# EDGAR Filing Document

**Accession Number:** 0001611005
**File Stem:** 0001178913-25-003891
**Filing Date:** 2025-11
**Character Count:** 422073
**Document Hash:** 85afb841f37b421c6840a422c1f910ff
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001178913-25-003891.hdr.sgml**: 20251119

**ACCESSION NUMBER**: 0001178913-25-003891

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 19

**CONFORMED PERIOD OF REPORT**: 20251119

**FILED AS OF DATE**: 20251119

**DATE AS OF CHANGE**: 20251119

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Kenon Holdings Ltd.
- **CENTRAL INDEX KEY:** 0001611005
- **STANDARD INDUSTRIAL CLASSIFICATION:** ELECTRIC SERVICES [4911]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 000000000
- **STATE OF INCORPORATION:** U0
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36761
- **FILM NUMBER:** 251496557

**BUSINESS ADDRESS:**
- **STREET 1:** 1 TEMASEK AVENUE #37-02B
- **STREET 2:** MILLENIA TOWER
- **CITY:** SINGAPORE
- **STATE:** U0
- **ZIP:** 039192
- **BUSINESS PHONE:** 65 6351 1780

**MAIL ADDRESS:**
- **STREET 1:** 1 TEMASEK AVENUE #37-02B
- **STREET 2:** MILLENIA TOWER
- **CITY:** SINGAPORE
- **STATE:** U0
- **ZIP:** 039192

------

SECURITIES AND EXCHANGE COMMISSION

#### Washington, D.C. 20549
![](image00018.jpg)

#### <br>

### FORM 6-K

#### <br>
![](image00018.jpg)

#### REPORT OF FOREIGN PRIVATE ISSUER

#### PURSUANT TO RULE 13a-16 OR 15d-16

#### OF THE SECURITIES EXCHANGE ACT OF 1934

#### November 19, 2025

#### Commission File Number 001-36761

#### <br>
![](image00018.jpg)

### Kenon Holdings Ltd.

#### <br>
![](image00018.jpg)

#### 1 Temasek Avenue #37-02B

#### Millenia Tower

#### Singapore 039192

#### (Address of principal executive offices)

#### <br>
![](image00018.jpg)

<br> Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒ Form 40-F ☐

EXHIBITS 99.1 AND 99.2 TO THIS REPORT ON FORM 6-K ARE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENT ON FORM S-8 (FILE NO. 333-201716) OF KENON HOLDINGS LTD. AND IN THE PROSPECTUSES RELATING TO SUCH REGISTRATION STATEMENT.

------

#### CONTENTS

#### Periodic Report of OPC Energy Ltd. for the Nine-Month and Three-Month Periods Ended September 30, 2025
On November 19, 2025, Kenon Holdings Ltd.'s subsidiary OPC Energy Ltd. ("**OPC**") reported to the Israeli Securities Authority and the Tel Aviv Stock Exchange its periodic report (in Hebrew) for the nine-month and three-month periods ended September 30, 2025 ("**OPC's Periodic Report**"). English convenience translations of the (i) Report of the Board of Directors for the Nine-Month and Three-Month Periods ended September 30, 2025 and (ii) Unaudited Condensed Consolidated Interim Financial Statements as at September 30, 2025, each as published in OPC's Periodic Report are furnished as Exhibits 99.1 and 99.2, respectively, to this Report on Form 6-K. In the event of a discrepancy between the Hebrew and English versions, the Hebrew version shall prevail.

#### Forward Looking Statements
*This Report on Form 6-K, including the exhibits hereto, includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify these statements by the use of words like "may", "will", "could", "should", "believe", "expect", "plan", "estimate", "forecast", "potential", "intend", "target", "future", and variations of these words or comparable words. These statements include statements with respect to OPC's plans, expectations and strategy, including construction and development projects and OPC's development pipeline (including CPV Group LP and its investees ("CPV Group")), including their respective portfolios of projects in various stages of development and construction, the expected start of construction and completion date of projects and estimated cost of and investment in projects, agreements to acquire or dispose of projects, expected financing of projects, and decisions to proceed or to not proceed with projects in various stages of development, statements with respect to the possibility of expansion of its activities in the area of generation and supply of electricity and energy in additional geographic regions and the stage of development and expectations of such projects, including expected commercial operation date, and the total volume (in MW), grid connection, carbon capture potential, and other statements relating to other expectations about these projects, statements on the financing of the Basin Ranch project including the terms of financing for both the Basin Ranch project and purchase of GE stake, statements regarding the proposed update in the structure of the electricity tariff in Israel and other statements with regard to tariffs and virtual suppliers, statements regarding characteristics of projects including sources of funding, expected project construction costs, timelines, contracting, expected maintenance work and expected timing and impact of plant shutdowns, availability of plants, including the reduction of operations to identify potential defects, and commercial operation of plants, agreements and expected agreements with tax equity partners, expected tax benefits, the capacity prices published by the PJM and the expected impact on CPV Group's results, and pricing methodology, expectations with respect to interest rates, statements regarding the war in Israel and expected impact on OPC, statements regarding the forecasted electricity and natural gas prices for 2025, 2026 and 2027 and underlying assumptions and expected electricity margin, capacity tariff and revenues including secured capacity revenues for the rest of 2025, and capacity auctions and expected impact on CPV Group's revenues and expected timing of future capacity auctions, and the scope of energy hedges, plans for hedging electricity margins and expected generation and net hedged energy margin for 2025 and 2026, and the impact of weather events and conditions, statements on the negotiations for increasing and/or exchanging holdings in some of CPV Group's power plants, and the status and/or payment terms of the acquisition or disposal of stakes in the existing portfolio projects, including expected completion date and expected accounting impact, the NYISO and ISO-NE markets capacity payments and availability prices, the impact of seasonal fluctuations in tariffs, carbon emissions regulation and the expected impact on CPV Group, gas supply agreements, plans and agreements for supply of electricity, and statements with respect to the industry and market and potential and proposed regulatory and political developments and expected impact on OPC, the impact of seasonality, the Electricity Authority tariffs, development of the Hadera 2 and Ramat Bekka projects in preparation towards financial close during 2026, partnership with Migdal in connection with the development of gas-powered generation projects, additional bank financing to be used for bond repayments, statements regarding the expected value of profit sharing compensation plans for employees, statements regarding the expected impact of U.S. Government laws, rules, policies and orders including tariffs and customs duty, and legislative changes with respect to renewable activities and projects, on CPV Group's business, recently published regulations in Israel and potential impact on OPC, potential investments and investment opportunities in the renewable energy sector and other non-historical statements. These statements are not historical facts, but rather are based on OPC management's current expectations or beliefs, and are subject to uncertainty and changes in circumstances. These forward-looking statements are subject to a number of risks and uncertainties which could cause the actual results to differ materially from those indicated in such forward-looking statements.*

------

*Such risks include risks relating to potential failure to obtain regulatory or other approvals for projects or to meet the required conditions and milestones for development of projects, risks as to the feasibility of projects with carbon capture potential, the risk that OPC (including CPV Group) may fail to develop or complete projects or any other planned transactions as planned (including risks as to the actual cost and characteristics of projects and other transactions) or at all, the risk that tenders are not successful and that development projects do not proceed to construction, risks of delays in projects or higher than expected costs, risks relating to grid connection, risks relating to financing of construction and development projects, risks relating to government orders, policies, laws and new and existing regulations, changes and proposed changes to regulations including tariff structure, risks relating to license requirements and regulatory decisions, risks relating to tariffs and gas prices and hedging and the impact on OPC's results, risks relating to electricity prices and natural gas prices in the U.S. and Israel including the risk that prices may differ from the forecasts included in OPC's report and the impact of hedging arrangements of CPV Group, risks relating to the war in Israel and other regional instabilities and any impact on OPC and its business including the ability to obtain insurance, risks with respect to potential acquisitions or other investments by OPC and other risks and factors, including those risks set forth under the heading "Risk Factors" in Kenon's most recent Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission and other filings. Except as required by law, Kenon undertakes no obligation to update these forward-looking statements, whether as a result of new information, future events, or otherwise. Capitalized terms used but not defined herein shall have the meanings given to them in OPC's Periodic Report.*

\* \* \*

OPC's Periodic Report has been prepared and published by OPC and Kenon makes no representation or warranty as to such report or the information contained. Statements of intent, goals, plans and similar expressions included in OPC's Periodic Report are those of OPC and/or CPV Group and not of Kenon.

------

#### Exhibits

---

| | |
|:---|:---|
| [99.1](exhibit_99-1.htm) | [OPC Energy Ltd. - Report of the Board of Directors for the Nine-Month and Three-Month Periods ended September 30, 2025, as published on November 19, 2025 with the Israeli Securities Authority and Tel Aviv Stock Exchange\*](exhibit_99-1.htm) |
| [99.2](exhibit_99-2.htm) | [OPC Energy Ltd. - Unaudited Condensed Consolidated Interim Financial Statements as at September 30, 2025, as published on November 19, 2025 with the Israeli Securities Authority and Tel Aviv Stock Exchange\*](exhibit_99-2.htm) |

---

\*English convenience translation from Hebrew original document.

------

#### 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.

---

| | | |
|:---|:---|:---|
|  | KENON HOLDINGS LTD. | KENON HOLDINGS LTD. |
| Date: November 19, 2025 | By: | /s/ Robert L. Rosen |
|  | Name: | Robert L. Rosen |
|  | Title: | Chief Executive Officer |

---

![](image00015.jpg)

------

## Exhibit 99.1

------

#### Exhibit 99.1<br>

#### OPC ENERGY LTD.

#### Report of the Board of Directors regarding the Company's Matters

#### for the nine-month and three-month periods ended September 30, 2025
The Board of Directors of OPC Energy Ltd. (hereinafter – "the Company") is pleased to present herein the Report of the Board of Directors regarding the activities of the Company and its investee companies (hereinafter together – "the Group"), as at September 30, 2025 and for the nine-month and three-month periods then ended (the "Period of the Report").

Except for the data reviewed in the Company's consolidated financial statements as at September 30, 2025 (hereinafter – "the Interim Statements") that is included in this report below, the data appearing in the Report of the Board of Directors has not been audited or reviewed by the Company's auditing CPAs.

**This Report of the Board of Directors is submitted on the assumption that the interim reports and all parts of the Company's Periodic Report for 2024, which was published on March 12, 2025 (Reference No.: 2025-01-016318) ("the Periodic Report for 2024"), are before the reader and references to the Company's reports include the information presented therein by means of reference.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1.** **Executive Summary<sup>1</sup>** 

<u>Main financial parameters</u> (in millions of shekels)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | **For the** | **For the** | **For the** | **For the** | **For the** | **For the** |
|  |  | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  |  | September 30 | September 30 | September 30 | September 30 | September 30 | September 30 |
|  |  | 2025 | 2024 | % | 2025 | 2024 | % |
| <u>Consolidated</u> | EBITDA after proportionate<br> Consolidation | 1255 | 980 | 28% | 522 | 407 | 28% |
|  | Net income  | 333 | 74 | 350% | 236 | 86 | 174% |
|  | Adjusted net income | 311 | 162 | 92% | 201 | 122 | 65% |
|  | FFO | 827 | 564 | 46% | 437 | 244 | 79% |
| <u>Israel</u> | EBITDA | 522 | 541 | (4)% | 258 | 255 | 1% |
|  | FFO | 394 | 375 | (5)% | 208 | 144 | 44% |
| <u>U.S.</u> | EBITDA after proportionate<br> Consolidation | 750 | 452 | 66% | 270 | 157 | 72% |
|  | FFO | 482 | 228 | 111% | 240 | 84 | 186% |
|  | EBITDA after proportionate<br> consolidation – energy<br>Transition | 847 | 447 | 89% | 349 | 169 | 107% |
|  | EBITDA after proportionate<br> consolidation – renewable <br>Energies | 80 | 84 | (5)% | 21 | 21 | (0)% |

---

\* EBITDA, EBITDA after proportionate consolidation, adjusted net income and FFO are not recognized in accordance with IFRS – for definitions and the manner of their calculation – see Sections 4B and 4G below. In addition, for additional details – see Sections 6C and 7C, below.

------

<sup>1</sup> **The Executive Summary below is presented solely for convenience and it is not a substitute for reading the full detail (including with reference to the matters referred to in the Summary) as stated in this report with all its parts (including warnings relating to "forward-looking" information as it is defined in the Securities Law, 1968 ("the Securities Law"), definitions or explanations with respect to the indices for measurement of the results and including the information included by means of reference, as applicable). This Summary includes estimates, plans and assessment of the Company, which constitute "forward-looking" information regarding which there is no certainty they will materialize and the readers are directed to the detail presented in this report below.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1.** **Executive Summary (Cont.)** 

<u>Main developments in the third quarter and thereafter</u>

 

<br> ---

| | |
|:---|:---|
| **Israel** | <u>Hadera 2 project</u> – on August 10, 2025, the government of Israel approved National Infrastructures Plan 20B (NIP 20B) regarding construction of an additional power plant in Hadera. For details – see Section 6A(2) below. |
|  | <u>Continuing increase in the portfolio of projects under development in the area of renewable energy –</u> in addition to the Ramat Beka project, as at the approval date of the report the portfolio of projects in the renewable energy area with integrated storage is estimated at a cumulative about 0.4 gigawatts and 1.8 gigawatts per hour. For details see Section 6A(2) below. |
|  | <u>Corporate financing in Israel</u> – in July 2025, OPC Israel signed an additional bank financing agreement, in the aggregate amount of about NIS 400 million, on terms similar to those of the agreements it signed in 2024 and in the beginning of 2025, which is for refinancing long-term debt in OPC Israel and the Company's share is mainly for repayment of its debentures. For details – see Note 7A(1) to the Interim Statements. |
|  | <u>Hearing regarding update of the structure of the electricity tariff for consumers of Israel Electric Company</u> – in September 2025, the Electricity Authority published a hearing regarding update of the structure of the electricity tariff, which provides, among other things, that assuming a shekel/dollar exchange rate in 2026 of 3.4 will be 28.55 agurot and the tariff will be for three-years (2026–2028) and during the period it will be linked to the relevant price indices. For details – see Section 3.2E below. |
|  | <u>Performance of upgrading and planned maintenance work at the Rotem power plant in the fourth quarter</u> – in October 2025, the Rotem power plant was shut down for purposes of upgrading and planned maintenance work. For details – see Section 4C below. |
| **U.S.** | <u>Financial closing and start of construction of the Basin Ranch power plant in Texas (a combined cycle power plant with a capacity of about 1.35 gigawatts) at an estimated total construction cost of $1.8 – $2.0 billion –for details</u> – see Section 6B(2) below. |
|  | <u>Signing of a transaction for acquisition of the remaining rights (30%) in the Basin Ranch power plant for an aggregate consideration of about $371 million</u> – completion of the transaction (if ultimately completed) is expected no later than February 2026. Upon and subject to completion of the transaction, the project will be consolidated in the Company's financial statements. For details – see Section 6B(2) below and Note 6B to the Interim Statements. |
|  | <u>Signing of a transaction for acquisition of the remaining rights (11%) in the Shore power plant in the Energy Transition area (a combined cycle power plant with a capacity of 725 megawatts in PJM) in exchange for an immaterial amount</u> – upon and subject to its completion, which is expected to take place in the upcoming months, CPV's rate of holdings will be 100% and control of the power plant will be achieved – this being as part of the CPV Group's strategy to increase the holdings and attain control of the active power plants running on natural gas. For details – see Section 10B below and Note 6A to the Interim Statements. |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1.** **Executive Summary (Cont.)** 

<u>Main developments in the second quarter and thereafter</u> (Cont.)

---

| | |
|:---|:---|
| **U.S. (Cont.)** | <u>Change of the financing terms for the Fairview power plant</u> – in October 2025, a transaction was completed for revision of the financing terms such that the margin was updated to 2.5% (in place of 3%) and a dividend was distributed to the partners, in the aggregate amount of about $217 million (the CPV Group's share – about $54 million). |
|  | <u>Signing of an investment agreement with the tax partner in the Rouges Wind project (a wind project under construction with a capacity of about 114 megawatts)</u> – in August 2025, a binding investment agreement was signed with a tax partner for investment in the project the aggregate amount of about $163 million. For details – see Section 6B(1) below. |
|  | <u>Capacity auctions in the PJM market for the period June 2026 through May 2028</u> – in July 2025, the results of a capacity auction for the period from June 1, 2026 through May 31, 2027 were published at a price of $329 for MW/day, which reflects the ceiling for the price range and which was approved by the FERC for two capacity auctions from June 2026 and up to May 2028. For details – see Section 3.3M below. |
|  | <u>The "One Big Beautiful Bill" and change of the tax benefit arrangements in the energy area, particularly renewable energies, and update of the U.S. income tax guidelines regarding the Safe Harbor rules</u> – for details – see Section 3.1C below. |
| **Group headquarters** | <u>Raising of capital</u> – in August 2025, the Company completed raising of capital from classified investors, in the amount of NIS 900 million (gross). The proceeds of the issuance are intended mainly for purposes of continued growth and development of the Company's business. For details – see Note 7D to the Interim Statements. |
|  | <u>Early partial repayment of the debentures (Series B)</u> – on September 30, 2025, the Company made an early partial repayment of the debentures (Series B), in the total amount of about NIS 302 million. For details – see Note 7A(5) to the Interim Statements. |

---

For additional developments with respect to the Company's activities, particularly development of the Ramat Beka and Hadera 2 projects, which are in the advanced stages of development, including negotiations with banks for provision of financing for these projects and potential developments in the Company's business) – see Sections 6 and 10 below.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1.** **Executive Summary (Cont.)** 

<u>Portfolio of about 14.2 GW and about 4.6 GWh of storage (for details – see Section 6 below)</u>

United States (1)

![](image0.jpg)

<br> (1) The projects are presented in accordance with the relative share of the CPV Group in each project.

<sup>(2)</sup> The Basin Ranch (under construction) and Shore (active) power plants are presented in accordance with the rate of ownership of the CPV Group as at the approval date of the report (70% and 89%, respectively). For details regarding transactions for acquisition of the remaining partners in the two projects, which as at the approval date of the report had not yet been completed – see Section 10 below and Note 6 to the Interim Statements.<br>

<br> (3) The Mason Road project (in the early development stage), the sale of which had been completed as at the approval date of the report, is not presented in the above chart. For details – see Section 6B(3) below and Note 10C(1) to the Interim Statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1.** **Executive Summary (Cont.)** 

<u>Portfolio of about 14.2 GW and about 4.6 GWh of storage (for details – see Section 6 below)</u> (Cont.)

Israel (3)

![](image1.jpg)

<br> (1) For details regarding examination of a possible increase in the capacity and scope of the storage in the Ramat Beka project (in the advanced development stage) – see Section 6A(2) below.

<br> (2) At this preliminary stage, not including a project covered by an agreement with Migdal, as detailed in Section 6A(2) below.

**That stated with respect to the development stages, capacities and/or expectations regarding construction of the development projects in Israel and in the U.S. constitutes "forward-looking" information as it is defined in the Securities Law, 1968 ("the Securities Law"), which is based on the Company's estimates at the approval date of the report and regarding which there is no certainty they will be realized. Ultimately, there could be changes in the characteristics of the projects and/or delays or changes due to regulatory, operating, commercial factors and/or realization of one or more of the risk factors to which the Company is exposed, as stated in Part A of the Periodic Report for 2024. Advancement of the development projects (or any one of them) is subject to the discretion of the Company's competent organs and existence (fulfillment) of additional conditions, as stated in Part A of the Periodic Report for 2024.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**2.** **Brief description of the areas of activity** 

The Company is a public company the securities of which are listed for trade on the Tel Aviv Stock Exchange Ltd.

For details regarding the Group's activity segments in the Period of the Report – see Part 2 of the Report of the Board of Directors that is included in the Periodic Report for 2024 ("the Report of the Board of Directors for 2024") and Note 25 to the annual financial statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment** 

---

| | |
|:---|:---|
| **3.1** | **General** |

---

A. <u>Macro-economic environment (particularly inflation and interest)</u> – for details regarding the business and macro-economic environment in which the Group companies operate, significant changes that occurred in 2024 and the impact thereof on the Group's activities – see Section 3.1A to the Report of the Board of Directors for 2024.

Regarding the interest in Israel, in the interest decisions of Bank of Israel in 2025, the interest rate remained unchanged at the level of 4.5%. Pursuant to the latest projection published by Bank of Israel, the interest rate is expected to decline to an average of 3.75% in the third quarter of 2026.

Regarding the interest in the U.S., in the interest rate decision made in September 2025 the U.S. Federal Reserve Bank decided to reduce the interest rate by 0.25% to a level of 4.00% – 4.25%, and in the interest-rate decision made in October 2025 it was decided to make a second consecutive reduction of 0.25% to a level of 3.75% – 4.00%. Pursuant to the latest projection published by the U.S. Federal Reserve Bank, the interest rate is expected to decline to an average in the range of 2.9%–3.6% during 2026.

Set forth below is data with reference to the currency exchange rate, Consumer Price Index (CPI) in Israel and in the U.S., the interest rates of Bank of Israel and the interest rates of the Fed in U.S.:

---

| | | | |
|:---|:---|:---|:---|
| **Dollar/shekel exchange rate \*** | 2025 | 2024 | Change |
| At the end of the previous year | 3.647 | 3.627 | 0.6% |
| On September 30 | 3.306 | 3.710 | (10.9)% |
| On June 30 | 3.372 | 3.759 | (10.3)% |
| Average January – September | 3.519 | 3.701 | (4.9)% |
| Average July – September | 3.364 | 3.714 | (9.4)% |

---

<br> \* The dollar/shekel exchange rate shortly before the approval date of the report (on November 14, 2025) is 3.235.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.1** | **General (Cont.)** |

---

<br> A. (Cont.)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Israeli**<br>CPI | **U.S.**<br>CPI | **Bank of Israel**<br>interest rate | **Federal**<br>interest rate |
| On November 14, 2025 | 117.8 | 324.8 | 4.5% | 3.75%–4.00 |
| On September 30, 2025 | 118.5 | 324.0 | 4.5% | 4.00%–4.25 |
| On June 30, 2025 | 116.9 | 321.2 | 4.5% | 4.25%–4.50 |
| On December 31, 2024 | 115.1 | 315.5 | 4.5% | 4.25%–4.50 |
| On September 30, 2024 | 115.2 | 314.8 | 4.5% | 4.75%–5.00 |
| On June 30, 2024 | 113.4 | 314.1 | 4.5% | 5.25%–5.50 |
| On December 31, 2023 | 111.3 | 307.1 | 4.75% | 5.25%–5.50 |
| Change in the first nine months of 2025 | 3.0% | 2.7% | 0% | (0.25)% |
| Change in the first nine months of 2024 | 3.5% | 2.5% | (0.25)% | (0.5)% |
| Change in the third quarter of 2025 | 1.4% | 0.9% | 0% | (0.25)% |
| Change in the third quarter of 2024 | 1.6% | 0.2% | 0% | (0.5)% |

---

For details regarding credit linked to the CPI or to the prime interest rate – see Section 9B below to the Report of the Board of Directors for 2024, and Note 14B to the annual financial statements. For additional details regarding impacts of the changes in the macro-economic environment on the results of the Group's activities – see Section 11 to the Report of the Board of Directors for 2024.

B. <u>Domestic and geopolitical instability in the defense (security) situation in Israel</u> – further to that stated in Section 6.1.1 of Part A of the Periodic Report for 2024, during of the period of the report, the security instability in Israel increased with a rekindling of the fighting, including calling up of military reserves and missiles from the Yemenite terrorist organizations.

In addition, in June 2025, an additional worsening of the geopolitical situation started upon the outbreak of widespread military combat between Israel and Iran ("the Nation as a Lioness" mission"), which included airstrikes by Iran, closing of the aviation routes, a general emergency situation on the Israeli Homefront and a significant rise in the regional tensions. On June 24, 2025, a ceasefire with Iran was declared, which as at the approval date of the report is still in effect. Furthermore, in October 2025, an agreement was signed that led to the first stage of a ceasefire in the Gaza Strip. As at the approval date of the report, the ceasefire, which has led to a significant decline in the intensity of the war and the scope of the attacks by the Yemen terrorist organization on Israel, has for the most part remained in effect ("on and off"), although it is uncertain if it will continue to be honored, and the manner of implementation of the following stages of the agreement, as stated, has not yet been clarified. Accordingly, the situation in Israel continues to be characterized by significant geopolitical uncertainty.

At the same time, significant uncertainty remains regarding the long-term consequences of the continuing war situation on Israel's international status and on macro-economic and financial factors in Israel, including the Israeli capital market.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.1** | **General (Cont.)** |

---

<br> B. (Cont.)

During the Nation as a Lioness mission: the natural gas reservoirs (including Energean's Karish reservoir) were completely shut down and acquisitions of natural gas for the Group's power plants were made mainly from the Tamar reservoir (which was shut down for a relatively short time) along with isolated use of diesel oil; there was a certain decrease in the demand for electricity – which was temporary due to the suspension of the economic activities during the mission and due to physical damage to the generation facilities of a significant industrial customer (which as at the approval date of the report had resumed its activities); and *force majeure* notifications were received from suppliers and contractors, which mainly relate to the Sorek 2 project, which is under construction – as stated in Section 6A(1) below.

As at the approval date of the report, the said mission did not have a significant impact on the results of the operations in Israel.

It is noted that as a group operating in Israel, a rekindling of the fighting, expansion of the scope of the combat, a worsening of the defense situation and/or continuation of the geopolitical instability in Israel could unfavorably affect its activities, operating results and liquidity, including due to impacts, as stated, on the Group's suppliers and/or the terms of the undertakings with them (such as maintenance contractors, gas suppliers, equipment suppliers and construction contractors, including international suppliers and potential suppliers) and its significant customers and/or macro-economic factors and the capital market. The said impacts could apply to both the level of the Company's projects in Israel (maintenance of the active projects, construction work on projects the operation of which has not yet started and advancement of development projects), as well as the level of the Company's overall business activities. For additional details – see Sections 6.1.1 of Part A of the Periodic Report for 2024.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.1** | **General (Cont.)** |

---

C. <u>Changes in government policies (including with respect to tariffs) and passage of the One Big Beautiful Bill in the U.S.</u> – further to that stated in Section 3.1C of the Report of the Board of Directors for 2024, the policy changes against the background of entry into office of the Trump administration have created and are continuing to create uncertainty along with opportunities in the energy sector in the U.S.

Since his taking office in January 2025, President Trump has issued executive orders promoting the production of fossil fuels, including with respect to natural gas and LNG and laws have been passed and Executive Orders or directives could be issued for reduction of government support in the area of renewable energies, among other things, as detailed below and in Section 8.1.4O of Part A of the Periodic Report for 2024.

Furthermore, as at the date of the report, President Trump has imposed tariffs (some of which have been updated and are expected to continue to be updated later on) on import of equipment and raw materials (including, steel and solar panels) into the U.S., and is carrying on negotiations with respect to new trade agreements with foreign countries, in such a manner that at the present time there is uncertainty regarding the full extent of the impacts of the said orders or new trade agreements on the cost of the equipment for the projects. It is noted that the said update of the Customs' duty could affect the equipment costs (both in the areas of renewable-energy and natural-gas) and trigger disruptions in the supply chain and, ultimately, lead to an increase in the construction or maintenance costs of projects<sup>2</sup>. It is noted that in September 2025 the U.S. Supreme Court agreed to hear legal appeals of the broad-scoped tariffs imposed by President Trump under the International Emergency Economic Powers Act (IEEPA). As part of the hearing, it will be determined if some of the tariffs imposed are illegal.

On July 4, 2025, a comprehensive federal law known as the "One Big Beautiful Bill" (hereinafter in this Section – "the Law") was passed into law, which includes, among other things, legislative changes in all that relating to the set of federal tax benefits, which are mainly relevant to the renewable energy activities of the CPV Group in the U.S.

In brief and as relevant, pursuant to the provisions of the Law and the "safe harbor" rules (lenient threshold conditions), renewable energy projects (sun and wind) will be required to start the construction (as this term was defined by the U.S. Internal Revenue Service, as detailed below) no later than July 4, 2026 (12 months from the approval date of the Law) and to complete it no later than the end of 4 years from then or if their construction starts after July 4, 2026 to complete it no later than the end of 2027 – this being in order to comply with the conditions for receipt of the tax benefits (ITC and PTC). The benefits of entitled projects could range between 30% and 50% of the cost of the project.

In addition, the Law provides new rules for a Foreign Entity of Concern (FEOC), which prevent receipt of tax benefits for projects that acquire equipment or operate under a financial structure that provides "effective control" to parties in the countries defined in the Law (China, North Korea, Russia and Iran). These restrictions do not apply to projects the construction of which starts before the end of 2025. The Law restricts the possibility of transferring the credit to a third party (transferability) if the receiving party is considered an FEOC. <br>

------

<sup>2</sup> **That stated in this Section above constitutes "forward-looking" information, as it is defined in the Securities Law, which is based solely on the Company's estimates as at the approval date of the report, which are subject to uncertainty and changes that are not under the Company's control. The policies (present or additional) of the U.S. government could have a negative impact on advancement and/or benefits with respect to renewable energy projects (particularly, renewable energies) and the costs of equipment, services and shipping for the projects and power plants in the U.S. In addition, such changes could have macro impacts on the Company's activity markets.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.1** | **General (Cont.)** |

---

<br> C. (Cont.)

Additionally, the Law increased the value of the tax benefit under Section 45Q for re-use of carbon for purposes of increasing the production of crude oil or another generation process ("enhanced oil recovery"), from $65 to $85 per ton and left unchanged (at $85 per ton) the tax benefits for carbon dioxide that is separated out (for further details in connection with the benefits under the IRA Law – see Section 8.10 of Part A of the Periodic Report for 2024).

Also, the Law restores the possibility of deducting as an expense the full cost of the investment in qualifying assets, as they are defined in the Law, as a depreciation expense in respect of assets acquired or placed into service after January 19, 2025.

Further to that stated above with reference to the entitlement to tax benefits for renewable energies pursuant to the Law, on August 15, 2025, the U.S. Internal Revenue Service (IRS) published new guidelines regarding the term "commencement of construction" as part of the safe harbor rules for projects in the renewable energy area where the start of their construction is expected to take place up to July 4, 2026. The guidelines, which entered into effect in September 2025, cancel, among other things, the possibility of relying on "the 5% test" (which allowed recognizing the commencement of construction when at least 5% of the project's total costs have been invested), but leaves in effect "the physical work test", which requires performance of significant physical work – such as excavation, foundation work or installation of significant parts – in order to comply with this definition. As at the approval date of the report, the CPV Group is examining the steps required in order to permit compliance with the new guidelines for some of the development projects in the renewable energy area.

As at the approval date of the report, there is no certainty regarding the results of the said actions. In addition, the CPV Group is continuing to monitor the changes being advanced by the Trump Administration and to examine their impacts. For additional details – see Sections 8.1.3.1 and 8.1.4O of Part A of the Periodic Report for 2024.

In the estimation of the CPV Group, as at the approval date of the report: (A) regarding the activities of the CPV Group in the natural gas area, including future potential for addition of carbon capture, the said directives should have a positive impact on the general sentiment, the business environment and the investment feasibility of the investments, among other things against the background of the improvement in the tax benefits under Section 45Q, as detailed above; and (B) regarding the activities of the CPV Group in the renewable energies area, the Law and the said directives are not expected to have a negative impact on its active projects, its projects under construction and projects in the advanced development stage that should be entitled to tax benefits under the new legislation. Concerning development projects that will not be entitled to tax benefits under the new legislation, in the estimation of the CPV Group as at the approval date of the report, continuing demand for electricity from renewable energy should support an increase in the electricity prices along with a possible decline in the equipment prices and possible changes in government policies, could fully or partly compensate for the impact of cancellation of the tax benefits and, thus, reduce the impact of the Law on the economic worthwhileness of the said projects. Nonetheless, there could be delays in the development of projects in such a manner that the Law could have an unfavorable impact on the projected start dates of the construction<sup>3</sup>.

------

<sup>3</sup> **That stated above regarding the absence of a negative impact of the new legislation on the list of projects in the advanced development stage, and relating to the demand for renewable energies and an increase in prices (and scope), a decline in the equipment prices and/or reduction of the impacts of the Law on renewable energy projects, constitutes "forward-looking" information as it is defined in the Securities Law, which is based on the estimates of the CPV Group as at the approval date of the report and on an assumption regarding high demand for renewable energies on the part ofsignificant consumers, and regarding which there is no certainty they will be realized or the manner of their realization. As at the approval date of the report, the manner of the impact of the new legislation on the renewable energy sector in the U.S. has not yet been fully clarified and assimilated at this stage. Therefore, as part of the process of internalizing the legislation (including updates, if any, or changes in other regulations) there could be changes in the sector the results of which will be different than the said estimates, including changes that could have a significant negative impact on the activities, including on projects of the CPV Group in the area. As at the approval date of the report, the estimates described with reference to the impacts of the legislation on the CPV Group are not final and the CPV Group is continuing to examine these impacts. Accordingly, the said estimates are subject to changes (including due to specific circumstances of the projects on the list of the awaiting projects of the CPV Group).** 

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.2** | **Activities in Israel** |

---

D. <u>Update of the electricity tariffs</u> – in January 2025, a decision of the Electricity Authority entered into effect regarding update of the tariff for 2025 for consumers of electricity from the Electric Company. Pursuant to the decision, the weighted-average generation component was updated to 29.39 agurot per kilowatt hour – a decline of about 2.2% in the weighted-average generation component with reference to the generation component in effect at the end of 2024, this being mainly as a result of a decrease in the Electric Company's generation cost due to a reduction in the use of coal and a forecasted decline in the Electric Company's natural-gas price. In addition, there was a non-recurring recognition of surplus receipts from sale of the Eshkol power plant, which led to a reduction in the generation component.

It is noted that the results of the Group's activities in Israel are materially impacted by changes in the electricity generation component tariff, in such a manner that an increase in the electricity generation component has a positive impact on the Group's results, and vice-versa<sup>4</sup>.

Set forth below is data regarding the annual weighted-average generation component (the prices are denominated in agurot per kilowatt hours):

---

| | | | |
|:---|:---|:---|:---|
| Period | 2025 | 2024 | Change |
| January–September average | 29.39 | 30.11 | (2.4)% |
| July–September average | 29.39 | 30.07 | (2.2)% |

---

------

<sup>4</sup> That stated regarding the impact of changes in the generation component on the Company's results, is subject to changes, among other things, as a result of determination of the periodic generation component and/or the manner of its application between the hourly demand hours' brackets, operational factors and/or existence of one or more of the risk factors to which the Company is exposed, as stated in Section 19.2 of Part A of the Periodic Report for 2024. For additional details regarding the generation component – see section 7.2.3 of Part A of the Periodic Report for 2024.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.2** | **Activities in Israel (Cont.)** |

---

E. <u>Hearing regarding update of the tariff structure for electricity for consumers of Israel Electric Company</u> – further to that stated in the Public Announcement regarding a proposal for changes in the tariff structure described in Section 7.2.3 of Part A of the Periodic Report for 2024, on September 30, 2025, the Electricity Authority published a hearing regarding the matter of "Update of the Tariff Structure for Electricity for Consumers of Israel Electric Company". As part of the Hearing, the Electricity Authority is proposing to partially apply the change proposed in the Public Announcement and, among other things, that: (1) update of the tariff will be made every quarter automatically; (2) the pricing will be updated for the network sector and for the supply sector; and (3) the structure of the generation component will change such that starting from January 1, 2026 the generation component will be split into a fixed component and a variable component based on the tariff costs for 2025 (without assimilation of the MCP price<sup>5</sup> and pricing of the external costs of the emissions at this stage). The split up of the components is intended, among other things, to prepare the market for separation between the components to the extent it will be decided at a later stage that the variable component will be based on the MCP price. Regarding the tariffs for the starting point of each of the two components, a linkage and advancement mechanism was provided that conforms to the costs that compose it and their characteristics. The tariff will be a three-year tariff (2026–2028), where during the period the tariff will be linked to relevant indices and prices, as stated. In addition, the Electricity Authority notes that it intends to determine a tariff update mechanism in respect of differences in the tariff and between the actual costs in a cumulative scope of more than NIS 1 billion for Israel Electric Company and NIS 0.5 billion for the System Operator, in accordance with the mechanism.

Pursuant to the Hearing, up to the end of 2028, the Electricity Authority will make a decision regarding update of the tariff structure for the upcoming years, including absorption of the cumulative tariff differences vis-à-vis Israel Electric Company and the System Operator. The final tariffs that will be determined for the consumers in the first quarter of 2026, will be determined proximate to the beginning of the first quarter based on the indices that are known at that time. Pursuant to the Hearing, the generation component expected for 2026 (subject to a quarterly update), assuming a shekel/dollar of 3.4, will be about 28.55 agurot. In the Company's estimation, subject to arrangements that will be determined in the final decision, a significant impact on its results due to the above-mentioned Hearing is not expected<sup>6</sup>.

------

<sup>5</sup> Marginal Clearing Price, that is, the marginal cost computed at the half-hour level by the System Operator. In the original Public Announcement, SMP was the subject while at the present time the System Operator is taking action to update the methodology, where the new methodology is called MCP.

<sup>6</sup> **The Company's estimates with respect to the impact of the Hearing is "forward-looking" information as it is defined in the Securities Law, which is based on the Company's preliminary estimates regarding the arrangements included in the Hearing for which there is no certainty of their realization. Ultimately, the impacts could be different due to, among other things, the market conditions, changes impacting the components of the proposed tariffs, regulator changes/factors that impact the electricity market and/or final arrangements that will be determined, should they enter into effect, which do not depend on the Company.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.2** | **Activities in Israel (Cont.)** |

---

F. <u>Update off the decision regarding regulation of conventional generation units</u> – further to that stated in Section 7.3.4 of Part A of the Periodic Report for 2024, on March 26, 2025, the Electricity Authority published a decision – "Update of the Decision regarding Regulation of Conventional Generation Units" ("the Decision"). As part of the Decision, the Electricity Authority increased the quota to four additional generation units and extended the validity of the decision up to the end of June 2027. The availability tariff determined runs from 3.05 agurot to 3.31 agurot based on the date of the financial closing. In addition, an incentive of 0.5 agurot was provided for the first unit that reaches a financial closing – this being only for units located in the northern part of Gush Dan (central Israel), as well as an incentive of 0.75% of the availability tariff for every month of acceleration of the commercial operation prior to December 31, 2029. It is noted that the Company is taking action such that the Hadera 2 project, which has reached the advanced development stages, will operate (subject to its construction and completion) under this regulation, as detailed in Section 6A(2) below.

G. <u>Regulation for undertakings in transactions for sale of availability in high-voltage solar generation facilities with integrated storage</u> – further to the hearing described in Section 7.3.5 of Part A of the Periodic Report for 2024, on May 20, 2025, the Electricity Authority published a decision regarding a bilateral regulation for generation and storage facilities connected to or integrated in the transmission network. The regulation will apply from January 1, 2026 to renewable energy generation facilities with integrated storage (it was provided that the facility must with a storage capacity to installed generation capacity ratio that does not exceed 7), which will receive tariff approval up to June 1, 2027 or for a quota of up to 2,000 megawatts.

Pursuant to the decision, the possibility was given to renewable energy generation facilities, including those with integrated storage, to sign capacity transactions with virtual suppliers. The capacity transaction will give the supplier the right to acquire energy every hour at the half-hour "SMP" market price up to the amount of the capacity certificate the supplier acquired from the generator. The availability stated in the capacity certificate will be determined in accordance with the adjustment coefficient (capacity credit). The adjustment coefficient for a renewable energy facility with integrated storage (of 4 and 5 hours of unloading) will receive tariff approval as part of the initial quota of the regulation at the rate of 60% and 67%, respectively, up to 2036. A storage facility, as stated, will operate in the energy market based on the central loading method. A generator, except for an independent storage generator that does not allocate all the capacity stated in its capacity certificate will be entitled to request from the System Operator to receive a capacity tariff of NIS 0.0175 divided by the adjustment coefficient provided to the generator, unlinked, in respect of the capacity not allocated the supplier, provided the generator will not be able to allocate this capacity to a private supplier during 12 months. It is noted that the Ramat Beka project, which is in the advanced development stage, is expected to operate under this regulation (subject to its completion and operation). As part of the decision, the Electricity Authority also provided a quota for independent storage facilities and facilities for restoration of waste.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.2** | **Activities in Israel (Cont.)** |

---

H. <u>Revised hearing regarding a temporary mechanism for acquisition of availability certificates by virtual suppliers from the System Operator ("the Revised Hearing")</u> – further to the publication of the Electricity Authority on June 26, 2025 with respect to a hearing regarding integration of existing private conventional generators that are connected to the transmission network in the bilateral regulation ("the Original Hearing")<sup>7</sup>, on September 29, 2025 the Electricity Authority published a hearing revising the Original Hearing. As part of the Revised Hearing, the Electricity Authority is proposing to provide a mechanism that will permit virtual suppliers that will win in competitive processes for determination of tariffs for acquisition of availability certificates from the System Operator that will be published by the Electricity Authority, to acquire capacity directly from the System Operator (instead of the expired original proposal to acquire from generators having conventional generation units for which an availability tariff was determined based on the relevant regulation, and that are not permitted to designate the supplier or to sell energy to a private supplier or yard consumer, such as Zomet). Pursuant to the Revised Hearing, the mechanism will apply temporarily until the conditions in the market are ready for maintenance of a decentralized availability market based on bilateral transactions between generators and suppliers in accordance with the right of the winning suppliers to acquire capacity from the System Operator at the winning tariff in the process, which will be valid for them only up to December 31, 2029, and thereafter the suppliers will be required to acquire capacity in the bilateral availability market. In the Company's estimation, as at the approval date of the report, the Revised Hearing (if it is recorded in an agreement and subject to the final arrangements) could have a positive impact on the Group's activities in Israel<sup>8</sup>.

I. <u>Decision regarding determination of the value of the land of the Eshkol site – assessment of the Electricity Authority</u> – as part of the Electricity Authority's decision on July 24, 2025, it was determined that the value of the land of the Eshkol site that will be recognized by Israel Electric Company in the framework of sale of the site will be NIS 1,740 million. As part of update of the electricity tariff for 2025, the amount of NIS 508 million was recognized by the Electricity Authority. Recognition of the rest of the amount, totaling NIS 1,232 million, plus interest and linkage differences, will be spread out by Israel Electric Company in the framework of the updated tariff over the next 3 years. It is noted that this amount will be included in a three-year tariff update mechanism in respect of tariff differences and between actual costs as detailed in Section 3.2E above.

J. <u>Continued increase of activities in the market for supply to household customers and small businesses</u> – further to that stated in Section 7.6.5 of Part A of the Periodic Report for 2024, as part of diversification of the mix of the customers of OPC Israel and further to the undertaking with Partner Communications Ltd. in 2024, in the period of the report an agreement was signed with an additional large retail company.

For additional details regarding developments of the Group's activities in Israel – see Section 6 below. <br>

------

<sup>7</sup> For details – see Section 3.2G of the Report of the Company's Board of Directors for the second quarter of 2025 published on August 13, 2025 (Reference No.: 2025-01-059955).

<sup>8</sup> **That stated constitutes "forward-looking" information as it is defined in the Securities Law, which is based solely on the Company's estimates pursuant to the Revised Hearing as at the approval date of the report. Ultimately, the impacts could be different – this being as a result of the final arrangements, market conditions and/or the manner of implementation of the arrangements as will be determined (if ultimately determined).**

------

**OPC Energy Ltd.**

Report of the Board of Directors

**** 

<br> **3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S.** |

---

<br> K. <u>Electricity and natural gas prices</u>

The results of the activities of the CPV Group are impacted to a significant extent by the electricity prices in effect in the areas in which the Group's power plants operate. The main factors impacting the electricity prices are demand for electricity, available generation capacity (supply) and the natural gas price in the area in which the power plant operates.

<u>Electricity prices</u>

The following table summarizes the average electricity prices in each of the regions in which the power plants in the area of energy transition activities of the CPV Group are active (the prices are denominated in dollars per megawatt hour)\*:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **For the** | **For the** | **For the** | **For the** | **For the** | **For the** |
|  | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
| **Region** | September 30 | September 30 | September 30 | September 30 | September 30 | September 30 |
| (Power Plant) | 2025 | 2024 | Change | 2025 | 2024 | Change |
| PJM West (Shore, Maryland) | 47.66 | 33.52 | 42% | 46.82 | 37.10 | 26% |
| New York Zone G (Valley) | 60.41 | 34.74 | 74% | 51.88 | 35.36 | 47% |
| Mass Hub (Towantic) | 64.31 | 37.10 | 73% | 50.20 | 38.08 | 32% |
| PJM AEP Dayton (Fairview) | 43.98 | 30.14 | 46% | 43.51 | 32.21 | 35% |
| PJM ComEd (Three Rivers) | 36.40 | 25.87 | 41% | 42.77 | 29.00 | 48% |
| ERCOT West Hub (Basin Ranch)\*\* | 33.53 | 30.20 | 11% | 37.69 | 28.87 | 31% |

---

<br> \* Based on Day-Ahead prices as published by the relevant ISO.

<br> \*\* As at the approval date of the report, the Basin Ranch project is under construction.

It is noted that the actual electricity prices of the power plants of the CPV Group could be higher or lower than the regional price shown in the above table due to the existence of a Power Basis (the difference between the power plant's specific electricity price and the regional price). The Power Basis is a function of transmission constraints, local cost of electricity generation, local demand for electricity, loss of electricity in the transmission lines and additional factors. For details regarding the Power Basis – see Section 3.3K of the Report of the Board of Directors for 2024. <br>

------

<sup>9</sup> That stated constitutes merely a general estimate that could be subject to changes due to projects characteristics or factors and events that are not under the control of the CPV Group.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> K. <u>Electricity and natural gas prices</u> (Cont.)

<u>Electricity prices</u> (Cont.)

In the period of the report and in the third quarter of 2025, there was a significant increase in the electricity prices compared with the corresponding periods last year, which in the estimation of the CPV Group derives mainly from an increase in the natural-gas prices against the background lower-than-average temperatures in the first quarter of 2025 along with higher-than-average temperatures in the second and third quarters of 2025 in the areas in which the power plants of the CPV Group are located.

<u>Natural gas prices</u>

Set forth below are the average natural gas prices in each of the main markets in which the power plants of the CPV Group operate (the prices are denominated in dollars per MMBtu)\*:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **For the nine months ended** | **For the nine months ended** | **For the nine months ended** | **For the three months ended** | **For the three months ended** | **For the three months ended** |
| **Region** | September 30 | September 30 | September 30 | September 30 | September 30 | September 30 |
| (Power Plant) | 2025 | 2024 | Change | 2025 | 2024 | Change |
| Texas Eastern M-3 (Shore, Valley – 70%) | 3.70 | 1.98 | 87% | 2.27 | 1.50 | 51% |
| Transco Zone 5 North (Maryland) | 3.67 | 2.55 | 44% | 2.34 | 1.77 | 32% |
| Dominion South Pt (Valley – 30%) | 2.72 | 1.57 | 73% | 2.13 | 1.41 | 51% |
| Algonquin City Gate (Towantic) | 5.85 | 2.56 | 129% | 2.96 | 1.75 | 69% |
| Texas Eastern M-3 and Texas |  |  |  |  |  |  |
| Eastern M-2 (Fairview)\*\* | 2.81 | 1.62 | 73% | 2.27 | 1.41 | 61% |
| Chicago City Gate (Three Rivers) | 3.21 | 2.09 | 54% | 2.77 | 1.78 | 56% |
| Waha (Basin Ranch)\*\*\* | 1.09 | (0.15) | 827% | 0.44 | (1.00) | 144% |

---

<br> \* Source: The Day-Ahead prices at gas Midpoints as reported in Platt's Gas Daily. It is clarified that the actual gas prices of the power plants of the CPV Group could be significantly different.

\*\* Commencing from the third quarter of 2025, Fairview has started acquiring natural gas that is priced based on the Texas Eastern M-3 transmission region. The above table presents Fairview's combined gas price, which constitutes the gas price up to June 2025 based on the Texas Eastern M-2 transmission region, and starting from July 2025 the gas price based on the Texas Eastern M-3 transmission region. For additional details – see Appendix A below.

<br> \*\*\* As at the approval date of the report, the Basin Ranch project is under construction.

In the estimation of the CPV Group, the significant increase in the natural gas prices in the period of the report and in the third quarter of 2025, compared with the corresponding periods last year, is mainly due to the weather conditions described above, which led to a significant rise in demand for natural gas and an increase in the price in the regions in which the power plants of the CPV Group operate.

Regarding the distribution region for natural gas in Waha Texas, which is expected to serve as the supply source for the Basin Ranch project, is characterized by variable levels of production of natural gas as a function of the desired levels of production of the crude oil by the producers, which are impacted by the competitive environment in the fuel market (the natural gas constitutes a by-product), and transmission and transport limitations of natural gas from the region.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> K. <u>Electricity and natural gas prices</u> (Cont.)

<u>Natural gas prices</u> (Cont.)

The corresponding periods last year were characterized by a significant surplus supply of natural gas against the background of the scope of the fuel production and transport limitations as stated (which were resolved in part in the period of the report due to operation of a new natural gas pipeline in the region), and low price-levels compared with the other power plants of the CPV Group respectively. Therefore, the rate of increase of the natural gas prices in the period of the report and in the third quarter of 2025 compared with the corresponding periods last year, when measured against the other power plants of the CPV Group, is unusually high.

<u>Electricity margin in the operating markets of the CPV Group (Spark Spread)</u>

Spark Spread is the difference between the price of the electricity in the relevant area (zone) and the price of the natural gas used for generation of the electricity in the relevant area (zone) (it is clarified that RGGI is not included in calculation of the Spark Spread but rather in the energy margin as detailed in Section 4F below).

The Spark Spread is calculated based on the following formula:

Spark Spread ($/MWh) = price of the electricity ($/MWh) – [the gas price ($/MMBtu) x thermal conversion ratio (heat rate) (MMBtu/MWh)]

<br>Set forth below are the average Spark Spread margins for each of the main markets in which the power plants of the CPV Group are operating (the prices are denominated in dollars per megawatt/hour)\*:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **For the** | **For the** | **For the** | **For the** | **For the** | **For the** |
|  | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  | September 30 | September 30 | September 30 | September 30 | September 30 | September 30 |
| Power Plant<sup>10</sup> | 2025 | 2024 | Change | 2025 | 2024 | Change |
|  Shore | 22.13 | 19.86 | 11% | 31.16 | 26.75 | 17% |
|  Maryland | 22.34 | 15.93 | 40% | 30.67 | 24.89 | 23% |
|  Valley | 36.91 | 21.93 | 68% | 36.51 | 25.20 | 45% |
|  Towantic | 26.29 | 20.46 | 29% | 30.96 | 26.71 | 16% |
|  Fairview | 25.72 | 19.61 | 31% | 28.76 | 23.05 | 25% |
|  Three Rivers | 15.54 | 12.29 | 26% | 24.77 | 17.43 | 42% |
|  Basin Ranch\*\* | 26.45 | 31.18 | (15)% | 34.83 | 35.37 | (2)% |

---

\* Based on electricity prices as shown in the above table, with assuming a thermal conversion ratio (heat rate) of 6.9 MMBtu/MWh for Maryland, Shore and Valley, and a thermal conversion ratio of 6.5 MMBtu/MWh for Three Rivers, Fairview, Towantic and Basin Ranch. It is clarified that the actual energy margins of the power plants of the CPV Group could be significantly different due to, among other things, the existence of Power Basis and a different breakdown in the scope of the electricity sold in the peak and off-peak hours in CPV's power plants and that shown above (which was calculated in the above table based on the assumption of generation in all the hours of the 24-hour period).

<br> \*\* As at the approval date of the report, the Basin Ranch project was under construction.

------

<sup>10</sup>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; For additional details regarding the energy margin of the CPV Group – see Section 4F below.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> K. <u>Electricity and natural gas prices</u> (Cont.)

<u>Electricity margin in the operating markets of the CPV Group (Spark Spread)</u> (Cont.)

In the period of the report and in the third quarter of 2025, there was a significant increase in the electricity margins (Spark Spread) in all the active power plants of the CPV Group, compared with the corresponding periods last year, stemming mainly from a relative advantage of the said power plants compared with the market – both the natural gas prices relative to the gas indices on which the electricity prices are based in the activity markets, as well as the heat rate coefficient and their high efficiency compared with the market (that is, usually to the extent the gas prices are higher the marginal energy prices will also be higher and will favorably impact the electricity margins of the CPV Group's power plants). Unusual demand in the NYISO region in the third quarter of 2025, deriving from warmer than average temperatures, contributed to the improvement of the electricity margins of the Valley power plant.

Regarding the electricity margins in the ERCOT market, they were different than the said trend of increases due to the fact that the pricing of the electricity in the ERCOT West Hub region does not depend directly on the pricing of the natural gas in the WAHA region, which was significantly impacted, as stated above, by the surplus supply and natural-gas transmission restrictions in the corresponding periods last year, which contributed to the low price levels of the natural gas in WAHA in 2024.

For details regarding a forecast of the EOX company of electricity and natural gas prices up to the end of 2025 and for 2026–2027 – see Appendix A below.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> L. <u>Tax on carbon emissions (RGGI)</u>

Regional Greenhouse Gas Initiative (RGGI) is a joint effort of the states of Connecticut, Delaware, Maine, Maryland, Massachusetts, New Hampshire, New Jersey, New York, Rhode Island and Vermont to determine quotas and to reduce the emissions of carbon dioxide from the energy sector. The RGGI regulation requires the power plants running on fossil fuels to hold, through public tenders or commerce in a secondary market, gas-emission quotas for purposes of offsetting emissions of carbon dioxide for every facility. Pursuant to the RGGI regulation, an independent market supervisor provides supervision of the tenders for gas-emission quotas, as well as activities in the secondary market, in order to assure the integrity of and confidence in the market. The RGGI regulation applies to 4 of the 6 power plants of the CPV Group in the Energy Transition segment: Maryland, Shore, Valley and Towantic. With respect to the legal proceeding underway in Pennsylvania (the location of the Fairview power plant) in connection with application of RGGI and the possible significance of the matter – see Section 8.1.4B of Part A of the Periodic Report for 2024.

Set forth below is a summary of the prices of the gas-emission quotas (carbon emission tax) from the RGGI tenders. In general, the tenders take place four times a year, in March, June, September and December.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Average for the** | **Average for the** | **Average for the** | **Average for the** | **Average for the** | **Average for the** |
|  | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  | September 30 | September 30 | September 30 | September 30 | September 30 | September 30 |
|  | 2025 | 2024 | Change | 2025 | 2024 | Change |
| Price of carbon emission tax in the RGGI<br> tenders ($ per short ton / 2,000 pounds)\* | 19.81 | 17.30 | 15% | 19.63 | 21.03 | (7)% |
| Cost of the carbon emission tax (in terms<br> of gas cost) ($ per MMBtu)\*\* | 1.18 | 1.03 | 15% | 1.17 | 1.25 | (7)% |

---

\* The prices of the carbon emissions tax are presented under the assumption that the price of the tender that is held prior to a certain quarter represents the price of the carbon emissions tax for the subsequent quarter. For example, the tender held in December 2024 will represent the price for the first quarter of 2025. It is noted that the actual price of the carbon emissions tax could be different than the tender prices as a result of transactions made in the secondary market.

\*\* The cost of the carbon emissions tax (in terms of gas cost) is calculated under the assumption of emissions of carbon dioxide with a reference (ratio) of 119 lbs./MMBtu. It is noted that the actual carbon dioxide emissions ratio varies between the different power plants, and in the estimation of the CPV Group a ratio of 119 lbs./MMBtu is a representative ratio for power plants running on natural gas.

In the period of the report compared with the corresponding period last year, there was an increase in prices of the carbon emissions tax, where in the estimation of the CPV Group this trend derives mostly from an increase in demand for electricity, which led to an increase in the scope of the generation of the power plants and, accordingly, also to an increase in demand for quotas for gas emissions.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
**3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> M. <u>Capacity revenues</u>

Capacity is a component that is paid by regulatory bodies that manage demand and loads (system operators) to electricity generators, with respect to their ability to generate energy at the required times for purposes of reliability of the system. This revenue component is an additional component, separate and apart from the component based on the energy prices (which is paid in respect of sale of the electricity). Definition of the capacity component, as stated, including entitlement to revenue for seeing to availability of the electricity, including provisions regarding bonus or penalty payments, are governed by the tariffs determined by the ISO of every market. Accordingly, NY-ISO, PJM and ISO-NE publish mandatory public auctions for determination of the capacity tariffs. It is noted that, in the nature of things, an increase in the capacity prices favorably impacts CPV's results, and vice-versa. The extent of the impact on the overall results changes as a function of the energy margins, which is the most significant component of the gross profit (margin for generation of the electricity and the sale thereof) – this being taking into account that the weight of the capacity component is usually lower than the weight of the energy margin component. In the ERCOT market (in Texas) there is no mechanism for capacity payments to power plants compared with the NYISO, PJM and ISO-NE markets. For additional details regarding ERCOT – see Section N. below.

<u>PJM market</u>

In the PJM market, the capacity payments vary between the market's sub-regions, as a function of local supply and demand and transmission capabilities.

Set forth below are the capacity tariffs in the sub-regions that are relevant to the CPV Group's power plants and in the general market (the prices are denominated in dollars per megawatt per day).

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| Sub-Region | <br> **CPV Plants**<br>| 2026/2027 | 2025/2026 | 2024/2025 | 2023/2024 |
| PJM RTO |  | 329.17 | 269.92 | 28.92 | 34.13 |
| PJM COMED | Three Rivers | 329.17 | 269.92 | 28.92 | 34.13 |
| PJM MAAC | Fairview, Maryland,<br> Maple Hill<br>| 329.17 | 269.92 | 49.49 | 49.49 |
| PJM EMAAC | Shore | 329.17 | 269.92 | 54.95 | 49.49 |

---

Source: PJM

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> M. <u>Capacity revenues</u> (Cont.)

<u>Results of capacity auctions in the PJM market for the period from June 2025 through May 2027</u>

In July 2024, PJM published the results of auctions on capacity prices for the period from June 2025 through May 2026.

The significant increase in the capacity tariff in the auction, as shown in the above table, relates to, among other things, the forecast of an increase in demand, an increase in the reserves required and a decline in the total supply as a result of requirements and a change in the manner of calculating capacities and load capability of the generation sources by PJM. The change in the manner of calculating availability capacities of the power plants caused a decrease in the availability capacity that is provided for sale in most of the power plants operating in the PJM market. The impact of the said change on the natural-gas power plants, including those of the CPV Group operating in the energy transition area, is a decline in the availability capacity provided for sale from about 96% to about 79%.

In the estimation of the CPV Group, as a result of the increase in the capacity tariff, the addition to its revenues from capacity from all its power plants, as at the approval date of the report, in the PJM market for the period from June 2025 through May 2026 compared with the period from June 2024 through May 2025 is estimated at about $98 million<sup>11</sup>. <br>

In February 2025, the FERC approved proposals of PJM for changes in the framework of the capacity market, which are aimed at reducing the pricing fluctuations between the auctions. The amendments include: (A) continued use of gas turbines as a representative index for the demand curve; (B) inclusion of RMR (reliability must run) units – the planned sources for scrap remain for purposes of assurance of reliability in the auctions in the capacity market as an alternative source of supply; (C) determination of a uniform penalty rate for inferior performances for all the generation sources; (D) increase of the flexibility regarding submission of bids; and (E) cancellation of the automatic exemptions from the bid requirement for certain types of sources.

In April 2025, FERC approved to PJM to establish maximum and minimum price ceilings (collar) of $329 per MW/day and $177 per MW/day, respectively, for the next two capacity auctions, subject to minor adjustments.

In July 2025, PJM published the results of capacity price offers for the period June 2026 and up to May 2027 where the price was determined based on the maximum price of $329.17 per MW/day, which reflects an increase of about 22% compared with the capacity price in the prior auction for the 2025/2026 period. According to PJM's publications, the theoretical price derived from the results of the tender, with no maximum ceiling, which as stated was set in the tender, would have been $388.57 per megawatt/day. In addition, the capacity coefficient for the power plants was updated, resulting in a reduction in the available capacity provided for sale by the CPV Group's natural gas-fired power plants – from approximately 79% to around 74%.

------

<sup>11</sup> **That stated in this Section regarding the estimation of the CPV Group constitutes "forward-looking" information as it is defined in the Securities Law, with respect to which there is no certainty it will materialize. Ultimately, the revenues of the CPV Group from availability could be different (even significantly) as a result of, among other things, regulatory changes (including appeal or other processes in the PJM market or relating to other authorities), operating factors, changes in the business environment and/or existence of one or more of the risk factors the CPV Group is exposed to.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3.** **Main Developments in the Business Environment (Cont.)** 

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> M. <u>Capacity revenues</u> (Cont.)

<u>Results of capacity auctions in the PJM market for the period from September 2025 through May 2027</u> (Cont.)

In the estimation of the CPV Group, as a result of the increase in the capacity tariff, the addition to its capacity revenues from all the power plants it holds as at the approval date of the report in the PJM market for the period from June 2026 and up to May 2027, compared with the period from June 2025 up to May 2026, is estimated at about $18 million<sup>11</sup>.

Subject to additional changes in timetables, if any, as at the approval date of the report, the next capacity auction of PJM for the 2027/2028 capacity year is planned for December 2025.

It is noted that in June 2025, the PJM region recorded a record demand for electricity, which reached about 160 gigawatts – the highest level recorded in the last decade. The exceptional increase in the demand stemmed from a wave of unusual weather conditions (extreme heat and high humidity) that triggered an increase in electricity consumption for air conditioning, along with structural trends as detailed above, including an increase in demand from data centers and continuation of the electricity consumption trend in industry and transportation.

In the estimation of the CPV Group, this record demand, together with the unusual winter demand recorded in January 2025 along with the demand forecasted for the winter of 2026<sup>12</sup>, emphasize PJM's need to system-wide preparations in order to cope with extreme weather conditions, additional investments in generation and storage capability along with a re-examination of the availability and reliability resources at times of record-high demand.

#### <br>

#### <sup>_____________________________________</sup> <sup>12</sup> Source: PJM news release dated November 3, 2025. 23 <br>

#### OPC Energy Ltd.

#### Report of the Board of Directors
**3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> M. <u>Capacity revenues</u> (Cont.)

<u>NYISO market</u>

Similar to the PJM market, in the NYISO market capacity payments are made in the framework of a central mechanism for acquisition of capacity. In the NYISO market, there are a number of submarkets, wherein there could be various capacity demands as a function of local supply and demand and transmission capability. NYISO makes seasonal auctions every spring for the upcoming summer (the months of May through October) and in the fall for the upcoming winter (the months of November through April). In addition, there are supplemental monthly auctions for the balance of the capacity not sold in the seasonal auctions. The power plants are permitted to assure the capacity tariffs in the seasonal auction, the monthly auction or through bilateral sales.

Set forth below are the capacity prices determined in the seasonal auctions in the NYISO market (the prices are denominated in dollars per megawatt per day):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| <br> **Sub-Area**<br>| **CPV**<br> **Plants**<br>| **Winter**<br> **2025/2026**<br>| **Summer**<br> **2025**<br>| <br> **Winter 2024/2025**<br>| **Summer**<br> **2024**<br>|
| NYISO<br> Rest of the Market<br>| – | 89.83 | 153.26 | 66.30 | 168.91 |
| Lower Hudson Valley | Valley | 89.83 | 153.26 | 66.30 | 168.91 |

---

Source: NYISO – the Company's processing in order to convert from dollars for kilowatt per month to dollars for megawatt per day.

It is noted that the Valley power plant is located in Area G (Lower Hudson Valley) and the actual capacity prices for the Valley power plants are impacted by the seasonal auctions, the monthly auctions and the SPOT prices, with variable capacity prices every month, as well as bilateral agreements with energy suppliers in the market.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> M. <u>Capacity revenues</u> (Cont.)

<u>ISO-NE market</u>

The Towantic power plant, which operates in this market, participated for the first time in a capacity auction for 2018–2019 at a price of $313.97 MW/day and determination of the tariff for seven years in respect of 725 megawatts linked to the Handy-Whitman Price Index, which applied up to May 2025.

Similar to the PJM market, in the ISO-NE market capacity payments are made as part of a central mechanism for acquisition of capacity. In the ISO-NE market, there are a number of submarkets, in which there should be capacity requirements that differ as a function of local supply and demand and transport capacity. ISO-NE executes forward auctions for a period of one year, commencing from June 1, three years from the year of the auction. In addition, there are supplementary monthly and annual auctions for the balance of the capacity not sold in the forward auctions. The power plants are permitted to guarantee the capacity payments in the forward auctions, the supplementary auctions or through bilateral sales.

It is noted that the ISO-NE market is in the midst of a comprehensive reform process with respect to the structure of the capacity market. Pursuant to the new format, a transition will be made from the model of a tender three years in advance, similar to that used in the PJM market, to a "prompt auction" model, which is based on a seasonal distribution – summer and winter – in accordance with the NYISO model. During the transition period, the FERC approved suspension of holding the three-year tenders, up to implementation of the structural change. The planned date for entry of the new model into effect is April 2028, for the capacity supply period between June 2028 and May 2029.

Set forth below are the capacity payments determined in the sub-regions that are relevant to the Towantic power plant (the prices are denominated in dollars per megawatt per day):

Sub-Region CPV Power Plants 2027/2028 2026/2027 2025/2026 <br> <u> ISO-NE Rest of the Market </u> <u> Towantic </u> <u> 117.70 </u> <u> 85.15 </u> 85.15

Source: NE-ISO – the Company's processing in order to convert from dollars for kilowatt per month to dollars for megawatt per day.

It is noted that the actual capacity prices for the Towantic power plant are impacted by forward auctions, supplementary annual auctions, monthly auctions with capacity prices that change every month and bilateral agreements with energy suppliers in the market.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**3.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Main Developments in the Business Environment (Cont.)**

---

| | |
|:---|:---|
| **3.3** | **Activities in the U.S. (Cont.)** |

---

<br> N. <u>The ERCOT market in Texas (Basin Ranch project under construction)</u>

Further to that stated in Section 6B2(2) of the Report of the Board of Directors for 2024 and the Immediate Reports published on June 9, 2025 (Reference No.: 2025-01-041243) and on October 29, 2025 (Reference No.: 2025-01-081169) relating to the Basin Ranch project in Texas, set forth below is additional information regarding the activity market in which the project is expected to operate, subject to completion of its construction (for further details regarding the project – see Section 6B(2) below):

ERCOT manages the transmission of the electricity for more than 27 million consumers in the State of Texas, which constitutes about 90% of the consumption of electricity in Texas. ERCOT operates as an independent system operator (ISO) and is responsible for the reliability of the electricity grid and operation of the competitive wholesale electricity market. ERCOT is singular in that it operates solely within the borders of Texas, under local Texas regulation (PUCT), and is not subject to the Federal Energy Regulatory Commission (FERC). In general, ERCOT operates independently from electricity transmission systems in west and east Texas. ERCOT has a competitive wholesale electricity market, which includes a Day-Ahead market and a Real-Time market for sale of electricity and accompanying services. Nonetheless, there is no market mechanism covering capacity payments to power plants, in contrast with the markets in PJM, NYISO and ISO-NE.

As at the approval date of the report, in the ERCOT electricity market there has been significant growth and continuing demand – this being due to, among other things, an rapid increase in the population of Texas, expansion of the industrial activities, and an increase in the demand for electricity from energy-intensive segments, such as, data centers, the oil and gas industry and mining of cryptographic coins.

In the recent years, the maximum demand for electricity in the ERCOT system reached new record highs, and the forecasts published by ERCOT indicate an average annual growth rate of 13.6% in the demand for energy up to 2031<sup>13</sup>. It is noted that the ERCOT market is characterized by relatively high fluctuations in prices compared with the other markets in which the CPV Group operates, and it does not include, as stated above, guaranteed payments for capacity. Accordingly, upon the project's commercial operation it is expected to be increasingly exposed to risks relating to the energy prices and market conditions, where in an attempt to reduce the said exposure, during the construction period the project has entered into and is expected to enter into hedging agreements, as stated in the Immediate Report dated June 9, 2025 (Reference No.: 2025-01-041243) and Immediate Report relating to the project's financial closing dated October 29, 2025 (Reference No.: 2025-01-081169). <br>

------

<sup>13</sup> Source: Report "Capacity, Demand and Reserves (CDR) in ERCOT Region", dated May 16, 2025.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS)** 

The Group's activities in Israel and the United States are subject to seasonal fluctuations.

In Israel, the TAOZ tariffs are supervised (controlled) and published by the Electricity Authority. Generally, the electricity tariffs in Israel in the summer and the winter are higher than those in the transition seasons. It is noted that acquisition of the gas, which constitutes the main cost in this activity area, is not impacted by seasonality of the TAOZ (or the demand hours' brackets).

In the United States, the electricity tariffs are not supervised (controlled) and are impacted by the demand for electricity, which is generally high in periods in which the weather is cold or hot compared with the average (generally in the summer and the winter seasons) and they are materially impacted by the natural gas prices, which are usually higher in the winter compared with the annual average and depending on the weather. In addition, in connection with renewable energy projects, in wind projects the wind speeds tend to be higher in the winter and lower in the summer, whereas in solar projects the radiation from the sun tends to be higher in the spring and summer months and lower in the fall and winter months.

<br> A. <u>Statement of income</u>

---

| | | |
|:---|:---|:---|
|  | **For the Nine Months Ended** | **For the Nine Months Ended** |
| Section | September 30 | September 30 |
|  | \*2025 | 2024 |
|  Revenues from sales and provision of services (1) | 2256 | 2190 |
|  Cost of sales and provision of services (without depreciation and amortization) (2) | (1643) | (1493) |
|  Depreciation and amortization | (180) | (245) |
|  **Gross profit** | **433** | **452** |
|  Share in earnings of associated companies | 423 | 150 |
|  Compensation for loss of income | – | 44 |
|  Administrative and general expenses | (295) | (191) |
|  Business development expenses | (10) | (33) |
|  Other income (expenses), net | 19 | (50) |
|  **Operating income** | **570** | **372** |
|  Financing expenses, net | (163) | (200) |
|  Loss from settlement of financial liabilities | – | (49) |
|  **Income before taxes on income** | **407** | **123** |
|  Taxes on income expenses | (74) | (49) |
|  **Net income for the period\*\*** | **333** | **74** |
|  <u>Attributable to</u>: |  |  |
|  The Company's shareholders | 254 | 83 |
|  Holders of non-controlling interests | 79 | (9) |

---

\* Commencing from November 2024, as a result of loss of discontinuance of consolidation of CPV Renewable and transition to the equity method of accounting, the Company has discontinued consolidation in the consolidated financial statements of the results of the renewable energy segment in the U.S.

<br> \*\* For an analysis of the change in the net income and a definition and analysis of the change in the adjusted net income – see Section 4G below.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> A. <u>Statement of income</u> (Cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Changes in revenues:

---

| | | | |
|:---|:---|:---|:---|
| Revenues | **For the** | **For the** | Board's Explanations |
|  | **Nine Months** | **Nine Months** |  |
|  | **Ended** | **Ended** |  |
|  | September 30 | September 30 |  |
|  | 2025 | 2024 |  |
|  **<u>Revenues in Israel</u>** |  |  |  |
|  Revenues from sale of energy to private customers | 986 | 1121 | A decrease, in the amount of about NIS 92 million, stemming from a decline in the consumption of customers compared with the corresponding period last year, among other things in light of the "Nation as a Lioness" mission and an additional decline, of about NIS 40 million, stemming from a decrease in the tariff for the generation component compared with the corresponding period last year. |
|  Revenues from sale of energy to the System Operator and to other suppliers | 158 | 146 |  |
|  Revenues in respect of capacity payments | 110 | 127 | Most of the decrease compared with the corresponding period last year stems from a decline in the availability of the Zomet power plant offset by an increase in the availability of the Gat power plant. For additional details – see Section 4C below. |
|  Revenues from sale of energy at cogeneration tariff | 56 | 42 | Most of the increase stems from maintenance work at the Hadera power plant in the corresponding period last year. |
|  Revenues from sale of steam | 44 | 44 |  |
|  Other revenues | 2 | 23 | Most of the decrease derives from discontinuance of the consolidation of Gnrgy at the end of second quarter of 2024. |
|  **Total revenues from sale of energy and others in Israel (without infrastructure services)** | **1356** | **1503** |  |
|  Revenues from private customers in respect of infrastructure services | 433 | 332 | The increase stems mainly from an average increase in the tariffs, at the rate of about 40%. |
|  **Total revenues in Israel** | **1789** | **1835** |  |
|  **<u>Revenues in the U.S.</u>** |  |  |  |
|  Revenues from sale of electricity from renewable energy | – | 164 | The decrease derives mainly from discontinuance of consolidation of the renewable energies segment in November 2024, and transition to the equity method of accounting. For additional details – see Note 23E to the annual financial statements. |
|  Revenues from sale of electricity (retail) activities and others | 467 | 191 | The increase stems mainly from an increase in the scope of the retail activities. |
|  **Total revenues in the U.S.** | **467** | **355** |  |
|  **Total revenues** | **2256** | **2190** |  |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> A. <u>Statement of income</u> (Cont.)

<br> (2) Changes in the cost of sales and provision of services (not including depreciation and amortization):

---

| | | | |
|:---|:---|:---|:---|
| **Cost of Sales and**<br> **Services**<br>| **For the**<br> **Nine Months** | **For the**<br> **Nine Months** | <br> **Board's Explanations**<br>|
|  | **Ended** | **Ended** |  |
|  | September 30 | September 30 |  |
|  | 2025 | 2024 |  |
|  **<u>Cost of sales in Israel</u>** |  |  |  |
|  Natural gas and diesel oil | 502 | 495 |  |
|  Expenses in respect of acquisition of energy | 136 | 280 | Most of the decrease stems from a decline in customer consumption compared with the corresponding period last year due to, among other things, the "Nation as a Lioness" mission, as well as maintenance work performed at the Rotem, Hadera and Gat power plants in the corresponding period last year. |
|  Cost of transmission of gas | 38 | 41 |  |
|  Salaries and related expenses | 33 | 33 |  |
|  Operating expenses | 88 | 87 |  |
|  Other expenses | – | 18 | Most of the decrease stems from discontinuance of the consolidation of Gnrgy at the end of the second quarter of 2024. |
|  **Total cost of sales in Israel without infrastructure services** | **797** | **954** |  |
|  Expenses in respect of infrastructure services | 433 | 332 | For details – see the explanation of the change in the revenues in respect of infrastructure services. |
|  **Total cost of sales in Israel** | **1230** | **1286** |  |
|  **<u>Cost of sales and services in the U.S.</u>** |  |  |  |
|  Cost of sales in respect of sale of electricity from renewable energy | – | 53 | The decrease stems from discontinuance of consolidation of the renewable energies segment in November 2024 and transition to the equity method of accounting. For additional details – see Note 23E to the annual financial statements. |
|  Cost of sales in respect of sale of electricity (Retail) and others | 413 | 154 | The increase stems mainly from an increase in the scope of the retail activities. |
|  **Total cost of sales and provision of services in the U.S.** | **413** | **207** |  |
|  **Total cost of sales and provision of services** | **1643** | **1493** |  |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u>

<br> 1. <u>EBITDA indices</u>

<u>"EBITDA in the consolidated financial statements"</u><sup><u>14</u></sup>: net income (loss) for the period before depreciation and amortization, financing expenses or income, net, taxes on income and other income (expenses), net.

<u>"EBITDA after proportionate consolidation"</u>: – "EBITDA in the consolidated financial statements" less the share of the income (loss) of associated companies and plus a proportionate consolidation of the EBITDA of the associated companies based on the rate of the holdings of the CPV Group therein.

It is clarified that starting from 2024, the Company no longer includes in its financial statements the "adjusted EBITDA after proportionate consolidation" index due to immateriality and, accordingly, irrelevance of the adjustments in respect of changes in fair value of derivative financial instruments and items not in the ordinary course of the Group's business. For the period of the report and the corresponding period last year, these adjustments totaled an aggregate amount of about NIS 3 million and about NIS 10 million, respectively.

2. <u>"FFO" (funds from operations)</u> – with respect to active projects – cash flows from current operating activities for the period (including changes in working capital) and less investments in property, plant and equipment and periodic maintenance costs that are not included in the operating activities and less net interest payments. With respect to the rest of the Group's activities – cash flows from current operating activities for the period (including changes in working capital) and less net interest payments (to the extent they do not relate to projects under construction). It is clarified that investments in property, plant and equipment (under construction and/or in development) including the net interest payments in respect thereof, are not included in FFO.

3. <u>"Net cash flows after service of project debt"</u> – the "FFO" less/plus payment of principal in respect of financial debt and/or taking out of project debt and non-project debt (loans and/or debentures), and after adjustments for a change in other credit from banks and a change in cash, including cash restricted for debt service and deposits (including to secure transactions hedging electricity margins).

**The said indices are not recognized in accordance with International Financial Reporting Standards (IFRS) as indices for measurement of financial performances and are not intended to be considered a replacement for gross profit or loss and operating income, cash flows from operation activities or other terms relating to operating performances or liquidity indices in accordance with IFRS.** <br>

------

<sup>14</sup> It is clarified that the compensation for loss of income is included in EBITDA in the consolidated statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

It is noted that the EBITDA indices are intended to present an approximate of the free cash flows from the Group's operating activities or to present cash available for distribution of dividends or other uses (particularly in light of provisions of the project financing agreements for some of the Group's power plants), since such cash may be used for debt service, capital investments, working capital and other liabilities. Moreover, the EBITDA indices are characterized by restrictions that limit the use thereof as indices for analyzing the Company's profitability, since they do not take into account certain income and expenses deriving from the Company's business that could have a material impact on its net income or loss, such as depreciation expenses, financing expenses or income and taxes on income.

The Company believes that the data items "EBITDA after proportionate consolidation" and "FFO"<sup>15</sup> provide useful and transparent information to investors when reviewing the Company's operating performances and current cash flows and when comparing such performances to performances of other companies in the same sector or in other industries (having different capital structures, different levels of debt and/or different income tax rates) as well as when comparing performances between periods. It is noted that the "EBITDA after proportionate consolidation" data item also serves the Company's management when analyzing the Company's performances.

The data item "net cash flows after debt service" provides additional information regarding the Group's net cash flows that are available for its use for purposes of growth and making of new investments, along with distribution of dividends to the shareholders (subject to compliance with the provisions of law, the trust certificates and non-project financing agreements and in accordance with the Group's policies).

<u>EBITDA calculations in the consolidated statement, including EBITDA after proportionate consolidation (in millions of NIS)</u>:

---

| | | |
|:---|:---|:---|
|  | **For the**<br> **Nine Months Ended** | **For the**<br> **Nine Months Ended** |
|  | September 30 | September 30 |
|  | 2025 | 2024 |
| Revenues from sales and provision of services | 2256 | 2190 |
| Cost of sales (without depreciation and amortization) | (1643) | (1493) |
| Share in income of associated companies | 423 | 150 |
| Compensation for lost revenues | – | 44 |
| Administrative and general expenses (without depreciation and amortization) | (282) | (179) |
| Business development expenses | (10) | (33) |
| **Consolidated EBITDA** | **744** | **679** |
| Elimination of the share in income of associated companies | (423) | (150) |
| Plus – Group's share of the EBITDA after proportionate consolidation of |  |  |
| associated companies in the Energy Transition segment (1) | 854 | 451 |
| Plus – Group's share of the EBITDA after proportionate consolidation of |  |  |
| activities in the renewable energies segment in the U.S. (2)\* | 80 | – |
| **EBITDA after proportionate consolidation** | **1255** | **980** |

---

\* Due to completion of an investment transaction in the area of renewable energies in the U.S. in November 2024, starting from this date the data of this segment is calculated on the basis of a proportionate consolidation (instead of a full consolidation up to that time) where the share of the CPV Group is about 66.7%.

------

<sup>15</sup> It is noted that other companies might define EBITDA and FFO indices differently.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<br> (1) Calculation of the Group's share in the EBITDA after proportionate consolidation, FFO and net cash flows after service of project debt of associated companies in the Energy Transition segment (in millions of NIS):

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| For the nine months ended September 30, 2025 | Fairview | Towantic | Maryland | Shore (1) | Valley | **Three**<br> **Rivers** | Total |
| Rate of holdings of the CPV Group | 25% | 26% | 75% | 89% | 50% | <br> 10% |  |
| Revenues from sales of energy | 231 | 230 | 553 | 370 | 431 | 71 | 1886 |
| Cost of natural gas | 106 | 140 | 240 | 195 | 169 | 38 | 888 |
| Carbon emissions tax (RGGI) | – | 29 | 89 | 57 | 60 | – | 235 |
| Cost of sales – other expenses (without depreciation and amortization) | 1 | 3 | 12 | 10 | 7 | 1 | 34 |
| Gain (loss) on realization of transactions hedging the electricity margins | 5 | (9) | (10) | 20 | (16) | 7 | (3) |
| **Net energy margin** | **129** | **49** | **202** | **128** | **179** | **39** | **726** |
| Revenues from capacity payments | 31 | 58 | 65 | 76 | 45 | 12 | 287 |
| Other income | 3 | 12 | 18 | 11 | 2 | 2 | 48 |
| **Gross profit** | **163** | **119** | **285** | **215** | **226** | **53** | **1061** |
| Fixed costs (without depreciation and amortization) | 9 | 14 | 40 | 49 | 48 | 11 | 171 |
| Administrative and general expenses (without depreciation and amortization) | 4 | 4 | 8 | 9 | 6 | 1 | 32 |
| Loss from revaluation of unrealized hedging transactions | (1) | (1) | – | – | – | (2) | (4) |
| **Group's share in EBITDA after proportionate consolidation in the Energy Transition segment** | **149** | **100** | **237** | **157** | **172** | **39** | **854** |
| **Group's share in FFO** | **112** | **47** | **181** | **36** | **125** | **24** | **525** |
| **Group's share in net cash flows after service service of project debt (3)** | **64** | **51** | **74** | **<sup>(2)</sup>(243)** | **17** | **9** | **(28)** |

---

<sup>(1)</sup> At the Shore power plant – gas transmission costs (totaling in the period of the report of about NIS 35 million) are classified in accordance with IFRS 16 as depreciation expenses and, accordingly, are not included in the EBITDA.<br>

<br> (2) The net cash flows after service of the project debt in Shore includes partial repayment of debt that was made as part of the refinancing made in February 2025. For additional details – see Section 9A(7) below.

<sup>(3)</sup> It is pointed out that the financing agreements of the CPV Group include arrangements for mechanisms of the "cash sweep" type, in the framework of which all or part of the free cash flows of the projects is designated for repayment of loan principal on a current basis along with a predetermined minimum repayment schedule relating to every long-term loan. Accordingly, there could be an acceleration of execution of repayments upon occurrence of certain events and there are also restrictions on distributions to shareholders.<br>

\* For details regarding transactions for acquisition of additional holdings in the Shore and Maryland power plants in the fourth quarter of 2024 and the second quarter of 2025 – see Note 24C to the annual financial statements and Note 6A to the Interim Statements. For additional details regarding signing of an agreement for acquisition of the balance of the rights in the Shore power plant after the date of the report – see Note 6A to the Interim Statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<br> (1) Calculation of the Group's share in the EBITDA after proportionate consolidation, FFO and net cash flows after service of project debt of associated companies in the Energy Transition segment (in millions of NIS): (Cont.)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | | **** | | **** | |
| For the nine months ended September 30, 2024 | Fairview | Towantic | Maryland | **Shore (1)** | Valley | **Three**<br> **Rivers** | Total |
| Rate of holdings of the CPV Group | <br> 25% | <br> 26% | <br> 25% | <br> 38% | <br> 50% | <br> 10% |  |
| Revenues from sales of energy | 155 | 145 | 120 | 122 | 259 | 48 | 849 |
| Cost of natural gas | 66 | 59 | 48 | 57 | 95 | 28 | 353 |
| Carbon emissions tax (RGGI)\*\* | – | 30 | 21 | 32 | 65 | – | 148 |
| Cost of sales – other expenses (without depreciation and amortization) | 2 | 3 | 5 | 5 | 5 | 2 | 22 |
| Gain on realization of transactions hedgingthe electricity margins | 18 | (5) | (1) | 7 | 45 | 12 | 76 |
| **Net energy margin** | **105** | **48** | **45** | **35** | **139** | **30** | **402** |
| Revenues from capacity payments | 13 | 89 | 9 | 14 | 45 | 3 | 173 |
| Other income | 3 | 4 | 5 | 4 | 2 | 1 | 19 |
| **Gross profit** | **121** | **141** | **59** | **53** | **186** | **34** | **594** |
| Fixed costs (without depreciation and amortization) | 10 | 15 | 13 | 20 | 51 | 9 | 118 |
| Administrative and general expenses (without depreciation and amortization) | 4 | 3 | 3 | 4 | 6 | 1 | 21 |
| Gain (loss) from revaluation of unrealized hedging transactions | 7 | (5) | – | (6) | – | – | (4) |
| **Group's share in EBITDA after proportionate consolidation in theEnergy Transition segment** | **114** | **118** | **43** | **23** | **129** | **24** | **451** |
| **Group's share in FFO** | **90** | **108** | **4** | **4** | **55** | **10** | **271** |
| **Group's share in net cash flows after service of project debt** | **<sup>(2)</sup>270** | **38** | **2** | **4** | **1** | **10** | **325** |

---

<sup>(1)</sup> At the Shore power plant – gas transport costs (totaling in the corresponding period last year about NIS 17 million) are classified in accordance with IFRS 16 as depreciation expenses and, accordingly, are not included in the EBITDA.<br>

<sup>(2)</sup> The net cash flows after debt service in Fairview includes taking out of additional financing for the project as part of the refinance in the third quarter of 2024, which was distributed as a dividend to the project's partners (the share of the CPV Group amounted to about NIS 246 million)).<br>

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<br> (2) Calculation of the Group's share in EBITDA after proportionate consolidation of the renewable energies segment (in NIS millions):

---

| | |
|:---|:---|
|  | **For the nine months ended**<br>September 30, 2025 |
| Revenues | 141 |
| Fixed costs (without depreciation and amortization) | (29) |
| Administrative and general | (16) |
| **EBITDA from active projects** | **96** |
| Business development and other costs | (16) |
| **Share of the Group in EBITDA after proportionate** |  |
| **consolidation in the renewable energies segment in** |  |
| **the U.S.** | **80** |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<sup>(3)</sup> Set forth below is a breakdown of the EBITDA after proportionate consolidation data broken down by subsidiaries (on a consolidated basis) and the associated companies (on a proportionate basis, based on the rate of the holdings of the CPV Group therein) as well as FFO and cash flows after service of project debt data (in NIS millions):<br>

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | **For the nine months ended** | **For the nine months ended** | **For the nine months ended** | **For the nine months ended** | **For the nine months ended** | **For the nine months ended** |
| **Main projects in operation** | **Basis of** | September 30, 2025 | September 30, 2025 | September 30, 2025 | September 30, 2024 | September 30, 2024 | September 30, 2024 |
|  | **presentation** |  |  | **Net cash** |  |  | **Net cash** |
|  | **in the** | **EBITDA** |  | **flows** | **EBITDA** |  | **flows** |
|  | **Company's** | **after** |  | **after** | **after** |  | **after** |
|  | **financial** | **proportionate** |  | **debt** | **proportionate** |  | **debt** |
|  | statements | consolidation | FFO | service | consolidation | FFO | service |
| Total operating projects in Israel and accompanying business activities <sup>(1) (3)</sup> | Consolidated | 531 | 501 | 465 | <sup>(2)</sup>564 | 485 | 424 |
| Business development costs,<br> headquarters in Israel and other costs <sup>(3)</sup> | Consolidated | (9) | (107) | (137) | (23) | (110) | (45) |
| **Total Israel <sup>(4)</sup>** |  | **522** | **394** | **328** | **541** | **375** | **379** |
| Total operating projects <sup>(5)</sup> | Associated | 854 | 525 | (28) | 451 | 271 | 325 |
| Other costs | Consolidated | (7) | (21) | (21) | (4) | (2) | (2) |
| **Total energy transition in the U.S.** |  | **847** | **504** | **(49)** | **447** | **269** | **323** |
| Total operating projects <sup>(6)</sup> | Associated | 96 | 64 | 11 | 104 | 59 | 6 |
| Business development and other costs | Associated | (16) | (27) | (27) | (20) | (33) | (33) |
| **Total renewable energy in the U.S.** |  | **80** | **37** | **(16)** | **84** | **26** | **(27)** |
| Total activities as part of the "others" segment <sup>(7)</sup> | Consolidated | (12) | (19) | (7) | (18) | (18) | (18) |
| Headquarters in the United States <sup>(8) (9)</sup> | Consolidated | (165) | (40) | (40) | (61) | (49) | (49) |
| **Total United States** |  | **750** | **482** | **(112)** | **452** | **228** | **229** |
| Company headquarters (not allocated |  |  |  |  |  |  |  |
| to the segments) <sup>(4) (8)</sup> | Consolidated | (17) | (49) | (167) | (13) | (39) | (35) |
| **Total consolidated** <sup>(10)</sup> |  | **1255** | **827** | **49** | **980** | **564** | **573** |

---

<br> (1) The accompanying business activities in Israel include mainly virtual supply activities through OPC Israel, and sale/purchase of natural gas, including with third parties through OPC Natural Gas.

<sup>(2)</sup> In the corresponding period last year, the EBITDA of the active projects in Israel included compensation in the total amount of about NIS 44 million (about NIS 18 million in the Hadera power plant and about NIS 26 million in the Zomet power plant, respectively. For additional details – see Notes 26A(2) and 26A(3) to the annual financial statements.<br>

<sup>(3)</sup> For purposes of comparison, the FFO and cash-flow data after debt service for the activities in Israel were updated in the comparative data, such that the financial data for the headquarters in Israel includes payments of interest and principal of the project credit in Zomet and Gat up to the early repayment date and refinancing of corporate credit in Israel in the third quarter of 2024 (for additional details see – Note 14B(1) to the annual financial statements).<br>

<br> (4) Not including intercompany activities between the headquarters and the subsidiaries in Israel.

<br> (5) For details regarding active projects in the Energy Transition segment in the U.S. – see Section 1 above and regarding calculation of the Group's share in the EBITDA after proportionate consolidation of the Renewable Energies segment – see Section 2 above.

<sup>(6)</sup> Due to completion of the transaction for investment in the area of renewable energies in the U.S. in November 2024, the data of this segment in the U.S. is calculated from this date on the basis of proportionate consolidation where the share of the CPV Group is 66.7%.<br>

<br> (7) Includes mainly business development and other costs in the area of initiation and development of high-efficiency power plants running on natural gas, with future carbon capture potential, and the results of the retail activities in the U.S.

<sup>(8)</sup> After elimination of management fees between the CPV Group and the Company, in the amounts of about NIS 27 million and about NIS 23 million for the nine months ended September 30, 2025 and 2024, respectively.<br>

<sup>(9)</sup> Most of the change in the period of the report compared with the corresponding period last year, in the amount of about NIS 103 million, relates to changes in the fair value of a profit participation plan for employees of the CPV Group. For details – see Note 7G to the Interim Statements.<br>

<br> (10) In the period of the report, the consolidated FFO without adjustments for changes in the working capital was about NIS 850 million (in the corresponding period last year – about NIS 588 million).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> C. <u>Analysis of the change in EBITDA – Israel segment</u>

Set forth below is an analysis of the change in EBITDA in Israel in the period of the report compared with the corresponding period last year (in NIS millions):

![](image2.jpg)

1. <u>Availability (operational)</u> – further to that stated in Section 7.11.1 of Part A of the Periodic Report for 2024, for purposes of reducing the risk of an operating failure at the Zomet power plant due to a technical defect discovered and in coordination with the contractor, as part of the process of clarifying and repairing the defect, the availability of the power plant was partially limited, where starting from March 2025 the potential maximum capacity of each of the power plant's generation units is limited to about 80% – 85%. In addition, maintenance work was performed in in the period of the report, including gradual replacement of the generation units. These factors have a negative (and cumulative) impact on the power plant's availability and, in turn, on its results for the period of the report. For additional details – see Section H below. As at the approval date of the report, the Company estimates that the process of clarification and repair of the defect is expected to be mostly completed by the end of 2026.<sup>16</sup>

------

<sup>16</sup> **That stated constitutes "forward-looking" information as it is defined in the Securities Law. Ultimately, there could be delays in completion of the required clarification and/or repairs beyond the said dates and/or other operation limitations could be caused, among other things, as a result of technical and operational factors, factors relating to the construction contractor, shipment of equipment and/or performance of work that could have an impact on the availability of the power plant, scope of the limitation of the capacity, as stated, and/or the duration of the repair.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> C. <u>Analysis of the change in EBITDA – Israel segment</u> (Cont.)

Set forth below is an analysis of the change in EBITDA in Israel in the period of the report compared with the corresponding period last year (in NIS millions): (Cont.)

<br> 1. <u>Availability (operational)</u> – (Cont.)

In addition, and as stated in Section 7.11.1 of Part A of the Periodic Report for 2024, after the date of the report, during October 2025, the Rotem power plant was shut down for planned improvement and maintenance work, at an estimate cost of about NIS 133 million<sup>17</sup>. As at the approval date of the report, the work is expected to be completed in the next few weeks. During the period of the maintenance work, the power plant's activities will be idled and, as a result, this will have a negative impact on Rotem's and the Group's results. <br>

On the other hand, as stated in Section 7.11.1 of Part A of the Periodic Report for 2024, in the corresponding period last year the Rotem, Hadera and Gat power plants were shut down for various periods of time for purposes of planned and unplanned maintenance work that had a negative impact on their results in the corresponding period last year.

2. <u>One-time events</u> – mainly in respect of: (1) signing of an amendment to the agreement was signed with Zomet's construction contractor in the first quarter of 2024, in the framework of which, among other things, the construction contractor paid Zomet compensation, in the amount of about NIS 26 million (about $7 million) in respect of a loss of revenues caused to Zomet due to delay in the commercial operation date of the power plant. For additional details – see Note 26A(3) to the annual financial statements; and (2) receipt of a non-recurring amount in Hadera from its insurers in the third quarter of 2024, in the amount of about NIS 18 million ($5 million), in connection with lost profits prior to the commercial operation of the Hadera power plant. For additional details – see Note 26A(2) to the annual financial statements.

------

<sup>17</sup> That stated regarding the expected date of completion of the maintenance work at Rotem, as stated, and estimation of the cost of the maintenance constitutes "forward-looking" information as it is defined in the Securities Law and there is no certainty regarding its realization. Ultimately, there could be delays in completion of the maintenance and/or disruptions in the return to full activities even beyond the aforesaid time period, and/or changes in the costs involved with the maintenance, due to, among other things, technical breakdowns or operational problems, defects in the maintenance work, delays in the arrival of teams of personnel, constraints stemming from the maintenance contractor, *force majeure* events, changes in the projected costs compared with the final costs that will be formulated upon conclusion and/or occurrence of one or more of the Company's risk factors enumerated in the Periodic Report. Extension of the maintenance would be expected to have negative impacts (even significant ones) on the results of the Company's activities, depending on the actual time (duration) of the maintenance work.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> D. <u>Analysis of the change in EBITDA after proportionate consolidation – energy transition segment in the U.S.</u>

Set forth below is an analysis of the change in the EBITDA after proportionate consolidation in the energy transition segment in the period of the report compared with the corresponding period last year (in millions of NIS):

![](image3.jpg)

<u>Energy margins and hedges</u> – as detailed in Section 3.3K above, in the period of the report there was a significant increase in the electricity margins compared with the corresponding period last year and, accordingly, there was an increase in the energy margins of the CPV Group (before the impact of the increase in the holdings in the Maryland and Shore power plants, which was partly offset by the realization of energy hedges at a lower profit than in the corresponding period last year).

<u>Revenues from availability</u> – most of the increase stems from an increase in the availability tariff in the PJM market starting from June 2025, as detailed in Section 3.3M above. This increase was partly offset by a decline in the availability tariff of the Towantic power plant starting from June 2025 – this being as a result of conclusion of the fixed-rate period (seven years) that was predetermined for the availability tariff from the operation date of Towantic. For details – see Section 3.3M above

---

| | |
|:---|:---|
| (\*) | Reflects the impact of the increase in the holdings (in the fourth quarter of 2024 and in the beginning of the second quarter of 2025) in the Maryland and Short power plants on the EBITDA after proportionate consolidation in the period of the report. For details – see Note 24C to the annual financial statements and Note 6A to the Interim Statements. |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> E. <u>Renewable energies segment in the U.S.</u>

Set forth below is an analysis of the change in the EBITDA after proportionate consolidation from activities in the renewable energy segment in the period of the report compared with the corresponding period last year (in millions of NIS):

![](image4.jpg)

<u>Entry of a partner in CPV Renewable</u> – as a result of completion of the investment transaction in the area of renewable energies in the U.S. in November 2024, starting from this date this segment's data is calculated on the basis of a proportionate consolidation, where the share of the CPV Group is 66.7%. For additional details – see Note 23E to the annual financial statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> F. <u>Additional details regarding energy hedges and guaranteed capacity payments in the Energy Transition segment in the U.S.</u>

As part of its policy for management of the exposures, the CPV Group is in the practice, from time to time, of entering into hedging agreements, which reduce the fluctuations in the electricity margins. In addition, the capacity revenues for the nominal capacity of the power plants running on natural gas are determined for certain future periods, as detailed in Section 3.3K above.

Set forth below is the scope of the hedging for the rest of 2025 and 2026 as at the date of the report<sup>18</sup>.

---

| | | |
|:---|:---|:---|
|  | **October–December**<br>2025 | 2026 |
| Expected generation (MWh) | 2384000 | 11988000 |
|  Net scope of the hedged energy margin (% of the expected generation of the power plants) (\*) | 87% | 62% |
|  Net hedged energy margin (millions of $) | ≈ 38<br> (≈ NIS 134 million) | ≈ 141<br> (≈ NIS 496 million) |
|  Net hedged energy margin ($/MWh) | 18.16 | 18.94 |
|  Net market prices of energy margin ($/MWh) (\*\*) | 15.99 | 15.18 |

---

\* Pursuant to the policy for hedging electricity margins as at the date of the report, in general the CPV Group seeks to hedge about 50% of the scope of the expected generation. The actual hedge rate could ultimately be different, depending on the market factors.

\*\* The net energy margin is the energy margin (Spark Spread) plus/minus Power Basis less carbon tax (RGGI) and other variable costs. For details regarding the manner of calculation of the electricity margin (Spark Spread) – see Section 3.3K above. The market prices of the net energy margin are based on future contracts for electricity and natural gas.

------

<sup>18</sup> The estimated percentages and the actual hedged energy margins could change due to new hedges and/or sales of capacity made or as a result of changes in market conditions or the hedging policy of the CPV Group. **That stated in this Section with respect to the scope of the hedging, energy margin and availability receipts constitutes "forward-looking" information as it is defined in the Securities Law, which may change due to, among other things, operating factors and availability of the power plant, market conditions, regulatory changes and/or occurrence of one or more of the risk factors as stated in Section 19 of Part A of the Periodic Report for 2024.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> F. <u>Additional details regarding energy hedges and guaranteed capacity payments in the Energy Transition segment in the U.S.</u> (Cont.)

Set forth below is the scope of the secured capacity revenues for the rest of 2025 and 2026 as at the approval date of the report:

---

| | | |
|:---|:---|:---|
|  | **October–December**<br>2025 | 2026 |
|  Scope of the secured capacity revenues (% of the power plant's capacity) (\*) | 93% | 87% |
|  Capacity receipts (millions of $) | ≈ 35<br> (≈ NIS 123 million) | ≈ 151<br> (≈ NIS 533 million) |

---

<br> (\*) Most of the non-guaranteed availability relates to the Valley power plant that operates in the NYISO market. For details regarding the availability tariffs in this market – see Section 3.3M above.

It is noted that the data detailed in the above tables with respect to 2026 takes into account completion of the transaction for acquisition of the remaining 11% in the Shore power plant, commencing from the beginning of 2026, which had not yet been completed as at the approval date of the report. For details – see Section 10B below.

<br> G. <u>Net income and adjusted net income</u> (in millions of NIS)

<br> 1. <u>Definitions</u>

<u>"Adjusted net income (loss)"</u> – net income or loss in accordance with International Financial Reporting Standards (IFRS) plus or minus other expenses and income, non-recurring events, such as losses from impairment of value and reversals thereof and transactions that are not in the ordinary course of business. For details regarding the difference between the net income and the adjusted net income in 2023–2024 – see Section 2 below.

It is emphasized that the said adjusted net income or loss item in this report is not an item that is recognized under IFRS or other generally accepted accounting standards as an index for measuring financial performances and should not be considered as a substitute for income or loss or other terms provided pursuant to IFRS. It is possible that the Company's definitions of adjusted income or loss are different than those used by other companies. Nonetheless, the Company believes that the adjusted income or loss provides useful information to management and investors by eliminating certain sections that management believes do not constitute an indication of the Company's regular and ongoing business activities.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> G. <u>Net income and adjusted net income</u> (in millions of NIS) (Cont.)

<br> 2. <u>Analysis of the change in net income and adjusted net income</u> (in millions of NIS)

![](image5.jpg)

<sup>(1)</sup> A loss from impairment in value of the investment in Gnrgy in the corresponding period last year, in the amount of about NIS 21 million, of which there was an impairment loss in Hadera 2, in the amount of about NIS 31 million, in light of the government's original decision to reject the plan.<br>

<sup>(2)</sup> Including non-recurring financing expenses in respect of repayment of the project credit in Zomet and Gat, in the amount of about NIS 49 million (about NIS 38 million, net of tax). For details – see Note 14B(1) to the annual financial statements.<br>

<sup>(3)</sup> Most of the increase stems from additional depreciation and financing expenses, in the amount of about NIS 143 million due to increase in the rate of holdings in the Shore and Maryland power plants in the fourth quarter of 2024 and in the beginning of the second quarter of 2025.<br>

<sup>(4)</sup> Most of the increase stems from an increase in the financing expenses as a result of the impact of the changes in the dollar/shekel exchange rate: (1) an increase in the financing expenses in the period of the report, in the amount of about NIS 24 million; and (2) a decrease in the financing income in the corresponding period last year, in the amount of about NIS 40 million. On the other hand, there was an increase of about NIS 17 million due to interest income on bank deposits and a decrease in financing expenses of about NIS 19 million mainly due to a decline in the expenses stemming from linkage differences in respect of the Company's linked debentures.<br>

<br> (5) The increase in the tax expenses derives from better results compared with the corresponding period last year.

<sup>(6)</sup> Stems mainly from cancellation of an impairment loss recognized by Hadera 2 in the third quarter of 2025 that was recorded in the corresponding period last year – this being due to approval of the plan by the government. For additional details – see Note 10B to the Interim Statements.<br>

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**4.** **Analysis of the results of operations for the nine months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> H. <u>Detail of generation</u>

Set forth below is detail of the generation of the power plants in Israel and the U.S.:

<u>Israel</u>

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 |
|  |<br><br>**Capacity**<br>(MW) |<br>**Potential**<br>**electricity**<br>**generation**<br>(GWh)<sup>(1)</sup> |<br>**Net**<br>**electricity**<br>**generation**<br>(GWh)<sup>(2)</sup> |<br>**Actual**<br>**generation**<br>**percentage**<br>(%)<sup>(3)</sup> | **Actual**<br>**calculated**<br>**availability**<br>**percentage**<br>(%) |<br>**Potential**<br>**electricity**<br>**generation**<br>(GWh) |<br>**Net**<br>**electricity**<br>**generation**<br>(GWh) |<br>**Actual**<br>**generation**<br>**percentage**<br>(%) | **Actual**<br>**calculated**<br>**availability**<br>**percentage**<br>(%) |
| Rotem | 466 | 2775 | 2698 | 97.2% | 99.6% | 2789 | 2425 | 86.9% | 93.0% |
| Hadera | 144 | 757 | 715 | 94.5% | 95.0% | 784 | 680 | 86.7% | 88.0% |
| Gat | 75 | 463 | 400 | 86.4% | 99.8% | 467 | 323 | 69.2% | 69.2% |
| Zomet\* | 396 | 2369 | 220 | 9.3% | 68.2% | 2449 | 398 | 16.3% | 83.0% |

---

<br> (1) The generation potential is the net generation capability adjusted for temperature and humidity.

<br> (2) The actual net generation in the period.

<sup>(3)</sup> The actual generation percentage is the net electricity generated divided by the generation potential.<br>

\* The generation potential presented in the above table does not include the temporary generation limitation that applied in the period of the report to each of the generation units, as detailed in Section 4C(1) above. In addition, in the period of the report some of the generation units were replaced due to the maintenance work, as stated in Section 4C(1) above, and accordingly they were only partly used.

<u>U.S.</u>

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2025 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 | For the nine months ended September 30, 2024 |
|  |<br><br>**Capacity**<br>(MW) | **Potential**<br>**electricity**<br>**generation**<br>(GWh)<sup>(1)</sup> | **Net**<br>**electricity**<br>**generation**<br>(GWh)<sup>(2)</sup> | **Actual**<br>**generation**<br>**percentage**<br>(%)<sup>(3)</sup> | **Actual**<br>**availability**<br>**percentage**<br>(%) | **Potential**<br>**electricity**<br>**generation**<br>(GWh) | **Net**<br>**electricity**<br>**generation**<br>(GWh) | **Actual**<br>**generation**<br>**percentage**<br>(%) | **Actual**<br>**availability**<br>**percentage**<br>(%) |
|  | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) | Energy transition projects (natural gas) |
| Shore | 725 | 4674 | 2737 | 58.1% | 88.0% | 4574 | 2799 | 59.0% | 93.2% |
| Maryland | 745 | 4783 | 3464 | 72.2% | 95.5% | 4641 | 2774 | 57.6% | 94.0% |
| Valley | 720 | 4518 | 3998 | 88.3% | 95.0% | 4578 | 3999 | 88.1% | 95.6% |
| Towantic\* | 805 | 4343 | 3694 | 69.3% | 82.1% | 5001 | 4125 | 77.0% | 89.7% |
| Fairview | 1050 | 6852 | 6218 | 90.0% | 96.4% | 6808 | 5777 | 83.2% | 90.4% |
| Three Rivers<br>| 1258 | 7471 | 5018 | 62.5% | 87.8% | 7647 | 5082 | 64.0% | 80.2% |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The potential generation is the gross generation capability during the period after planned maintenance and less the electricity used for the power plant's internal purposes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The net generation of electricity is the gross generation during the period less the electricity used for the power plant's internal purposes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) The actual generation percentage is the quantity of the net electricity generated in the facilities compared with the maximum quantity that can be generated in the period.

\* In the second quarter of 2025, planned maintenance was performed at the power plant, as part of which a signification item of equipment was replaced. The equipment is insured under the insurance policy covering the power plant, and as at the approval date of the report, an agreement was signed with the insurer regarding the monetary indemnification which covers most of the costs required for replacement and installation of the equipment.<sup>19</sup>.

------

<sup>19</sup> It is noted that in the usual course of things long maintenance periods (planned or unplanned) have a negative impact on the power plant's results.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS)** 

<br> A. <u>Statement of income</u>

---

| | | |
|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** |
| Section | September 30 | September 30 |
|  | \*2025 | 2024 |
|  Revenues from sales and provision of services (1) | 895 | 879 |
|  Cost of sales and provision of services (without depreciation and amortization) (2) | (603) | (582) |
|  Depreciation and amortization | (59) | (90) |
|  **Gross profit** | **233** | **207** |
|  Share in earnings of associated companies | 211 | 64 |
|  Compensation for lost revenues | – | 18 |
|  Administrative and general expenses | (147) | (72) |
|  Business development expenses | (4) | (11) |
|  Other income, net | 35 | 2 |
|  **Operating income** | **328** | **208** |
|  Financing expenses, net | (44) | (51) |
|  Loss from settlement of financial liabilities | – | (49) |
|  **Income before taxes on income** | **284** | **108** |
|  Taxes on income | (48) | (22) |
|  **Net income for the period\*\*** | **236** | **86** |
|  <u>Attributable to:</u> |  |  |
|  The Company's shareholders | 183 | 81 |
|  Holders of non-controlling interests | 53 | 5 |

---

\* Commencing from November 2024, as a result of exit from the consolidation of CPV Renewable and transition to the equity method of accounting, the Company has discontinued consolidation in the consolidated financial statements of the results of the renewable energy segment in the U.S.

<br> \*\* For an analysis of the change in the net income and a definition and analysis of the change in the adjusted net income – see Section 5F below.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> A. <u>Statement of income</u> (Cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Changes in revenues:

---

| | | | |
|:---|:---|:---|:---|
| Revenues | **For the Three** | **For the Three** | Board's Explanations |
|  | **Months Ended** | **Months Ended** |  |
|  | September 30 | September 30 |  |
|  | 2025 | 2024 |  |
|  **<u>Revenues in Israel</u>** |  |  |  |
|  Revenues from sale of energy to private customers | 427 | 516 | A decrease, in the amount of about NIS 65 million, stems from a decline in the consumption of customers, compared with the corresponding quarter last year, mainly due to the "Nation as a Lioness" mission and a decrease, in the amount of about NIS 22 million, deriving from the generation tariff component, compared with the corresponding quarter last year. |
|  Revenues from sale of energy to the System Operator and to other suppliers | 54 | 50 |  |
|  Revenues in respect of capacity payments | 40 | 39 | The increase stems from an increase in the availability of the Gat power plant due to maintenance work performed in the corresponding quarter last year, while on the other hand there was a decline in the availability Zomet compared with the corresponding quarter last year. For additional details – see Section 4C above. |
|  Revenues from sale of energy at cogeneration tariff | 7 | 17 |  |
|  Revenues from sale of steam | 13 | 14 |  |
|  Other income | 2 | – |  |
|  **Total revenues from sale of energy and others in Israel (without infrastructure services)** | **543** | **636** |  |
|  Revenues from private customers in respect of infrastructure services | 171 | 125 | The increase derives mainly from the increase in the average tariffs at a rate of about 40%. |
|  **Total revenues in Israel** | **714** | **761** |  |
|  **<u>Revenues in the U.S.</u>** |  |  |  |
|  Revenues from sale of electricity from renewable energy | – | 39 | The decrease stems from discontinuance of the consolidation of the renewable energies segment in November 2024 and transition to the equity method of accounting. For additional details – see Note 23E to the annual financial statements. |
|  Revenues from sale of electricity (retail) and others | 181 | 79 | The increase stems mainly from an increase in the scope of the retail activities. |
|  **Total revenues in the U.S.** | **181** | **118** |  |
|  **Total revenues** | **895** | **879** |  |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> A. <u>Statement of income</u> (Cont.)

<br> (2) Changes in the cost of sales and provision of services (not including depreciation and amortization):

---

| | | | |
|:---|:---|:---|:---|
| **Cost of Sales and**<br> **Provision of Services**<br>| **For the Three**<br> **Months Ended** | **For the Three**<br> **Months Ended** | <br> **Board's Explanations**<br>|
|  | September 30 | September 30 |  |
|  | 2025 | 2024 |  |
|  **<u>Cost of sales in Israel</u>** |  |  |  |
|  Natural gas and diesel oil | 167 | 164 |  |
|  Expenses in respect of acquisition of energy | 50 | 163 | Most of the decrease stems from a decline in customer consumption compared with the corresponding period last year due to, among other things, the "Nation as a Lioness" mission and from maintenance activities performed at the Gat power plant in the corresponding quarter last year. |
|  Cost of transmission of gas | 11 | 13 |  |
|  Salaries and related expenses | 13 | 12 |  |
|  Operating expenses | 30 | 30 |  |
|  **Total cost of sales in Israel without infrastructure services** | **271** | **382** |  |
|  Expenses in respect of infrastructure services | 171 | 125 | For details – see the explanation of the change in the revenues in respect of infrastructure services. |
|  **Total cost of sales in Israel** | **442** | **507** |  |
|  **<u>Cost of sales and services in the U.S.</u>** |  |  |  |
|  Cost of sales in respect of sale of electricity from renewable energy | – | 11 | The decrease stems from discontinuance of the consolidation of the renewable energies segment in November 2024 and transition to the equity method of accounting. For additional details – see Note 23E to the annual financial statements. |
|  Cost of sales in respect of sale of electricity (Retail) and others | 161 | 64 | The increase stems mainly from an increase in the scope of the retail activities. |
|  **Total cost of sales and provision of services in the U.S.** | **161** | **75** |  |
|  **Total cost of sales and provision of services** | **603** | **582** |  |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u>

<u>EBITDA calculations in the consolidated statement, including EBITDA after proportionate consolidation (in millions of NIS)</u>:

---

| | | |
|:---|:---|:---|
|  | **For the** | **For the** |
|  | **Three Months Ended** | **Three Months Ended** |
|  | September 30 | September 30 |
|  | 2025 | 2024 |
| Revenues from sales and provision of services | 895 | 879 |
| Cost of sales and provision of services (without depreciation and |  |  |
| amortization) | (603) | (582) |
| Share in income of associated companies | 211 | 64 |
| Compensation for lost revenues | – | 18 |
| Administrative and general expenses (without depreciation and amortization) | (142) | (67) |
| Business development expenses | (4) | (11) |
| **Consolidated EBITDA** | **357** | **301** |
| Elimination of the share in income of associated companies | (211) | (64) |
| Plus – Group's share of the EBITDA after proportionate consolidation of |  |  |
| associated companies in the Energy Transition segment (1) | 354 | 170 |
| Plus – Group's share of the EBITDA after proportionate consolidation of |  |  |
| activities of the Renewable Energies segment in the U.S. (2)\* | 22 | – |
| **EBITDA after proportionate consolidation** | **522** | **407** |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<br> (1) Calculation of the Group's share in the EBITDA after proportionate consolidation, FFO and net cash flows after service of project debt of associated companies in the Energy Transition segment (in millions of NIS):

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| For the three months ended September 30, 2025 | Fairview | Towantic | Maryland | **Shore**<br> (1) | Valley | **Three**<br> **Rivers** | Total |
| Rate of holdings of the CPV Group | 25% | 26% | 75% | 89% | 50% | 10% |  |
| Revenues from sales of energy | 72 | 66 | 187 | 153 | 118 | 30 | 626 |
| Cost of natural gas | 26 | 24 | 57 | 58 | 35 | 13 | 213 |
| Carbon emissions tax (RGGI) | – | 12 | 29 | 31 | 20 | – | 92 |
| Cost of sales – other expenses (without depreciation and amortization) | – | 1 | 1 | 5 | 4 | 1 | 12 |
| Loss on realization of transactions<br> hedging the electricity margins | (2) | (7) | (22) | (4) | (4) | (4) | (43) |
| **Net energy margin** | **44** | **22** | **78** | **55** | **55** | **12** | **266** |
| Revenues from capacity payments | 18 | 5 | 37 | 44 | 18 | 8 | 130 |
| Other income | – | 3 | 6 | 5 | 1 | 1 | 16 |
| **Gross profit** | **62** | **30** | **121** | **104** | **74** | **21** | **412** |
| Fixed costs (without depreciation and amortization) | 3 | 4 | 12 | 11 | 13 | 4 | 47 |
| Administrative and general expenses (without depreciation and amortization) | 1 | 2 | 2 | 3 | 2 | – | 10 |
| Income (loss) from revaluation of unrealized hedging transactions | 1 | (1) | – | – | – | (1) | (1) |
| **Group's share in EBITDA after proportionate consolidation in the Energy Transition segment** | **59** | **23** | **107** | **90** | **59** | **16** | **354** |
| **Group's share in FFO** | **50** | **1** | **95** | **60** | **52** | **10** | **268** |
| **Group's share in the net cash flows after service of the project debt (2)** | **35** | **9** | **41** | **(2)** | **18** | **1** | **102** |

---

<sup>(1)</sup> At the Shore power plant – gas transmission costs (totaling in the third quarter of 2025 about NIS 12 million) are classified in accordance with IFRS 16 as depreciation expenses and, accordingly, are not included in the EBITDA.<br>

<sup>(2)</sup> It is pointed out that the financing agreements of the CPV Group include arrangements for mechanisms of the "cash sweep" type, in the framework of which all or part of the free cash flows of the projects is designated for repayment of loan principal on a current basis along with a predetermined minimum repayment schedule relating to every long-term loan. Accordingly, there could be an acceleration of execution of repayments upon occurrence of certain events and there are also restrictions on distributions to shareholders.<br>

\* For details regarding transactions for acquisition of additional holdings in the Shore and Maryland power plants in the fourth quarter of 2024 and in the second quarter of 2025 – see Note 24C to the annual financial statements and Note 6A to the Interim Statements. Subsequent to the date of the report, the CPV Group signed an agreement for acquisition of the balance of the holdings in the Shore power plant, where as at the approval date of the report the transaction had not yet been completed. For details – see Note 6A to the Interim Statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<br> (1) Calculation of the Group's share in the EBITDA after proportionate consolidation, FFO and net cash flows after service of project debt of associated companies in the Energy Transition segment (in millions of NIS): (Cont.)

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| For the three months ended September 30, 2024 | Fairview | Towantic | Maryland | **Shore**<br> (1) | Valley | **Three**<br> **Rivers** | Total |
| Rate of holdings of the CPV Group | 25% | 26% | 25% | 38% | 50% | 10% |  |
| Revenues from sales of energy | 53 | 52 | 53 | 46 | 91 | 22 | 317 |
| Cost of natural gas | 19 | 13 | 12 | 14 | 26 | 10 | 94 |
| Carbon emissions tax (RGGI) | – | 14 | 10 | 10 | 30 | – | 64 |
| Cost of sales – other expenses (without depreciation and amortization) | 1 | 1 | 2 | 2 | 2 | 1 | 9 |
| Gain (loss) on realization of transactions hedging the electricity margins | 3 | (8) | (9) | (1) | 6 | 1 | (8) |
| **Net energy margin** | **36** | **16** | **20** | **19** | **39** | **12** | **142** |
| Revenues from capacity payments | 5 | 33 | 3 | 5 | 16 | 1 | 63 |
| Other income | 1 | – | 2 | 1 | 1 | – | 5 |
| **Gross profit** | **42** | **49** | **25** | **25** | **56** | **13** | **210** |
| Fixed costs (without depreciation and amortization) | 5 | 5 | 4 | 5 | 17 | 3 | 39 |
| Administrative and general expenses (without depreciation and amortization) | 2 | 1 | 1 | 1 | 2 | – | 7 |
| Gain from revaluation of unrealized hedging transactions | 3 | 3 | – | – | – | – | 6 |
| **Group's share in EBITDA after proportionate consolidation in the Energy Transition segment** | **38** | **46** | **20** | **19** | **37** | **10** | **170** |
| **Group's share in FFO** | **27** | **42** | **9** | **9** | **5** | **4** | **96** |
| **Group's share in net cash flows after service of project debt** | **<sup>(2)</sup>243** | **28** | **4** | **9** | **(10)** | **1** | **275** |

---

<sup>(1)</sup> At the Shore power plant – gas transmission costs (totaling in the third quarter of 2024 about NIS 5 million) are classified in accordance with IFRS 16 as depreciation expenses and, accordingly, are not included in the EBITDA.<br>

<sup>(2)</sup> The free cash flows after service of the debt in Fairview includes taking out additional financing for the project as part of a refinancing in the third quarter of 2024 (which was distributed as a dividend to the partners in the project, where the share of the CPV Group is about NIS 246 million).<br>

<br> (2) Calculation of the Group's share in EBITDA after proportionate consolidation of the renewable energies segment (in NIS millions):

---

| | |
|:---|:---|
|  | **For the three months ended**<br>September 30, 2025 |
| Revenues | 42 |
| Fixed costs (without depreciation and amortization) | (10) |
| Administrative and general | (6) |
| **EBITDA from active projects** | **26** |
| Business development and other costs | (5) |
| **Share of the Group in EBITDA after proportionate consolidation in the renewable energies segment in the U.S.** | **21** |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> B. <u>EBITDA, FFO and net cash flows after debt service</u> (Cont.)

<sup>(3)</sup> Set forth below is a breakdown of the EBITDA after proportionate consolidation data broken down by the subsidiaries (on a consolidated basis) and the associated companies (on a proportionate basis, based on the rate of the holdings of the CPV Group therein) as well as FFO and cash flows after service of project debt data (in NIS millions):<br>

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Main projects in operation** | **<br> Basis of**  | **For the three months ended**<br> September 30, 2025 | **For the three months ended**<br> September 30, 2025 | **For the three months ended**<br> September 30, 2025 | **For the three months ended**<br> September 30, 2024 | **For the three months ended**<br> September 30, 2024 | **For the three months ended**<br> September 30, 2024 |
| ****<br>| **presentation** | | | **Net cash** | | | **Net cash** |
| ****<br>| **in the** | **EBITDA** | | **flows** | **EBITDA** | | **flows** |
|  | **Company's** | **after** | | **after** | **after** | | **after** |
|  | **financial** | **proportionate** | | **debt** | **proportionate** | | **debt** |
|  | **statements** | consolidation | FFO | service | consolidation | FFO | service |
| Total operating projects in Israel and |  |  |  |  |  |  |  |
| accompanying business activities <sup>(1) (3)</sup> | Consolidated | 261 | 254 | 241<br><sup>(2)</sup>261 |  | 186 | 173 |
| Business development costs, |  |  |  |  |  |  |  |
| headquarters in Israel and other costs <sup>(3)</sup> | Consolidated | (3) | (46) | (63) | (6) | (42) | 42 |
| **Total Israel <sup>(4)</sup>**<br>|  | **258** | **208** | **178** | **255** | **144** | **215** |
| Total operating projects <sup>(5)</sup> | Associated | 354 | 268 | 102 | 170 | 96 | 275 |
| Other costs | Consolidated | (5) | (10) | (10) | (1) | 7 | 7 |
| **Total energy transition in the U.S.** |  | **349** | **258** | **92** | **169** | **103** | **282** |
| Total operating projects <sup>(6)</sup> | Associated | 26 | 12 | (6) | 27 | 11 | (6) |
| Business development and other costs | Associated | (5) | (10) | (10) | (6) | (14) | (14) |
| **Total renewable energy in the U.S.** |  | **21** | **2** | **(16)** | **21** | **(3)** | **(20)** |
| Total activities as part of the "others" |  |  |  |  |  |  |  |
| segment <sup>(7)</sup> | Consolidated | (6) | (13) | (1) | (4) | (4) | (4) |
| Headquarters in the United States <sup>(8) (9)</sup> | Consolidated | (94) | (7) | (7) | (29) | (12) | (12) |
| **Total United States** |  | **270** | **240** | **68** | **157** | **84** | **246** |
| Company headquarters (not allocated |  |  |  |  |  |  |  |
| to the segments) <sup>(4) (8)</sup><br>| Consolidated | (6) | (11) | (257) | (5) | 16 | (82) |
| **Total consolidated** <sup>(10)</sup> |  | **522** | **437** | **(11)** | **407** | **244** | **379** |

---

<br> (1) The accompanying business activities in Israel include mainly virtual supply activities through OPC Israel, and sale/purchase of natural gas, including with third parties through OPC Natural Gas.

<br> (2) In the corresponding quarter last year, the EBITDA of the active projects in Israel included compensation of about NIS 18 million in the Hadera power plant.

<sup>(3)</sup> For purposes of comparison, the FFO and cash-flows after debt service in the Israeli activities data were updated in the comparative data, such that the financial data of the headquarters in Israel includes payments of interest and principal of project credit in Zomet and Gat up to the date of the early repayment and refinancing of the corporate credit in Israel in the third quarter of 2024 (for additional details – see Note 14B(1) to the annual financial statements).<br>

<br> (4) Not including intercompany activities between the Company, the headquarters in Israel and the subsidiaries in Israel.

<br> (5) For details regarding active projects in the Energy Transition segment in the U.S. – see Section 1 above and regarding calculation of the Group's share in the EBITDA after proportionate consolidation of the Renewable Energies segment – see Section 2 above.

<sup>(6)</sup> Due to completion of the transaction for investment in the area of renewable energies in the U.S. in November 2024, the data of this segment in the U.S. is calculated from this date on the basis of proportionate consolidation (instead of a full consolidation) where the share of the CPV Group is 66.7%.<br>

<br> (7) Includes mainly business development and other costs in the area of initiation and development of high-efficiency power plants running on natural gas, with future carbon capture potential, and the results of the retail activities in the U.S.

<sup>(8)</sup> After elimination of management fees between the CPV Group and the Company, in the amounts of about NIS 9 million and about NIS 8 million for the three months ended September 30, 2025 and 2024, respectively.<br>

<sup>(9)</sup> Most of the change in the third quarter of 2025 compared with the corresponding quarter last year, in the amount of about NIS 73 million relates to changes in the fair value of a profit participation plan for employees of the CPV Group. For details – see Note 7G to the Interim Statements.<br>

<br> (10) In the third quarter of 2025, the consolidated FFO without adjustments for changes in the working capital was about NIS 399 million (in the corresponding period last year – about NIS 272 million).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> C. <u>Analysis of the change in EBITDA – Israel segment</u>

Set forth below is an analysis of the change in EBITDA in Israel in the third quarter compared with the corresponding quarter last year (in NIS millions):

![](image6.jpg)

1. <u>Availability (operational)</u> – in the corresponding quarter last year, the Gat power plant was shut down for purposes of unplanned maintenance, which had a negative impact on its results. On the other hand, in the current quarter there was a capacity limitation and maintenance work is being performed at Zomet, as detailed in Section 4C(1).

2. <u>One-time events</u> – derives mainly from the fact that in the third quarter of 2024, Hadera received a non-recurring amount of about NIS 18 million ($5 million) in connection with lost profits prior to the commercial operation of the Hadera power plant. For additional details – see Note 26A(2) to the annual financial statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> D. <u>Analysis of the change in EBITDA after proportionate consolidation – energy transition segment in the U.S.</u>

Set forth below is an analysis of the change in the EBITDA after proportionate consolidation in the energy transition segment in the third quarter of 2025 compared with the corresponding quarter last year (in millions of NIS):

![](image7.jpg)

<u>Energy margins</u> – as detailed in Section 3.3K above, in the period of the report there was a significant increase in the electricity margins compared with the corresponding period last year and, accordingly, there was an increase in the energy margins of the CPV Group (without the impact of the increase in the holdings of some of the power plants).

<u>Capacity revenues</u> – most of the increase stems from an increase in the capacity tariff in the PJM market starting from June 2025, as detailed in Section 3.3M above. This increase was partly offset by a decrease in the capacity tariff, starting from June 2025 – this being as a result of conclusion of the fixed-rate (of seven years) wherein the capacity tariff was fixed in advance from Towantic's operation date. For details – see Section 3.3M above.

---

| | |
|:---|:---|
| (\*) | Reflects the impact of the increase in the holdings which was completed in the fourth quarter of 2024 and in the beginning of the second quarter of 2025 in the Maryland and Shore power plants on the EBITDA after proportionate consolidation in the period of the report. For details – see Note 24C to the annual financial statements and Note 6A to the Interim Statements. |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> E. <u>Renewable energies segment in the U.S.</u>

Set forth below is an analysis of the change in the EBITDA after proportionate consolidation from activities in the renewable energy segment in the third quarter of the report compared with the corresponding quarter last year (in millions of NIS):

![](image8.jpg)

<u>Entry of a partner in CPV Renewable</u> – as a result of completion of the investment transaction in the area of renewable energies in the U.S. in November 2024, starting from this date this segment's data is calculated on the basis of a proportionate consolidation, where the share of the CPV Group is 66.7%. For additional details – see Note 23E to the annual financial statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**5.** **Analysis of the results of operations for the three months ended September 30, 2025 (in millions of NIS) (Cont.)** 

<br> F. <u>Net income and adjusted net income</u> (in millions of NIS)

<u>Analysis of the change in net income and adjusted net income</u> (in millions of NIS)

![](image9.jpg)

<br> (1) For additional details – see Section 4G(2) above.

<sup>(2)</sup> Most of the increase stems from additional depreciation and financing expenses, in the amount of about NIS 58 million, due to increase in the rate of holdings in the Shore and Maryland power plants in the fourth quarter of 2024 and in the beginning of the second quarter of 2025.<br>

<sup>(3)</sup> Most of the increase stems from financing expenses as a result of the impact of changes in the shekel/dollar exchange rate compared with the corresponding quarter last year, in the amount of about NIS 37 million. On the other hand, there was an increase of about NIS 12 million as a result of interest income from bank deposits.<br>

<br> (4) The increase in the tax expenses derives from higher pre-tax income compared with the corresponding quarter last year.

<br> (5) Stems mainly from cancellation of an impairment loss in Hadera 2 in the third quarter of 2025 that was recognized in 2024 – this being due to approval of the plan by the government. For additional details – see Note 10B to the Interim Statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>:

1. Main details with reference to construction projects in Israel (the data presented in the table below is in respect of 100% for each project):

------

<sup>20</sup> That stated in connection with projects that have not yet reached operation, including with reference to the expected operation date, the technologies, capacity and/or the anticipated cost of the investment, is "forward-looking" information, as it is defined in the Securities Law, which is based on, among other things, the Company's estimates as at the approval date of the report and regarding which there is no certainty it will be realized (in whole or in part). Completion of the said projects (or any one of them) may not occur or may occur in a manner different than that stated above, among other things due to dependency on various factors, including those that are not under the Company's control, including completion of the construction and connection work, assurance of connection to the network and output of electricity from the project sites and/or connection to the infrastructures (including gas infrastructures), receipt of permits, completion of planning processes and licensing, completion of construction work, final costs in respect of development, construction, equipment and acquisition of rights in land, the proper functioning of the equipment, *force majeure* events and/or the terms of undertakings with main suppliers (including lenders), and there is no certainty they will be fulfilled, the manner of their fulfillment, the extent of their impact or what their final terms will be. Ultimately technical, operational or other delays and/or breakdowns and/or an increase in expenses and/or other changes could be caused, this being as a result of, among other things, factors as stated above or as a result of occurrence of one or more of the risk factors the Company is exposed to, including construction risks (including *force majeure* events and the War and its impacts), regulatory, licensing or planning risks, macro-economic changes, delays in receipt of permits, delays/problems regarding performance of acceptance tests or assurance of connection to the networks and infrastructures, delays and increased costs due relating to the supply chain and changes in raw-material prices and etc. For additional details regarding risk factors – see Section 19 of Section A of the Periodic Report for 2024. It is further clarified that delays in completion of the above-mentioned projects beyond the date originally planned for this could impact the ability of the Company and the Group companies to comply with their obligations to third parties (including under guarantees provided), including authorities, conditions of permits, lenders, yard consumers, customers and others, in connection with the projects, and/or cause a charge for additional costs, payment of compensation or starting of proceedings (including under guarantees provided).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

1. Main details with reference to construction projects in Israel (the data presented in the table below is in respect of 100% for each project): (Cont.)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **Power**<br> **plants/**<br> **facilities**<br> **for**<br> **generation**<br> of energy | &nbsp;&nbsp;&nbsp;&nbsp; Status | &nbsp;&nbsp;&nbsp;&nbsp; **Capacity**<br> (megawatts) | &nbsp;&nbsp;&nbsp;&nbsp; Location | &nbsp;&nbsp;&nbsp;&nbsp; Technology | **Main**<br> **customer/**<br> consumer | **Total**<br> **construction**<br> **cost as at**<br> **September 30,**<br> **2025**<br> (NIS millions) |

---

------

<sup>21</sup> It is noted that a delay in the commercial operation on the part of Sorek 2 beyond the original contractual date, which is not considered a justified delay as defined in the project agreements, could trigger payment of monthly compensation at a limited graduated rate (taking into account the length of the delay, where a delay after full utilization of the compensation ceiling could give rise to a cancellation right). The construction work, its completion, the commercial operation date and the costs involved with the construction were adversely impacted by the War and/or its impacts, including in the period of the report and due to the "Nation as a Lioness" mission". As at the date of the report, the financial closing for the project had been completed, however completion of the construction and operation of the Sorek 2 generation facility are subject to fulfillment of conditions and factors that have not yet been fulfilled, and to operational or technical factors that relate to completion of the construction and the work on the project's site, which are impacted by, among other things, the defense (security) situation in Israel and the disruptions regarding arrival of work teams and equipment in Israel due to the war. It is noted that in the position of the construction contractor and the equipment supplier is that the security situation in Israel constitutes *force majeure*, and as a result of construction contractor demanded recognition of an increase in costs. In this regard, it is noted that Sorek 2 approached and notified IDE and the State of Israel that delays in the timetables on the part of the contractor and regarding completion of the construction by it are expected, as a result of that stated, and it submitted a request for recognition of expenses due to a *force majeure* event, where as at the approval date of the report there is no certainty regarding the results of the approach by Sorek 2. It is emphasized that ultimately, the date expected for completion of the construction and commencement of the operation, as shown in the table, could be delayed even beyond that shown in the table, as a result of, among other things, a delay (including construction of the desalination facility) of the construction work, connection to the grid and operation of the equipment and infrastructures, delays in receipt of the required permits all of which had not yet been received at the approval date of the report, disruptions in arrival of equipment and experts, *force majeure* events, and occurrence of risk factors to which the Company is exposed, including delays relating to the War or its consequences. Such delays involve an increase in the project costs (beyond the expected cost indicated above) and/or could constitute non-compliance with liabilities to third parties. As stated in Section 7.15.1.2 to Part A of the Periodic Report for 2024.

<sup>22</sup> Not including a charge for headquarters costs and financing for the Company and the headquarters in Israel.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. Set forth below is a description of the main developments regarding projects in the advanced and initial development stages in Israel. For additional details – see Section 6A(2) to the Report of the Board of Directors for 2024<sup>23</sup>.

<u>Ramat Beka project</u> – further to that stated in Section 6A(2) to the Report of the Board of Directors for 2024 regarding the project, in March 2025, government authorization was received for advancement of the plan on the National Infrastructures Board. In addition, further to that stated in Section 3.2F above, in May 2025 the market regulation was published that is expected to apply to the Ramat Beka project, the provisions of which should permit a significant increase of the scope of the energy in the project. Further to that stated in Section 6A(2) of the Report of the Board of Directors for 2024, the planned scope of the project is for a capacity of about 505 megawatts and storage capacity of 2,760 megawatts per hour, and accordingly the estimate of the cost of the project is NIS 4.0 to 4.2 billion. Nonetheless, in light of the provisions of the regulation, as stated, the Company is making technical feasibility studies along with economic optimization regarding the possibility of increasing the solar capacity up to about 550 megawatts and the scope of storage in the project up to about 3,850 megawatts per hour, and to the extent such increase is made, the estimated cost of the project is expected to be about NIS 5.2 billion<sup>24</sup>. For details regarding the decision of the Taxes Authority to reject the appeal filed by the Company of the Purchase Tax assessment received in respect of part of the areas of the Ramat Beka project and filing of an appeal against rejection of the said appeal – see Note 7B to the Interim Statements.<br>

It is noted that as at the approval date of the report, the Group is carrying on negotiations with Bank Hapoalim Ltd. after the pricing process it executed ("the Lender")<sup>25</sup>, for purposes of provision of financing for construction of the project to a designated company that was established ("the Borrower")<sup>26</sup>.

Pursuant to the pricing process and the conditions under which the negotiations are being carried on, as at the approval date of the report, the estimated scope of the credit that is to be provided is expected to be up to 80% of the estimated cost of the project, as stated above (in this Section – "the Amount of the Loan").

The Amount of the Loan will be provided for a maximum customary period (up to shortly before the end of the lease period with Israel Lands Authority or the period of the generation license) and the Borrower has the right to repay the Amount of the Loan up to the earlier of 8 years from the start of the agreement or 6 years from the completion date of the construction in exchange for payment of economic damage, if any, and plus an early repayment commission at variable rates that are not material (in this Section – "the Conversion Date"). The interest margins of the Amount of the Loan are based on Bank of Israel interest up to the Conversion Date and on yields on government debentures after the Conversion Date plus interest margins in the range of 1.5% to 2.5%.

------

<sup>23</sup> **The information regarding projects in the advanced and initial development stages in Israel constitutes "forward-looking" information as it is defined in the Securities Law. The ultimate execution of the development projects (in whole or in part) might not materialize and/or could be delayed, and there could be changes in the estimated costs – this being as a result of, among other things, non-fulfillment of the conditions and circumstances required or that are appropriate for their execution, regulatory changes, changes in market conditions and the defense situation in Israel as well as other factors.**

<sup>24</sup> **That stated regarding the expected project-cost estimates constitutes "forward-looking" information as it is defined in the Securities Law, which is based solely on the Company's estimates as at the approval date of the report, and regarding which there is no certainty they will materialize. These cost estimates are subject to changes due to factors as stated in footnote 20. Ultimately, the scope of the project and its costs could be different than that stated as a result of these factors or due to occurrence of one or more of the risk factors the Company is exposed to.**

<sup>25</sup> It is noted that the Bank has the possibility of joining additional lenders as part of a syndication pursuant to the terms stipulated.

<sup>26</sup> The Borrower will be owned by OPC Power Plants Ltd. As at the approval date of the report, transfer of the rights in the project to the designated company is subject to conditions that have not yet been completed.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. Set forth below is a description of the main developments regarding projects in the advanced and initial development stages in Israel. For additional details – see Section 6A(2) to the Report of the Board of Directors for 2024<sup>22</sup>. (Cont.)

<br> – <u>Ramat Beka project</u> – (Cont.)

Payments of the principal and interest on the Amount of the Loan after the Conversion Date are to be made in quarterly or semi-annual payments, such that the interest payments will be accrued to the principal and will be paid after completion of the construction and the principal payments will be made starting from the end of nine months after the commercial operation. In addition, commissions were provided that are customary in agreements of this type.

In addition, included as part of the conditions under consideration are provisions that are customary in agreements of this type, including a commitment to comply with minimum ADSCR and LLCR coverage ratios for the initial withdrawal, distribution and violation (1.05X), commitments with respect to distribution of free cash flows, grounds for calling for immediate repayment, customary commitments and representations and conditions for early repayment. Furthermore, in order to assure compliance with the Borrower's commitments, standard collaterals will be provided, including a first-priority lien on all the Borrower's rights in the project, a floating lien, a lien on the Borrower's shares, guarantees that will be provided in certain cases subject to financial ratios applicable to OPC Israel, etc.<sup>27</sup> It is clarified that the said conditions are not binding and relate to the main conditions that the subject of the negotiations as at the approval date of the report. Provision of the financing is subject to completion of the negotiations between the parties and formulation of the financing format and the final conditions, which could be different than that stated above, signing of a binding agreement and customary contingent conditions. As at the approval date of the report, there is no certainty whether a binding agreement will be signed, regarding the final conditions and/or the signing date (if ultimately signed).

<u>Intel project</u> – further to that stated in Section 6A(2) to the Report of the Board of Directors for 2024 regarding the project, in March 2025 government authorization was received for advancement of the plan with the State National Infrastructures Board. As at the approval date of the report, the Company estimates that projected construction cost of the project will be in the range of about NIS 5.3 to NIS 6.0 million per megawatt (about $1.6 to $1.8 million per megawatt)<sup>28</sup>.<br>

#### <br>

------

<sup>27</sup> In addition, it is noted that included as part of the negotiations is a possibility for additional financing that could be provided at the Borrower's choice as a bridge loan for the payment to Israel Lands Authority in respect of the project's land lease agreement and a possibility to receive usual accompanying credit frameworks for the project. Also, as part of the negotiations there is an alternate project financing format for the long-term.

<sup>28</sup> **That stated regarding the estimate of the projected cost (including estimate of the costs of the equipment, construction and financing), constitutes "forward-looking" information as it is defined in the Securities Law, which is based on the Company's plans as at the approval date of the report and regarding which there is no certainty they will be realized. As at the date of the report, advancement of the project, its development, construction, operation, cost and final characteristics are subject to existence of various factors and conditions (regulatory, operational, commercial and financing), which have not yet been fulfilled (and there is no certainty whether they will ultimately be fulfilled).**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### <br>
 **6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

------

<sup>29</sup> Construction of the Project in accordance with that stated, application of the Arrangement to the Project, the start date of construction of the Project, the Project's said capacity and characteristics and/or the estimate of its projected construction cost, includes "forward-looking" information as it is defined in the Securities Law, which is based on the Company's intentions and estimates as at the approval date of the report, and there is no certainty it will be realized. Execution of the Project pursuant to that stated (or at all) is subject to existence of various conditions (including factors that are not under the Company's control), including the Project's compliance with the quota stipulated in the Arrangement on the relevant dates, assurance of signing main agreements for the Project (such as, construction, equipment, gas and financing agreements) on appropriate conditions and dates, receipt of regulatory approvals, completion of surveys and permit processes, connection and licensing, completion of the rest of the processes noted above, existence of suitable market conditions, assurance of equipment and construction costs and non-occurrence of one or more the risk factors the Company is exposed to as stated in Section 19 of Part A of the Periodic Report for 2024. As at the approval date of the report, such conditions have not yet been fulfilled and there is no certainty regarding their fulfillment or the date thereof and, accordingly, as at the approval date of the report, there is no certainty the Project will ultimately be executed.

<sup>30</sup> It is noted that the Project will be constructed through use of the best available technology and, in addition, the existing energy center located alongside the Hadera power plant (including the smokestack) will be dismantled. Also, Hadera 2 will execute an environmental project in joint cooperation with the relevant parties and in accordance with law up to operation of the power plant (if constructed).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. (Cont.)

<u>Hadera 2 project</u> – (Cont.)<br>As at the approval date of the report, the Company estimates that the expenses preceding the undertaking in a final agreement with respect to ordering of the equipment are expected to amount to tens of millions of dollars<sup>31</sup>.<br>

It is noted that advancement of the said steps involves, among other things, liabilities and expenses to third parties (including payments of advance deposits in connection the said actions), which are exposed to uncertainty and development risks, taking into account the fact that advancement of the project and entering it into operation are subject to conditions that as at the execution date of the above-mentioned liabilities and payments have not yet been fulfilled, including compliance with the quotas stated in the regulation of the Electricity Authority, connection to the network and regulatory approvals, as well as completion of material undertakings relating to the project and there is no certainty they will ultimately be fulfilled.

Furthermore, as at the approval date of the report the Company is making a preliminary examination of formats for acquisition from Infinia of the rights in the project's lands (in place of the option agreement for renting), where as at the approval date of the report the matter is in the initial examination stages and there is no certainty regarding its ultimate execution or conditions.

As an initial preliminary estimate as at the date of the report, the estimated cost of construction of the project (if constructed) is NIS 4.5 – 5 billion. The construction date of the project is expected to be between June 2026 and June 2027, based on the Arrangement.

For additional details regarding the project and cancellation of the provision for an impairment loss recorded – see Sections 7.3.13.4 and 7.12.2 of Part A of the Periodic Report for 2024, Section 6A(2) to the Report of the Board of Directors for 2024 and Note 10B to the Interim Statements.

It is noted that as at the approval date of the report, OPC Hadera Expansion Ltd. ("the Borrower"), which is a subsidiary of OPC Israel, is carrying on negotiations with Bank Leumi L'Israel Ltd. after the pricing process it executed ("the Lender"), which is subject to signing a binding agreement, for purposes of financing the construction of the Hadera 2 project.

Pursuant to the pricing process and the conditions in respect thereof the Borrower is carrying on negotiations as at the approval date of the report, the estimated scope of the credit that is to be provided is expected to be up to 85% of the estimated cost of the project, as stated above (in this Section – "the Amount of the Loan")<sup>32</sup>. The Amount of the Loan will be provided for an initial period of 10 years, where up to the end thereof the Borrower will have the right to repay it in exchange for payment of economic damage, if any, and in the period after the commercial operation without an early repayment commission (in this subsection – "the Conversion Date") To the extent the Borrower elects not to repay the Amount of the Loan on the Conversion Date, the Amount of the Loan will stand for an additional period of about 18 years, up to the date of its final repayment in 2054. The Amount of the Loan might be provided in shekels only or, at the election of the Borrower, in a mix of shekels and euros, and subject to the mechanisms defined, where payments of the principal and the interest will be made in quarterly payments commencing from the end of one year from the commercial operation date (it is clarified that the interest will be accrued to the principal up to that date). The interest margins on the Amount of the Loan are based on Bank of Israel interest up to the Conversion Date and on the yields on government debentures after the Conversion Date, with interest margins in the range of 1.7% to 2.3%<sup>33</sup>. Also, conditions are expected to be included regarding payment of commissions as is customary in agreements of this type.<br>

------

<sup>31</sup> That stated constitutes "forward-looking" information as it is defined in the Securities Law, which is based solely on the Company's estimates as at the approval date of the report, and there is no certainty regarding its ultimate realization. Ultimately, the expenses preceding the signing of a equipment agreement (or other project agreements) for Hadera 2 project could be different than that stated, among other things, taking into account the relevant market conditions for equipment for the power plant, macro conditions, duration of the development period and/or occurrence of one or more of the risk factors the Company is exposed to, as stated in Section 19.2 of Part A of the Periodic Report for 2024. It is noted that certain expenses are exposed, in full, to the development risks as stated.

<sup>32</sup> It is noted that possibilities are being examined for provision of usual accompanying credit frameworks for the project. Also, as part of the negotiations there is an alternate project financing format for the long-term.

<sup>33</sup> If the Borrower chooses that the Loan is to be provided in a mix of shekels and euros, the base interest with respect to the amount in euros will be Euribor up to the Conversion Date and Euro Swap after the Conversion Date, plus various margins as determined.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. (Cont.)

<br> – <u>Hadera 2 project</u> – (Cont.)

In addition, included as part of the conditions under consideration are provisions that are customary in agreements of this type, including a commitment to comply with minimum ADSCR and LLCR coverage ratios for the initial withdrawal, distribution and violation (coverage ratio of 1.05X), and commitments with respect to distribution of free cash flows, grounds for calling for immediate repayment, customary commitments and representations and conditions for early repayment and collaterals that are usual in Israel for non-recourse senior debt. Furthermore, as part of the conditions being formulated in the negotiations, the project's shareholders' equity will be provided pro rata for the withdrawal of the senior debt, and will be backed by guarantees of the shareholders of OPC Israel.

It is clarified that the said conditions are not binding and they relate to in-principle conditions as at the approval date of the report with respect to which negotiations are underway. Provision of the financing is subject to signing of a binding agreement and customary preconditions which had not yet been fulfilled as at the approval date of the report.

<u>Portfolio of solar and storage projects</u> – the Company has signed agreements with holders of rights in lands (communities located in the periphery – kibbutzim and joint communities) that hold rights in potential land sites for solar projects with integrated storage. For details regarding the main characteristics of the said undertakings – see Section 7.3.13.2 of Part A of the Periodic Report for 2024, as at the approval date of the report, agreements had been signed for construction of solar facilities estimated at a cumulative about 0.4 gigawatts and about 1.8 gigawatts per hour of storage. In August 2025, the government's consent was received for advancement of a plan estimated at about 0.15 gigawatts and about 0.75 gigawatts per hour of storage by the National Infrastructures Planning Board.<br>

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. (Cont.)

------

<sup>34</sup> For additional details regarding Government Decision 2282 – see Section 7.2.10 of Part A of the Company's Periodic Report for 2024.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

A. <u>Projects under construction and in development in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)</u><sup><u>20</u></sup>: (Cont.)

<br> 2. (Cont.)

<br> – <u>Development of natural gas projects as part of an agreement with Migdal</u> – (Cont.)

**It is clarified that development of the project on the Option Lands is in the preliminary stages and the approvals required for development of the project on Option Lands have not yet been received, and there is no certainty that various actions, approvals and consents (including consent of the government) will be executed and/or received (in whole or in part), or regarding the period estimated for their completion (if completed). In addition, development of the Project is impacted by, among other things, various conditions regarding which there is no certainty they will be fulfilled, including conditions relating to the designated land and the rate of development of competing projects in the Agreed Region. Development of the project and its construction are subject to non-occurrence of various risk factors to which the Company is exposed (including development and construction risks), as stated in Section 8.21.9 to Part A of Periodic Report for 2024. Accordingly, as at the approval date of the report, there is no certainty regarding the actual execution of the undertaking with Migdal, as stated above, and/or the project.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

B. <u>Construction and development projects in the U.S. (the data presented in the table below is in respect of 100% for each project)</u><sup><u>35</u></sup>:

1. Main details regarding construction projects in the area of renewable energy using solar and wind technologies in the U.S. (all projects in the renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.62% by the Company)).

------

<sup>35</sup> Details with respect to the scope of the investments in the United States were translated from dollars and presented in NIS based on the currency rate of exchange on September, 2025 – $1 = NIS 3.306. **The information presented below regarding projects under construction and development, including with respect to the expected commercial structure, the projected commercial operation date, the expected construction cost, an undertaking with a tax partner and/or the expected results of the activities for the first full calendar year (revenues, EBITDA, investments of the tax partner and cash flows after the tax partner) includes "forward-looking" information, as it is defined in the Securities Law, regarding which there is no certainty it will materialize (in whole or in part), including due to factors that are not under the control of the CPV Group. The information is based on, among other things, estimates of the CPV Group as at the approval date of the report, the realization of which is not certain, and which might not be realized due to factors, such as: regulatory changes or legislative changes (including changes impacting main suppliers of the projects and/or import of equipment and including regulatory/legislative changes in the area of energy or import tariffs due to changes in the government's policies), delays in receipt of permits, an increase in the construction costs, delays in execution of the construction work and/or technical or operational malfunctions, problems or delays regarding signing an agreement for connection to the network or connection of the project to transmission or other infrastructures, an increase in costs due to the commercial conditions in the agreements with main suppliers (such as equipment suppliers and contractors), problems signing an investment agreement with a Tax Equity Partner regarding part of the cost of the project and utilization of the tax benefits (if relevant), problems signing commercial agreements sale for of the potential revenues from the project, terms of the commercial agreements, conditions of the energy market, an increase in the financing expenses, unforeseen expenses, macro-economic changes, weather events, delays and an increase in costs related to the supply chain, transport and an increase in raw-material prices, etc. Completion of the projects in accordance with the said estimates is subject to the fulfillment of conditions which as at the approval date of the report had not yet been fulfilled (fully or partly) and, therefore, there is no certainty they will be completed in accordance with that stated. Construction delays could even impact the ability to comply with liabilities of the project and the CPV Group to third parties in connection with the projects (including based on guarantees provided in favor of those third parties) or to detract from the entitlement to tax benefits. For details regarding regulatory changes and changes in the government's policies – see Section 8.1.2.2 of Part A of the Periodic Report for 2024.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

1. Main details regarding construction projects in the area of renewable energy using solar and wind technologies in the U.S. (including projects in the renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.62% by the Company). (Cont.)

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost** **as at** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** |
|  |  |  |  |  |  | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost** **as at** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** | **Expectation for a first full calendar year<br> in the period of the PPA agreements** |
|  |  |  |  |  | **Regulated**<br> **market** | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost** **as at** |  |  | **Cash flows**<br> **after tax** |
|  |  |  | **Expected** |  | **Regulated**<br> **market** | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** | **Tax** | **September 30,** |  |  | **Cash flows**<br> **after tax** |
|  |  |  | **commercial** |  | **after** | **project** | **equity** | **2025** | **Revenues<sup>36</sup>** | **EBITDA<sup>36</sup>** | **partner** |
|  | **Capacity** |  | **operation** | **Commercial** | **the PPA** | **(NIS** | **(NIS** | **(NIS** | **(NIS** | **(NIS** | **(NIS** |
| Project | (megawatts) | Location | date | structure | period | millions) | millions) | millions) | millions) | millions) | millions) |
| CPV Backbone<sup>37</sup> Solar, LLC ("Backbone") | 179 MWdc<br> +<br>36 MWdc | Maryland | Second half of 2025 | Long-term PPA<sup>38</sup> (including green certificates) | PJM + MD SRECs | ≈ 1,265<br> (≈ $382<br> million) | ≈ 462<br> (≈ $140<br> million)<sup>39</sup> | ≈ 1,018<br>(≈ $308<br> million) | ≈ 81<br> (≈ $23<br> million) | ≈ 56<br> (≈ $16<br> million) | ≈ 46<br> (≈ $13<br> million) |

---

<br> _______________________________<br>

<sup>36</sup> It is clarified that the expected revenues and EBITDA presented in the above table do not include the tax benefits, even though the project meets the conditions for their receipt.

<sup>37</sup> The above table includes data relating to expansion of the project of about 36 MWdc, which entered into the construction period subsequent to the date of the report and its commercial operation is expected in the second half of 2026.

<sup>38</sup> The project has signed an agreement with a global e-commerce company for a period of 10 years from the start of the commercial operation, for supply of 82% of the electricity expected to be generated by the project in the said period, and sale of solar renewable energy certificates, which is valid up to 2035. The balance of the project's capacity (18%) will be used for supply to active customers, retail supply of electricity of the CPV Group or for sale in the market.

<sup>39</sup> In October 2024, the CPV Group signed an agreement with a tax partner in the ITC (Investment Tax Credit) format, where pursuant to the agreement the investment of the tax partner in the project will be partly (about 20%) on the mechanical completion date, and the balance (about 80%) will be paid on the commercial operation date. In October 2025, an agreement was signed to join expansion of the project to the tax partner agreement, on conditions similar to those of the original agreement.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

1. Main details regarding construction projects in the area of renewable energy using solar and wind technologies in the U.S. (including projects in the renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.62% by the Company). (Cont.)

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost**<br> **as at** | **Expectation for a first full calendar year in the period of the PPA agreements** | **Expectation for a first full calendar year in the period of the PPA agreements** | **Expectation for a first full calendar year in the period of the PPA agreements** |
|  |  |  |  |  |  | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost**<br> **as at** | **Expectation for a first full calendar year in the period of the PPA agreements** | **Expectation for a first full calendar year in the period of the PPA agreements** | **Expectation for a first full calendar year in the period of the PPA agreements** |
|  |  |  |  |  | **Regulated**<br> **market** | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** |  | **Total**<br> **construction**<br> **cost**<br> **as at** |  |  | **Cash flows**<br> **after tax** |
|  |  |  | **Expected** |  | **Regulated**<br> **market** | **Total**<br> **expected**<br> **construction**<br> **cost net**<br> **for 100%**<br> **of the** | **Tax** | **September 30,** |  |  | **Cash flows**<br> **after tax** |
|  |  |  | **commercial** |  | **after** | **project** | **equity** | **2025** | **Revenues<sup>36</sup>** | **EBITDA<sup>37</sup>** | **partner** |
|  | **Capacity** |  | **operation** | **Commercial** | **the PPA** | **(NIS** | **(NIS** | **(NIS** | **(NIS** | **(NIS** | **(NIS** |
| Project | (megawatts) | Location | date | structure | period | millions) | millions) | millions) | millions) | millions) | millions) |
| CPV Rogue's Wind, LLC ("Rogues") | 114 | Pennsylvania | First half of 2026 | Long-term PPA<sup>40</sup> (including green certificates) | PJM MAAC | ≈ 1,207<br> (≈ $365<br> million)<br>| ≈ 538<br> (≈ $163<br> million)<sup>41</sup> | ≈ 906<br> (≈ $274<br> million) | ≈ 84<br> (≈ $24 million) | ≈ 63<br> (≈ $18 million) | ≈ 53<br> (≈ $15 million) |

---

------

<sup>40</sup> In April 2021, the project signed an agreement for sale of all the electricity and the environmental consideration (including Renewable Energy Certificates (RECs), benefits relating to availability and accompanying services), the terms of which were improved in 2024. The agreement was signed for a period of 10 years starting from the commercial operation date. The CPV Group has provided collateral for assurance of its obligations under the agreement, which includes execution of certain payments to the other party if certain milestones (including the commencement date of the activities) in the project are not completed in accordance with the timetable determined.

<sup>41</sup> The project is located on a former coal mine and, therefore, it is expected to be entitled to enlarged tax benefits of 40% in accordance with the IRA Law. In August 2025, the CPV Group signed an agreement with a tax partner (Equity Tax) in an ITC format in respect of about 40% of the cost of the project and use of the tax credits that are available to the project (subject to appropriate regulatory arrangements) on terms that are customary for agreements of this type (including provision of a guarantee by the CPV Group for certain liabilities.).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

2. Main details relating to a natural gas project with carbon capture potential, Basin Ranch (held as at the approval date of the report at the rate of 70% by the CPV Group (1) that is held at the rate of 70.62% by the Company), the construction of which started on October 28, 2025<sup>42</sup>:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| Project | **Capacity**<br> (MW) | Location | **Expected**<br> **start**<br> **of the**<br> **commercial**<br> operation | **Regulated**<br> **market**<br> (2) | **Total**<br> **expected**<br> **construction**<br> **cost**<br> (3) | **Total**<br> **senior**<br> **financing**<br> (4) | **Expectation for the first**<br> full year of operation | **Expectation for the first**<br> full year of operation |
| Project | **Capacity**<br> (MW) | Location | **Expected**<br> **start**<br> **of the**<br> **commercial**<br> operation | **Regulated**<br> **market**<br> (2) | **Total**<br> **expected**<br> **construction**<br> **cost**<br> (3) | **Total**<br> **senior**<br> **financing**<br> (4) | EBITDA | **Cash flows**<br> **after**<br> **service of**<br> **senior**<br> debt |
| CPV Basin Ranch Holdings, LLC ("Basin Ranch") | 1350 | Ward County, Texas | 2029<br> Sale of electricity in the ERCOT market (energy only), where the project is expected to sign commercial agreements to hedge about 75% of the power plant's capacity for a period of 7 years from the commercial operation date<sup>43</sup> | ERCOT - West | NIS 6.1-6.7 billion ($1.8-2.0 billion) | ≈ NIS 3.7 billion<br> (≈ $1.1 billion) | ≈ NIS 1.0 billion<br> (≈ $0.275 billion) | ≈ NIS 0.9 billion<br> (≈ $0.25 billion) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) For details regarding an undertaking of the CPV Group on October 28, 2025 in an agreement for acquisition of the balance of 30% of the ownership rights of the
 remaining partnership in the project (GE Vernova), in the framework of which an aggregate amount of about $371 million (about NIS 1.2 billion) will be provided in connection with the acquisition, which is to be completed, subject to
 fulfillment of preconditions, no later than February 28, 2026 – see the Company's Immediate Report dated October 29, 2025 (Reference No.: 2025-01-081169) and Note 6B to the Interim Statements<sup>1</sup>. The sources for provision of the
 above-mentioned amount (including the amount of about $58 million that was paid on the closing date of the TEF loan), are expected to include a combination of available cash of the CPV Group and letters of credit frameworks, equity the
 holders of interests in the CPV Group and/or debt that will be provided directly to the CPV Group. It is noted that as at the approval date of the report, the CPV Group is carrying on negotiation with Bank Leumi for an increase in the scope
 of the loan it granted, as detailed in Note 7A(2) to the Interim Statements, on the same terms, in an aggregate amount of about $430 million (an increase of about $130 million) for purpose of financing the said acquisition transactions. As
 at the approval date of the report, the parties are carrying on negotiations in connection with an increase of the loan, as stated, which is subject to fulfillment of conditions that are customary for undertakings of this type and including
 an undertaking in a binding agreement that as at the approval date of the report had not yet been fulfilled, and there is no certainty regarding their signing a binding agreement and/or its final terms. In addition, the Company intends to
 provide the CPV Group the amount of the equity required from the holders (that is not provided by CPV's cash, financing or letters of credit, as stated) from internal and/or external sources, and to hold a process in accordance with the
 partnership agreement regarding participation of the other limited partners holding interests in CPV.

------

<sup>42</sup> The information presented below, including regarding the expected commercial structure, date of commercial operation, construction cost, total senior financing and/or results of the activities for the first full calendar year (EBITDA, cash flows after service of senior debt), constitutes "forward-looking" information as it is defined in the Securities Law regarding which there is no certainty it will be realized (fully or partly), including due to factors that are not under the control of the CPV Group. The information is based on, among other things, the estimates of the CPV Group as at the approval date of the report, regarding which there is no certainty they will materialize, and which might not materialize, among other things, due to factors as stated in footnote 35 above. In addition, as at the approval date of the report, there is no certainty regarding an increase of the loan from Bank Leumi in accordance with that stated and/or completion of the project for acquisition of the balance of the rights in the project, which depends on, among other things, third parties.

<sup>43</sup> As at the approval date of the report, hedging of the exposure to market prices is expected by means of: gas agreements of the Netback type (which includes a pricing mechanism whereby the gas price paid by the generator of the electricity derives from the electricity price) and agreements for sale of electricity at a fixed price. In addition, as at the approval date of the report, some of the agreements had been signed and some of them are ready for signature.

<sup>44</sup> If completed, the CPV Group will consolidate the Basin Ranch power plant in its financial statements. As at the approval date of the report, the Company is examining the accounting treatment of the acquisition transaction, particularly the impacts of transition from an associated company to a consolidated subsidiary.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

2. Main details relating to a natural gas project with carbon capture potential, Basin Ranch (held at the rate of 70% by the CPV Group that is held at the rate of 70.62% by the Company), the construction of which, as at the date of the report, had not yet started<sup>43</sup>: (Cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The project is expected to operate in the ERCOT market (for details – see Section 3.3N above and
 Section 8.1.2.2(D) of Part A of the Periodic Report for 2024, and the Immediate Report published on June 9, 2025 (Reference No.: 2025-01-041243) and on October 29, 2025 (Reference No.: 2025-01-081169)).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) For details regarding the project's main agreements, particularly an agreement with the construction contractor (EPC) and the manufacturer of the main equipment (GE Vernova) – see the Company's Immediate Report dated October 29, 2025
 (Reference No.: 2025-01-081169) and Note 6C to the Interim Statements<sup>45</sup>.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) For additional details regarding the Texas Energy Fund ("the TEF Loan") loan agreement that was signed on
 October 27, 2025, and which was completed on October 28, 2025 – see the Company's Immediate Report dated October 28, 2025 (Reference No.: 2025-01-080757), the Company's Immediate Report dated October 29, 2025 (Reference No.:
 2025-01-081169) and Note 6B to the Interim Statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5) Pursuant to the terms of the TEF Loan, on the date of the financial closing (October 28, 2025), the holders of the
 rights in the project provided a commitment for the required shareholders' equity for the project (proportionately (pro rata) to their holdings on the date of the financial closing), where for this purpose the CPV Group (70%) provided a
 total cash amount of about $470 million, of which the amount of about $300 million was provided by means of a loan from Bank Leumi (for details – see the Company's Immediate Report dated October 29, 2025 (Reference No.: 2025-01-081169) and
 Note 7A(2) to the Interim Statements), and the amount of about $170 million (which includes recognition of development investments and payments made prior to the financial closing in the amount of about $67 million), which was provided by
 the Company by means of a bridge loan for equity in proportion to the balance of the amount required up to completion of the process for the equity investment with the additional limited partners holding interests in the CPV Group. The
 Company used part of the monies raised in the equity issuance made in June 2025 for this purpose. <br> In addition, additional collaterals relating to the project were provided by the holders of the rights in the
 project as part of the financial closing of the TEF loan, where as at the approval date of the report the share of the CPV Group in the said collaterals was provided by means of letters of credit, in the amount of about $135 million (for
 details – see Note 6C to the Interim Statements).

It is noted that the construction and operation of the project are exposed to various risk factors that are characteristic of project in the Energy Transition (including construction risks and exposure to market risks, operating risks (including breakdowns or extreme weather and/or nature events), commercial risks and/or regulatory risks (including by force of regulation and/or ERCOT requirements)). For additional details – see Section 8.21 of Part A of the Periodic Report for 2024 and the Immediate Report published on June 9, 2025 (Reference No.: 2025-01-041243) and the Company's Immediate Report dated October 29, 2025 (Reference No.: 2025-01-081169).

------

<sup>45</sup> As at the approval date of the report, there is no certainty regarding the conditions required for entry of the project into operation, its connection to the network or its construction, which had not yet been fulfilled as at the approval date of the report, and there is no certainty regarding their fulfillment, the date of their fulfillment or their final conditions, which could be different (even significantly) from that stated (if fulfilled).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

<br> 3. Main details regarding development projects in the U.S.

Set forth below is a summary of the scope of the development projects (in megawatts) in the United States as at the approval date of the report<sup>46</sup>.

---

| | | | |
|:---|:---|:---|:---|
|  | **Advanced** | **Preliminary** | |
| Renewable energy | development<sup>47</sup> | development | Total |
| **PJM market** |  |  |  |
| Solar (3) | – | 1330 | **1330** |
| Wind | – | 130 | **130** |
| **Total PJM market (2)** | **–** | **1460** | **1460** |
| **Other markets** |  |  |  |
| Solar (3) | 240 | 1050 | **1290** |
| Wind | – | 1200 | **1200** |
| **Total other markets** | **240** | **2250** | **2490** |
| **Total renewable energy** | **240** | **3710** | **3950** |
| **Share of the CPV Group (66.67%)** | **160** | **2475** | **2635** |

---

------

<sup>46</sup> **The information presented in the report regarding the backlog of development projects of the CPV Group, including with respect to the scope of the backlog, status of the projects and/or their characteristics (capacity, technology, integration possibilities with carbon capture potential, expected construction date, etc.), and assessments regarding entitlement to benefits and/or potential compliance with the safe harbor rules, constitutes "forward-looking" information as it is defined in the Securities Law, regarding which there is no certainty it will be realized or how it will be realized. As at the approval date of the report, there is no certainty regarding execution of the development projects (in whole or in part), and their advancement and the rate thereof are subject to, among other things (as applicable), an estimate regarding continuation of the increase in the demand for electricity from renewable energy and the assumption that the conditions for recognition at the beginning of the construction will not become stricter, completion of development and licensing processes, assurance of control over the land (real estate), assurance of an appropriate commercial format, signing of agreements (such as equipment and construction agreements), execution of construction processes, assurance of a connection process, assurance of financing and/or receipt of regulatory and other approvals (or regulatory changes applicable to licensing and permits in the area). In addition, advance of the development projects is subject to the discretion of the competent organs of the CPV Group and of the Company, and is impacted by government policy, legislative changes and macro-economic factors. As at the approval date of the report, the government policy and regulation in the U.S. are taking action to reduce renewable-energy projects by means of cutting back the tax benefits and granting of fewer permits (particularly for wind energy). As at the approval date of the report, the CPV Group is examining the impacts of the said trend on the awaiting list of projects.**

<sup>47</sup> In general, the CPV Group views projects that in its estimation are in a period of up to two years or up to three years to the start of the construction as projects in the advanced development stage (there is no certainty the development projects, including projects in the advanced stage, will be executed). That stated is impacted by, among other things, potential compliance with the safe harbor rules under the legislation in the U.S. (including additional regulatory changes and stricter regulations applying to renewable energy), the scope of the project and the technology, and could change based on specific characteristics of a certain project, as well as from the external circumstances that are relevant to the project, such as the anticipated activities' market or additional regulatory circumstances. In general, projects that are designated to operate in the PJM market could be impacted by the changes in the connection processes as part of the proposed change described in Section 8.1.2.2(A) of Part A to the Periodic Report for 2024, and their progress could be delayed as a result of these proposed changes. It is clarified that in the early development stages (in particular), the scope of the projects and their characteristics are subject to changes, if and to the extent they reach advanced stages.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
**6.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Initiation and Construction Projects (Cont.)**

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>36</u></sup>: (Cont.)

<br> 3. Main details regarding development projects in the U.S. (Cont.)

<br> (1) For details regarding the policies of the U.S. government with respect to renewable energies and legislation of the "One Big Beautiful Bill" law in the U.S., which gradually cancels the tax benefits in the area of renewable energies – see Section 3.1C above.

<sup>(2)</sup> For details regarding the process with respect to requests for connection to the network and the interim results regarding some of the connection studies in the PJM market, which in the estimation of the CPV Group triggered and could continue to trigger a delay in the development of certain projects, taking into account, among other things, the required costs for upgrading the network and their position in the connection process – see Section 6B(2) to the Report of the Board of Directors for 2024.<sup>48</sup><br>

<sup>(3)</sup> Further to that stated in Section 8.13.2 of Part A of the Periodic Report for 2024, with respect to a framework agreement for acquisition of solar panels, in April 2025 CPV Renewable (which as at the approval date of the report is held by the CPV Group at the rate of 66.67%) signed an amendment to the agreement, to increase the total number of the solar panels as part of the agreement to about 140 MWdc, for an aggregate consideration of about $23 million, among other things, while reducing the price per unit, adjustment of the timetables for supply of the panels to the timetables of the development projects, update of the deposit provided by CPV Renewable and reduction of the scope of the compensation that will apply to CPV Renewable in a case of early conclusion of the agreement.<br>

---

| | |
|:---|:---|
| Natural gas projects with carbon capture potential\* | Megawatts |
| Projects in early-stage development (1) (2) | 5000 |
| **Share of the CPV Group** | **4370** |

---

<br> \* For additional details – see Section 8.10(A) of Part A of the Periodic Report for 2024<sup>49</sup>.

------

 <sup></sup> 

<sup>48</sup> **That stated above in connection with the impacts of the processes with respect to the connection agreements of PJM on the projects of the CPV Group, includes "forward-looking" information as it is defined in the Securities Law, the realization of which and the manner thereof are uncertain and depend on, among other things, factors that are not under the Company's control.**

<sup>49</sup> **The information stated above regarding the projects under construction of the CPV Group, the scope thereof and their additional characteristics, such as, carbon capture potential and the stages of development of the projects, constitutes "forward-looking" information as it is defined in the Securities Law, and there is no certainty regarding its realization, including due to stages of development that have not yet been completed (as described in Section 8.10 of Part A of the Periodic Report for 2024), and/or uncertainty regarding the feasibility of assimilation of the carbon capture technology in the development projects of the CPV Group and/or the relevant costs.**

------

#### OPC Energy Ltd.
Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**6.** **Initiation and Construction Projects (Cont.)** 

B. <u>Construction and development projects in the U.S. (including projects in the area of renewable energy area held by CPV Renewable which is held at the rate of 66.7% by the CPV Group (the CPV Group is held at the rate of 70.53% by the Company)</u><sup><u>33</u></sup>: (Cont.)

<br> 2. Main details regarding development projects in the U.S. (Cont.)

<sup>(1)</sup> Further to that stated in Section 6B(2)(3) to the Report of the Board of Directors for 2024, regarding the "Resource Reliability Initiative" ("RRI") of the FERC, and participation in the Oregon project (in initial development) in the said process, and taking into account the interim results of the connection studies received after the date of the report, at this stage and as at the approval date of the report the CPV Group does not intend to advance the project in the framework of an accelerated connection process and to deposit the collaterals required for this purpose. The CPV Group is continuing to examine various alternatives for advancement of the project.<br>

It is noted that most of the capacity selected as part of the RRI is through use of natural gas technology, a fact that the CPV Group believes constitutes a positive indication regarding the high demand expected for power plants running on natural gas in the PJM market.

<sup>(2)</sup> As part of the development activities, the CPV Group is acting to, among other things, advance the appropriate commercial format for each of the projects on its above-mentioned list of awaiting projects. In this regard, it is noted that in October 2025, the CPV Group signed an agreement for sale of rights in Mason Road project in early development stage located in Michigan and having a capacity of about 1.4 gigawatts (the share of the CPV Group – 70%) in exchange for a consideration that is not material, part of which was received on the signing date and a part is to be paid in the future subject to compliance with milestones relating to development of the project, which are not under the CPV Group's control and uncertainty exists regarding their fulfillment. Based on an initial examination, the Company estimates that it will recognize capital gain as a result of the sale in an amount that is not material to the Company. In light of the said sale, as at the approval date of the report the project is not yet included the above table.<br>

<sup>(3)</sup> The above table includes a new project in the development stage located in Ohio with a capacity of about 1.4 gigawatts and which, as at the date of the report, is wholly owned by the CPV Group.<br>

------

Report of the Board of Directors <br>

**7.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Financial Position as at September 30, 2025 (in millions of NIS)**

---

| | | | |
|:---|:---|:---|:---|
| Category | 9/30/2025 | 12/31/2024 | Board's Explanations |
| **Current Assets** |  |  |  |
|  Cash and cash equivalents | 2300 | 962 | For details – see the Company's consolidated statements of cash flows in the interim statements and Part 8 below. |
|  Trade receivables | 420 | 293 | Most of the increase stems from an increase in receivables from customers in Israel due to seasonal factors in the electricity tariff. |
|  Receivables and debit balances | 108 | 90 |  |
|  **Total current assets** | **2828** | **1345** |  |
| **Non-Current Assets** |  |  |  |
|  Long-term deposits and restricted cash | 54 | 60 |  |
|  Long-term receivables and debit balances | 158 | 162 |  |
|  Investments in associated companies | 5368 | 5320 | Most of the increase stems from an investment in Shore, in the amount of about NIS 257 million, for purposes of refinancing the project debt (for additional details – see Note 10 to the Interim Statements), equity income of the CPV Group, in the amount of about NIS 423 million, and an investment in the Basin Ranch project, in the amount of about NIS 148 million. For additional details regarding the results of associated companies – see Sections 4D and 4E above. This increase was mostly offset by a decline in shekel/dollar exchange rate, in the amount of about NIS 535 million, an other comprehensive loss from associated companies, in the amount of about NIS 105 million, and distribution of dividends to the CPV Group by associated companies, in the amount of about NIS 203 million. |
|  Long-term derivative financial instruments | 43 | 44 |  |
|  Property, plant and equipment | 4281 | 4238 | Most of the increase, in the amount of about NIS 169 million stems from investments in Israel and cancellation of an impairment loss, in the amount of about NIS 34 million related to Hadera 2 (for additional details – see Note 10 to the Interim Statements). On the other hand there was a decrease of about NIS 166 million deriving from depreciation expenses. |
|  Right-of use assets and long-term deferred expenses | 638 | 637 |  |
|  Intangible assets | 265 | 261 |  |
|  **Total non-current assets** | **10807** | **10722** |  |
|  **Total assets** | **13635** | **12067** |  |

---

------

Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**7.** **Financial Position as at September 30, 2025 (in millions of NIS) (Cont.)** 

---

| | | | |
|:---|:---|:---|:---|
| Category | 9/30/2025 | 12/31/2024 | Board's Explanations |
| **Current Liabilities** |  |  |  |
|  Loans and credit from banks and financial institutions (including current maturities) | 114 | 82 | Most of the increase stems from update of the current maturities of the loans of OPC Israel. |
|  Current maturities of debt of holders of non-controlling interests | – | 14 |  |
|  Current maturities of debentures | 218 | 212 |  |
|  Trade payables | 314 | 213 | Most of the increase stems from timing differences and seasonality in the electricity tariff in Israel. |
|  Other payables and credit balances | 354 | 123 | Most of the increase, in the amount of about NIS 105 million, stems from reclassification of current maturities of liabilities in respect of a profit participation plan for employees of the CPV Group and from an additional increase of about NIS 120 million due to an increase in the said liability as a result of an increase in the fair value of the plan (for additional details – see Note 7G to the Interim Statements). |
|  **Total current liabilities** | **1000** | **644** |  |

---

------

Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**7.** **Financial Position as at September 30, 2025 (in millions of NIS) (Cont.)** 

---

| | | | |
|:---|:---|:---|:---|
| **Non-Current Liabilities** | | |  |
|  Long-term loans from banks and financial institutions | 2569 | 2150 | Most of the increase derives from taking out a loan, in the amount of NIS 500 million, in OPC Israel in the period of the report. It is noted that the Company used and will use in the future part of the loan for repayment of its debentures – for additional details – see Note 7A(1) to the Interim Statements. |
|  Long-term debt from holders of non-controlling interests | 443 | 500 | Most of the decrease in the amount of about NIS 60 million, stems from repayment of loans from holders of non-controlling interests in OPC Israel. |
|  Debentures | 1165 | 1663 | Most of the decrease, in the amount of about NIS 515 million, derives from repayment of debentures, including a partial early repayment, in the amount of about NIS 302 million (for additional details – see Note 7E to the Interim Statements). For additional details regarding the source of the amount used for the current repayments and the partial early repayment – see the explanation above in the Section "long-term loans from banks and financial institutions". |
|  Long-term lease liabilities | 23 | 31 |  |
|  Other long-term liabilities | 11 | 115 | See explanation in the "other payables and credit balances" section above. |
|  Liabilities for deferred taxes | 552 | 543 |  |
|  **Total non-current liabilities** | **4763** | **5002** |  |
|  **Total liabilities** | **5763** | **5646** |  |
|  **Total equity** | **7872** | **6421** | Most of the increase stems from issuance of shares, net, in the amount of about NIS 1,721 million, and the net income, in the amount of about NIS 333 million. On the other hand, there was a decrease as the result of an other comprehensive loss, in the amount of about NIS 605 million (deriving mainly from a translation reserve due to a decline in the shekel/dollar exchange rate). |

---

------

Report of the Board of Directors

**8.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Liquidity and sources of financing**

Set forth below is an analysis of significant changes in the cash flows in the period of the report compared with the corresponding period last year (in NIS millions):

![](image10.jpg)

<br> (1) Most of the decrease stems from a decline in the income on a cash basis, which derives mainly from the exit of CPV Renewable from the consolidation in the fourth quarter of 2024.

<br> (2) Most of the decrease stems from exit from the consolidation of CPV Renewable in the fourth quarter of 2024 and, as a result, transition to the equity method of accounting – see Note 23E to the annual financial statements.

<sup>(3)</sup> Most of the increase in the period of the report stems from an increase in the rate of holdings in the Shore Power plant and an additional investment in the Shore power plant in the period of the report as part of a refinancing executed in February 2025 (For additional details – see Note 11 to the Interim Statements). In addition, the period of the report includes investments prior to the financial closing of the Basin Ranch power plant.<br>

<br> (4) For additional details regarding an issuance of shares in the period of the report and in the corresponding period last year – see Note 7D to the Interim Statements and Note 18B to the annual financial statements, respectively.

<br> (5) For additional details – see Notes 14 and 15 to the annual financial statements and Note 7A to the Interim Statements.

<br> (6) For additional details regarding a partial early redemption of debentures (Series B) – see Note 7A(5) to the Interim Statements.

<br> (7) Most of the decline stems from a receipt from Fairview in the third quarter of 2024 as part of the refinancing

<br> (8) For additional details regarding the investment of the tax partner in the Stagecoach project in 2024 (prior to the exit from the consolidation of CPV Renewable) – see Note 8.14.7 to Part A of the Periodic Report for 2024.

<br> (9) The decrease stems mainly from the sharp decline in the shekel/dollar exchange rate in the period of the report.

<sup>(10)</sup> Includes mainly an increase, in the amount of about NIS 81 million, in respect of repayment of loans and distribution of dividends to holders of non-controlling interests – for details see Note 7 to the Interim Statements. On the other hand, it includes a decrease, in the amount of about NIS 48 million, in interest paid due to the exit of CPV Renewable from the consolidation in the fourth quarter of 2024.<br>

------

Report of the Board of Directors

**8.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Liquidity and sources of financing (Cont.)**

Set forth below is an analysis of significant changes in the cash flows in the third quarter of 2025 compared with the corresponding quarter last year (in NIS millions):

![](image11.jpg)

<br> (1) Most of the decrease stems from dividends from associated companies in the U.S.

<br> (2) Most of the decrease stems from exit from the consolidation of CPV Renewable in the fourth quarter of 2024 and, as a result, transition to the equity method of accounting – see Note 23E to the annual financial statements.

<br> (3) Most of the increase stems from investments prior to the financial closing of the Basin Ranch power plant in the third quarter of 2025.

<br> (4) For additional details regarding an issuance of shares in the third quarter of 2025 and in the corresponding quarter last year – see Note 7D to the Interim Statements and Note 18B to the annual financial statements, respectively.

<br> (5) For additional details – see Notes 14 and 15 to the annual financial statements and Note 7A to the Interim Statements.

<br> (6) For additional details regarding a partial early redemption of debentures (Series B) – see Note 7A(5) to the Interim Statements.

<br> (7) Most of the decline stems from a receipt from Fairview in the third quarter of 2024 as part of the refinancing

<br> (8) The decrease stems mainly from the decline in the shekel/dollar exchange rate in the third quarter of 2025.

For additional details –see the Company's condensed consolidated interim statements of cash flows in the Interim Statements.

As at September 30, 2025 and 2024 and December 31, 2024, the Group's working capital (current assets less current liabilities) amounted to about NIS 1,828 million, about NIS 795 million and about NIS 701 million, respectively.

As at September 30, 2025, there were no warning signs pursuant to Regulation 10(B)(14) of the Securities Regulations (Periodic and Immediate Reports), 1970, that require publication of a forecasted statement of cash flows by the Company.

------

Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**9.** **Adjusted financial debt, net** 

<br> A. <u>Composition of the adjusted financial debt, net</u>

The Company defines "financial debt, net" as loans from banks and financial institutions, debentures and interest payable less cash and cash equivalents, including deposits and restricted cash that is earmarked for service of the debt and less/plus the fair value of derivative financial instruments used for hedging the principal and/or interest. "Adjusted financial debt, net" includes the financial debt, net, of the Company and its subsidiaries and the financial debt, net, of its associated companies in the U.S. based on the rate of holdings of the CPV Group in these companies. It is noted that starting from December 31, 2024, in light of discontinuance of consolidation of the renewable energy segment in the U.S., the financial debt data of this segment is presented based a rate of holdings of about 66.67% (for additional information – see Note 23E to the annual financial statements).

The Company defines "leverage ratio" as "adjusted financial debt, net" divided by "adjusted EBITDA after proportionate consolidation" for the 12 months that preceded the measurement date. For purposes of calculation of the leverage ratio, debt in respect of projects under construction (that do not yet generate EBITDA) is not included in the calculation. Regarding projects the construction of which has been completed and/or active projects that were acquired during the period of the report, a representative annual EBITDA is taken into account.

Set forth below is detail of the Group's leverage ratio:

<u> As at September 30, 2025<sup>(1)(2)</sup> </u> <u> As at December 31, 2024<sup>(3)</sup> </u> <br>3.0 5.2

<sup>(1)</sup> After elimination of debt under construction in the Renewable Energies segment in the U.S. of about NIS 614 million, as at September 30, 2025, as detailed in the following table. With reference to acquisition of additional holdings in some of the power plants in the Energy Transition area in the U.S. ("the Additional Acquisitions") and regarding transition to the equity method of accounting in the Renewable Energies segment, the representative EBITDA was calculated as follows: Maryland and Shore based on the rate of holdings with respect to the actual results in 2024 and in the first quarter of 2025 for the Additional Acquisitions; the renewable energy activities based on the rate of holdings with respect to the actual results in 2024 at the rate of 66.7% in the period prior to completion of the investment transaction in November 2024.

<sup>(2)</sup> As at September 30, 2025, the adjusted financial debt, net, includes a cash balance of about NIS 1,810 million, in the headquarters company, as detailed in the following table, the source of which is, among other things, issuances of capital in June and August 2025, which were intended to serve for financing of part of the shareholders' equity required for construction of the Basin Ranch power plant, as well as for continued growth and development of the Company's business. For additional details – see Note 7D to the Interim Statements.

<br> <sup>(3)</sup> For details – see Section 9A of the Report of the Board of Directors for 2024.

------

Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**9.** **Adjusted financial debt, net (Cont.)** 

<br> A. <u>Compositions of the adjusted financial debt, net</u> (Cont.)

The following table details the financial debt, net, as at September 30, 2025 (in millions of NIS)<sup>50</sup>:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | Gross debt | Gross debt | Gross debt | | | |
| **Name of project** | **Method of**<br> **presentation**<br> **in the**<br> **Company's**<br> **financial**<br> statements | **Debt**<br> **(including**<br> **interest**<br> **payable**<br> **and**<br> **deferred**<br> expenses) | **Weighted-**<br> **average**<br> **interest**<br> rate | **Final**<br> **repayment**<br> **date of**<br> the loan | **Cash and cash**<br> **equivalents**<br> **and deposits**<br> **(including**<br> **restricted cash**<br> **used for debt**<br> service) (1) | **Derivative**<br> **financial**<br> **instruments**<br> **for hedging**<br> **principal**<br> **and/or**<br> interest | **Net**<br> debt |
| Hadera | Consolidated | 562 | 4.9% | 2037 | 100 | 44 | 418 |
| Israel headquarters and others | Consolidated | 2115 | 6.3%–6.4% | 2033 | 168 | – | 1947 |
| **Total Israel** |  | **2677** | **6.0%** |  | **268** | **44** | **2365** |
| Active renewable energy<br> projects (3) | Associated (66.7%) | 262 | 4.2% | 2028–2030 | 5 | 8 | 249 |
| Financing of renewable energy<br> projects (4) | Associated (66.7%) | 616 | 5.9% | 2026–2029 | 5 | (3) | 614 |
| Renewable energies headquarters | Associated (66.7%) | – | – |  | 171 | – | (171) |
| **Total renewable energy** |  | **878** | **5.4%** |  | **181** | **5** | **692** |
| Fairview (5) (Cash Sweep 39%) | Associated (25%) | 394 | 7.0% | 2030–2031 | 1 | (1) | 394 |
| Towantic (Cash Sweep 9%) | Associated (26%) | 188 | 8.1% | 2029 | 4 | (4) | 188 |
| Maryland (6) (Cash Sweep 55%) | Associated (75%) | 698 | 6.1% | 2028 | – | 6 | 636 |
| Shore (7) (Cash Sweep 100%) | Associated (69%) | 872 | 7.9% | 2030–2032 | – | (6) | 878 |
| Valley (8) (Cash Sweep 100%) | Associated (50%) | 523 | 10.3% | May 2026 | 111 | – | 412 |
| Three Rivers (Cash Sweep 58%) | Associated (10%) | 215 | 5.2% | 2028 | 13 | 10 | 192 |
| **Total energy transition** (9) |  | **2890** | **7.6%** |  | **185** | **5** | **2700** |
| Headquarters and others – U.S. | Consolidated | 9 | – | – | 293 | – | (284) |
| **Total U.S.** |  | **3777** |  |  | **659** | **10** | **3108** |
| **Total energy headquarters (11)** |  | **1385** | 2.5%–6.2% (weighted-average<br> 3.1%) | 2028–2034 | **1810** | **–** | **(425)** |
| **Total** |  | **7839** |  |  | **2737** | **54** | **5048** |

---

<sup>(1)</sup> Includes restricted cash, in the amount of about NIS 53 million in Hadera and about NIS 162 million in the Energy Transition segment.<br>

<sup>(2)</sup> For details regarding an undertaking in a financing agreement with Bank Hapoalim Ltd. in the period of the report for provision of a loan in the cumulative amount of NIS 400 million (of which the amount of NIS 200 million was withdrawn in the period of the report) – see Note 7A(1) to the Interim Statements.<br>

<br> (3) As at the date of the report, relates to the Keenan and Mountain Wind projects.

<sup>(4)</sup> For details – see Section 8.17.5 of Part A of the Periodic Report for 2024. Includes the Maple Hill, Stagecoach and Backbone (under construction) projects that are financed as part of a construction financing framework for renewable energy projects, and the Rouge's Wind project (under construction), which is financed under a separate financing agreement.<br>

<sup>(5)</sup> In February 2025, Fairview's financing agreement was amended such that the interest margin on the long-term loan was reduced from 3.5% to 3.0%. In addition, after the date of the report the financing agreement was amended again such that the long-term loan principal (Term Loan B) increased from about $491 million to about $700 million (the share of the CPV increased from about $52 million (NIS 172 million)) and the interest margin on the loan was reduced from 3.0% to 2.5%. Upon completion of the transaction, the amount of about $217 million (NIS 717 million) was distributed as a dividend to the partners holding the project, where the share of the CPV is about $54 million (NIS 179 million).<br>

------

<sup>50</sup> In addition, the Group has a liability to holders of non-controlling interests, the balance of which as at September 30, 2025 is about NIS 443 million.

------

Report of the Board of Directors

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**9.** **Adjusted financial debt, net (Cont.)** 

<br> A. <u>Compositions of the adjusted financial debt, net</u> (Cont.)

<sup>(6)</sup> In March 2025, Maryland's financing agreement was amended, such that the interest-rate margin on the long-term loan was reduced from 3.75% to 3.25%.<br>

<sup>(7)</sup> On February 4, 2025, Shore completed an undertaking in a new financing agreement. For details – see Section 8.17.4 of Part A of the Periodic Report for 2024. It is noted that for purposes of completion of Shore's new financing agreement, the amount of about $80 million (NIS 286 million) was granted to Shore by all of its equity holders (CPV's share – about $72 million).<br>

<sup>(8)</sup> The interest margin of Valley was determined without the Title V permit as at the extension date of the financing agreement in September 2023. For additional information regarding completion of the request for the Title V permit – see Section 8.1.4(J) of Part A of the Periodic Report for 2024.<br>

<sup>(9)</sup> The rate (%) of the Cash Sweep mechanism is in accordance with the estimate of the CPV Group and it could change from time to time based on the provisions of the financing agreements of the projects.<br>

<sup>(10)</sup> As part of some of the financing agreements, financial covenants were determined for the projects. As at the date of the report, the associated companies are in compliance with all the financial covenants. As part of Maryland's financing agreement, a financial covenant was provided requiring a historical debt service coverage ratio of 1:1 during the last four quarters. As at the date of the financial statements, Maryland is in compliance with this financial covenant (5:1).<br>

<sup>(11)</sup> Includes balances of debt and cash in the Company and cash in ICG Energy Inc. (available for use for all the Group's needs). In the period of the report, on September 30, 2025, the Company made partial early repayment, in the amount of about NIS 256 million, of the par value of debentures (Series B). The amount of the redemption in respect of the partial early repayment, including linkage differences, is about NIS 302 million.<br>

<sup>(12)</sup> As at the approval date of the report, the Company is examining the possibility of taking out additional long-term debt, which will serve mainly for refinancing of existing long-term debt and extension of the life (period) of the loans. As at the approval date of the report, there is no certainty regarding the said refinancing, the timing thereof or its conditions, which are subject to market conditions and the discretion of the Company's competent organs.<br>

------

#### Report of the Board of Directors

#### <br>
**9.**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjusted financial debt, net (Cont.)**

<br> A. <u>Compositions of the adjusted financial debt, net</u> (Cont.)

The following table details the<u> </u>adjusted financial debt, net, as at December 31, 2024 (in millions of NIS):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Method of**<br> **presentation**<br> **in the**<br> **Company's**<br> **financial**<br> **statements** | **Debt**<br> **(including**<br> **interest**<br> **payable**<br> **and deferred**<br> expenses) | **Cash and cash**<br> **equivalents**<br> **and deposits**<br> **(including**<br> **restricted cash used**<br> for debt service) | **Derivative**<br> **financial**<br> **instruments**<br> **for hedging**<br> **principal**<br> and/or interest | **Net**<br> debt |
| Hadera | Consolidated | 585 | 72 | 44 | 469 |
| Headquarters and others – Israel | Consolidated | 1649 | 16 | – | 1633 |
| **Total Israel** |  | **2234** | **88** | **44** | **2102** |
| Active renewable energy projects | Associated (66.7%) | 323 | 5 | 16 | 302 |
| Financing construction of renewable |  |  |  |  |  |
| energy projects | Associated (66.7%) | 426 | 69 | 9 | 348 |
| Renewable energies headquarters | Associated (66.7%) | – | 216 | – | (216) |
| **Total renewable energy** |  | **749** | **290** | **25** | **434** |
| Fairview | Associated (25%) | 482 | – | 2 | 480 |
| Towantic | Associated (26%) | 215 | 9 | (1) | 207 |
| Maryland | Associated (75%) | 891 | 80 | 15 | 796 |
| Shore | Associated (69%) | 1114 | 235 | – | 879 |
| Valley | Associated (50%) | 686 | 104 | – | 582 |
| Three Rivers | Associated (10%) | 252 | 14 | 17 | 221 |
| **Total energy transition** |  | **3640** | **442** | **33** | **3165** |
| Headquarters and others – U.S. | Consolidated | – | 264 | – | (264) |
| **Total U.S.** |  | **4389** | **996** | **58** | **3335** |
| **Total Energy headquarters** |  | **1891** | **664** | **–** | **1227** |
| **Total** |  | **8514** | **1748** | **102** | **6664** |

---

<br> B. <u>Interest and linkage bases</u>

For additional information regarding interest and linkage bases – see Section 9B to the Report of the Board of Directors for 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C. <u>Financial covenants</u> 

The Company and its investee companies are subject to financial covenants provided in their financing agreements and trust certificates. As at the date of the report, the Company and its investee companies were in compliance with all the financial covenants provided. For detail regarding the covenants for violation, relating to significant loans and debentures – see Note 7C to the interim Statements<sup>51</sup>.

In May 2025, Midroog determined an initial rating of A1.il with a stable rating outlook for the Company and its debentures (Series B, C and D). In addition, in May 2025, S&P Maalot raised the Company's credit rating to ilA with a stable rating outlook and of its debentures to ilA+, due to an improvement in the business profile and the financial ratios. <br>

------

<sup>51</sup> For a description of the main provisions of material loans of the Company and the investee companies – see Note 14 to the annual Financial Statements.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**9.** **Adjusted financial debt, net (Cont.)** 

Movement in the adjusted financial debt, net, for the period ended September 30, 2025 (in NIS millions):

![](image00014.jpg)

<br> (1) Includes mainly changes in the fair value of the profit participation plan for employees of the CPV Group. For details – see Note 7G to the Interim Statements.

<sup>(2)</sup> Includes an amount of NIS 53 million for upgrade works carried out as part of the upgrade and maintenance works of the Rotem power plant since October 2025, as detailed in Section 4C above.<br>

<br> (2) Mainly in respect of translation of the net financial debt of the U.S., which is denominated in dollars, into shekels.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**10.** **Additional Events in the Company's Areas of Activity in the Period of the Report and Thereafter** 

A. <u>Examination of possibilities for expansion of the Company's activities in the area of generation and supply of electricity in additional geographic regions</u> – further to that stated in Section 17.2 of Part A of the Periodic Report for 2024 with respect to the possibility of expansion of its activities in the area of generation and supply of electricity and energy in additional geographic regions in addition to Israel and the U.S., and further to that stated in Section 10A of the Report of the Board of Directors for the second quarter of 2025 regarding a preliminary examination of potential investment opportunities in the area of renewable energies on a significant platform operating in a number of European markets, as at the approval date of the report, the Company does not intend to advance the said opportunities, and as stated in the Periodic Report for 2024 and in the Report of the Board of Directors for the second quarter of 2025, the Company is continuing to examine additional opportunities, including opportunities in the area of renewable energies in additional geographic areas that are being considered as at the approval date of the report (regarding which there is no certainty they will reach the stage of due diligence examinations and negotiations), and the Company also might, from time to time, continue to examine additional opportunities for expanding its activities in the area of generation and supply of electricity in frameworks similar to that stated, to the extent they are consistent with the Company's strategy in its area of activities.

B. <u>Actions for attaining control in some of the power plants of the CPV Group</u> – further to that stated in Section 18.1.6 of Part A of the Periodic Report for 2024 and in Section 10B of the Report of the Board of Directors for the second quarter of 2025 regarding the continued examination of business opportunities in connection with increase of the holdings of the CPV Group in active power plants it holds, as at the approval date of the report the CPV Group:

<sup>(1)</sup> Signed an agreement for acquisition of the remaining 11% in the Shore power plant, in exchange for an amount that is not material to the Company. Completion of the transaction, which is subject to preconditions that have not yet been fulfilled (including regulatory approvals), is expected to take place in the upcoming months, and if completed the CPV Group will hold 100% of the Shore power plant and will consolidate it for the first time starting from this date in its financial statements<sup>52</sup>. As at the approval date of the report, the Company is examining the Company is examining the accounting treatment of the acquisition transaction (to the extent it is completed), particularly the impacts of the transition from an associated company to a consolidated subsidiary; and<br>

<sup>(2)</sup> Is carrying on advanced negotiations for execution of an exchange transaction with the remaining partner in the Maryland power plant<sup>53</sup> in such a manner that in exchange for its holdings in the Maryland power plant (25%), the CPV Group will pay an amount in cash that is not material for the Company and will transfer to the said partner its rights in the Three Rivers power plant (10%). To the extent the said negotiations ripen into final consents and all the conditions for signing and completion of the transaction are fulfilled, the CPV Group is expected to hold 100% of the Maryland power plant and concurrently will cease to hold the Three Rivers power plant. Commencing from the completion date of the transaction (if expected), which is expected by the end of the first half of 2026, subject to fulfillment of all the conditions, as stated, after receipt of the required approvals (including regulatory approvals and third-party consents, which have not yet been obtained), if completed, the Maryland power plant will be consolidated in the financial statements of the CPV Group.<br>

------

<sup>52</sup> **That stated regarding completion of the transaction and the expected completion date of the transaction and/or the accounting aspects thereof constitute "forward-looking" information as it is defined in the Securities Law. As at the approval date of the report, there is no certainty regarding the completion date of the transaction, which is contingent on preconditions (that have not yet been fulfilled). The accounting impacts resulting from the transaction are being examined (in accordance with and subject to advancement of the transaction, if advanced) and subject to audit and review processes, as applicable.**

<sup>53</sup> As at the approval date of the report, the Maryland power plant is held by the CPV Group (75%) and an additional partner (25%), whereas the Three Rivers power plant is held by the CPV Group (10%) and by a number of additional partners (including the partner that holds, as stated, in the Maryland power plant).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**10.** **Additional Events in the Company's Areas of Activity in the Period of the Report and Thereafter (Cont.)** 

<br> B. <u>Agreements for attaining control in some of the power plants of the CPV Group</u> – (Cont.)

<br> (2) (Cont.)

As at the approval date of the report, the Company is examining the accounting treatment of the acquisition transaction, particularly the impacts of transaction from an associated company to a consolidated subsidiary<sup>54</sup>. In addition, sale of the Three Rivers power plant is expected to trigger recognition of capital gain on the completion date of the transaction. If and to the extent the transaction is signed, the Company will examine the said impacts and the scope thereof.

As stated in Section 18.1.6 of Part A of the Periodic Report for 2024, as at the approval date of the report the CPV Group is continuing to examine additional transactions with the relevant partners for purposes of increasing the holdings in its natural-gas powered power plants (or any of them), with emphasis on power plants with a small number of partners, including by means of formats of exchange transactions or structural changes in such a manner that will maximize achievement of control and the potential synergy of the activities of the active power plants that run on natural gas, to the extent possible – this being subject to appropriate market conditions, formulation of terms and receipt of consents of third parties, which have not yet been formulated and there is no certainty that they will ultimately be formulated.

<br> C. <u>Financial closing, start of construction and acquisition of the remaining rights in the Basin Ranch power plant</u> – for details – see Section 6B(2) above and Notes 6B and 6C to the Interim Statements.

------

<sup>54</sup> **That stated regarding the possibility of the negotiations ripening into a binding agreement, including the expected completion date of the transaction the format and conditions of the transaction (to the extent it is signed) and/or the accounting impacts constitutes "forward-looking" information as it is defined in the Securities Law. As at the approval date of the report, there is no certainty regarding the signing of final agreements or the timing thereof and the matter depends on completion of the negotiations and receipt of approvals for the undertaking and fulfillment of the required conditions in accordance therewith, and there is no certainty regarding the completion date of the transaction, which is expected to be, as stated, contingent on preconditions (that have not yet been fulfilled). The accounting impacts as a result of the transaction are being examined (based on and subject to advancement of the transaction, if advanced) and subject to audit and review processes, as applicable.**

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**11.** **Debentures (Series B, Series C and Series D)** 

In the period of the report, there were no significant changes in the details of the existing series of debentures issued by the Company and that were offered to the public pursuant to a prospectus, in the details of the trustees for the debentures, in the conditions for calling the debentures for immediate repayment, in compliance by the Company with these conditions and in the collaterals provided for the debentures, aside from early repayment of part of the debentures (Series B), as detailed in Note 7A(5) to the Interim Statements and the Company's Immediate Report (supplementary) dated September 16, 2025 (Reference No.: 2025-01-069834).

As at the date of the report, the Company is in compliance with all the conditions of the debentures (Series B, Series C and Series D) and the trust certificates. The Company was not required to take any action in accordance with the request of the trustees for the said debentures.

For additional information regarding the Company's credit rating – see Section 9C above.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**12.** **Impacts of changes in the macro-economic environment on the Group's activities and its results** 

For details – see Section 11 to the Report of the Board of Directors for 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**13.** **Corporate Governance** 

A. <u>Undertaking to purchase an insurance policy covering directors and officers</u> – on April 1, 2025, a decision of the Board of Directors entered into effect (after approval by the Remuneration Committee) in connection with renewal of the Company's undertaking to purchase an insurance policy covering directors and officers ("Insurance Policies"), this being, among other things, in accordance with the provisions of the Companies Regulations (Leniencies in Transactions with Interested Parties), 2000 and the provisions of the Company's remuneration policy. The Insurance Policies are valid for the period from April 3, 2025, to October 2, 2026. For additional details – see the Company's Immediate Report dated April 1, 2025 (Reference No.: 2025-01-023882).

B. <u>Extension of shelf prospectus</u> – on May 25, 2025, a shelf prospectus of the Company bearing the date May 30, 2023, was extended by an additional year up to May 30, 2026. For additional details – see the Company's Immediate Report dated May 25, 2025 (Reference No: 2025-01-036811).

<br> C. For details regarding an Extraordinary General Meeting on August 26, 2025 that approved an equity remuneration grant to the Company's CEO, Mr. Giora Almogy, see the Company's Immediate Report dated August 27, 2025 (Reference No.: 2025-01-064130).

------

#### OPC Energy Ltd.

#### Report of the Board of Directors
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**14.** **Contributions policy** 

In addition to the Company's regular contributions' policy as stated below, upon the outbreak of the "Nation as a Lioness" mission", the Company's Board of Directors approved an increase in the contributions' budget of about NIS 2 million, for recipients relating to restoration and support due to events relating to the war. In this framework, the Company contributed NIS 1 million for restoration of the Soroka Medical Center in Beer Sheva<sup>55</sup>.

The Company has a policy for making contributions that places emphasis on activities in the periphery and non-profit organizations that operate in the field of education. The Group's expenses in respect of contributions in the period of the report amounted to about NIS 2.9 million (including the contribution to Soroka as stated above).

Set forth below is detail of contributions in the period of the report of more than NIS 50 thousand and indication of the relationship to the recipient of the contribution (in NIS thousands):

---

| | | |
|:---|:---|:---|
| **Recipient of the** | **Amount of the** | **Relationship to the** |
| Contribution | Contribution | Recipient of the Contribution |
|  "Password for Every Student" Society | 1000 | "Password for Every Student" also receives contributions from parties related to the Company's controlling shareholder, including corporations in which officers serving as directors of the Company hold positions (including from the Israel Corporation Group and its controlling shareholders). The Company's CEO is a representative of the project's Steering Committee without compensation. |
|  "Rahashei Lev" Society | 150 | For the sake of good order, it is noted that as the Company was informed, commencing from November 2022, the daughter of Mr. Yosef Tena, an external director of the Company, is employed by the Tel-Aviv Medical Center in the name of Sorosky. |
|  "Running to Give" Society | 50 | For the sake of good order, it is noted that a relative of the Company's CEO serves as Chairman of the Society without compensation. |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Yair Caspi&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;  | Giora Almogy |
| **Chairman of the Board of Directors** | **CEO** |

---

Date: November 18, 2025 <br>

------

<sup>55</sup> The Company was informed that parties related directly or indirectly to the Company's controlling shareholder also contributed (as well as other parties in the economy) to restoration of the Soroka Hospital. Increase of the contributions' budget, including making of the above-mentioned contributions, was approved by the Company's Board of Directors after approval of the Contributions Committee (the members of which are members of the Audit Committee).

------

#### OPC Energy Ltd. Report of the Board of Directors

#### <br>

#### Appendix A

#### Additional Information regarding Activities of the Energy Transition Segment in the U.S.

#### EOX Forecast of Natural Gas and Electricity Prices up to the end of 2025 and for the Years 2026–2027
As additional background with respect to the activities of the Energy Transition Segment in the U.S. and in order to assist regarding accessibility to additional available external data, presented below are forecasts of electricity and natural gas prices (Mid-Market) in the regions in which the power plants of the CPV Group in the Energy Transition segment in the U.S. operate, and in the region of the planned activities of the Basin Ranch power plant, the construction of which had started as at the approval date of the report, which were prepared by the EOX Company<sup>56</sup> and it is based on future market prices of electricity and natural gas. <br>

The data in the tables below reflect forecasts of the electricity and natural gas prices as received from EOX, where with reference to the forecast of the electricity prices the information was processed by the CPV Group in the following manner:

– In the peak hours, electricity is sold in the maximum scope;

– Sale of the balance of the electricity is made in the off-peak hours.

– The scope of the generation of each power plant was estimated separately on the basis of the historical generation data while taking into generation forecasts.

The electricity margin appearing in the table below is calculated based on the following formula:

Electricity margin ($/MWh) = the electricity price ($/MWh) – [the gas price ($/MMBTU) X the thermal conversion ratio\* (heat rate) (MMBtu/MWh)]

\* Assumption of a thermal conversion ratio (heat rate) of 6.9 MMBtu/MWh for Maryland, Shore and Valley, and a thermal conversion ratio (heat rate) of 6.5 MMBtu/MWh for Three Rivers, Towantic, Fairview and Basin Ranch.

It should be noted that there may be material differences between the actual electricity and natural gas prices at CPV Group's power plants and the prices presented in the table below, due, among other things, to the existence of bid–ask spreads, power basis, and the like. Accordingly, the actual electricity margins of CPV Group's power plants may differ materially from the margins presented in the table below.

**The data included in this Appendix below is based on forecasts of electricity and gas prices made by EOX – a market consulting company that provides information and data services in the area of the Company's activities in the U.S. in the Energy Transition area, and it is presented as additional background and in order to assist accessibility to available external data regarding the area of activities. It is clarified and emphasized that in light of the fact these are market forecasts, quite naturally the Company is not able to make (and did not make) an independent examination of the forecasts or the underlying data. It is clarified that there are additional entities that provide similar information services that might provide forecasts that differ from these prices. The Company does not undertake to update data as stated.**

**In addition, it is emphasized that forecasts are involved regarding which there is no certainty with respect to the accuracy or actual viability thereof. The electricity and natural gas prices (in the market, in general, and of the power plants of the CPV Group, in particular) might be different, even significantly, from that presented as a result of various factors, including, macro-economic factors, regulatory changes, political and/or geopolitical events (including global events) that impact the supply and demand of natural gas and electricity, weather events, events relating to the electricity sector in the U.S. (demand, supply, availability of power plants, operational events, proper functioning of the electricity grid, transmission infrastructures) and/or failures in (problems with) the assumptions and estimates that form the basis of the forecast.**

------

<sup>56</sup> EOX is a subsidiary of a commodity broker, OTC Global Holdings, which publishes forward prices for the electricity and natural gas markets based on trading data in the futures markets. The futures prices are an objective way of estimating the future expectation with respect to electricity and natural gas prices since they represent transactions with entities operating in these markets involving buying and selling futures contracts at specific prices.

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

#### Appendix A (Cont.)

#### Additional Information regarding Activities of the Energy Transition Segment in the U.S.

#### EOX Forecast of Natural Gas and Electricity Prices up to the end of 2025 and for the Years 2026–2027

---

| | | | |
|:---|:---|:---|:---|
|  | **For the** | | |
|  | **three months** | | |
|  | **October –** | **For the** | **For the** |
|  | **December** | **year** | **year** |
| Power Plant | 2025 | 2026 | 2027 |
| **<u>Fairview</u>** |  |  |  |
| Gas price (Texas Eastern M3) | 3.12 | 3.94 | 4.06 |
| Electricity price (AEP Dayton (AD)) | 45.03 | 50.98 | 51.64 |
| Electricity margin | 24.75 | 25.34 | 25.28 |
| **<u>Towantic</u>** |  |  |  |
| Gas price (Algonquin City Gate) | 5.32 | 6.07 | 5.87 |
| Electricity price (Mass Hub) | 59.66 | 67.67 | 65.27 |
| Electricity margin | 25.05 | 28.22 | 27.11 |
| **<u>Maryland</u>** |  |  |  |
| Gas price (Transco Zone 5) | 3.85 | 4.87 | 4.65 |
| Electricity price (PJM West Hub) | 50.35 | 58.44 | 59.86 |
| Electricity margin | 23.76 | 24.81 | 27.75 |
| **<u>Shore</u>** |  |  |  |
| Gas price (Texas Eastern M3) | 3.12 | 3.94 | 4.06 |
| Electricity price (PJM West Hub) | 50.35 | 58.44 | 59.86 |
| Electricity margin | 28.81 | 31.23 | 31.87 |
| **<u>Valley</u>** |  |  |  |
| Gas price (Texas Eastern M3 – 70%, Dominion South Pt – 30%) | 2.92 | 3.66 | 3.76 |
| Electricity price (New York Zone G) | 55.32 | 62.54 | 60.54 |
| Electricity margin | 35.15 | 37.25 | 34.62 |
| **<u>Three Rivers</u>** |  |  |  |
| Gas price (Chicago City Gate) | 3.29 | 3.80 | 3.86 |
| Electricity price (PJM ComEd) | 38.85 | 45.25 | 45.72 |
| Electricity margin | 17.45 | 20.52 | 20.62 |
| **<u>Basin Ranch (under construction)</u>** |  |  |  |
| Gas price (Waha) | (0.04) | 1.79 | 3.18 |
| Electricity price (ERCOT West Pk) | 39.41 | 59.32 | 63.75 |
| Electricity margin | 39.64 | 47.70 | 43.08 |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

Set forth below is gross (raw) data as included in the forecast of EOX (without processing)

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Waha** | **Transco** <br> **Zn5 Dlvd**<br> **M2M**  | **Chicago** <br> **CG** | **Algonquin** <br> **CG** | **Dominion** <br> **S Pt** | **Texas** <br> **Eastern** <br> **M-3** | **ERCOT** <br>**West OPk**<br>| **ERCOT** <br>**West Pk** | **Mass Hub**<br>**OPk** | **Mass Hub**<br> **Pk** | **Contract Date**  |
| -1.87 | 2.92 | 2.72 | 2.15 | 1.76 | 1.89 | 32.09 | 41.37 | 32.37 | 40.33 | 01/10/2025 |
| 0.12 | 3.65 | 3.08 | 4.01 | 2.44 | 2.72 | 34.43 | 41.36 | 45.45 | 52.82 | 01/11/2025 |
| 1.64 | 4.99 | 4.07 | 9.81 | 3.18 | 4.76 | 40.50 | 48.15 | 85.81 | 95.72 | 01/12/2025 |
| 2.87 | 7.71 | 4.93 | 14.27 | 3.62 | 7.71 | 65.85 | 61.26 | 119.85 | 131.54 | 01/01/2026 |
| 2.71 | 6.74 | 4.76 | 12.72 | 3.45 | 6.70 | 64.14 | 59.55 | 101.58 | 114.83 | 01/02/2026 |
| 0.33 | 4.58 | 3.52 | 5.99 | 3.00 | 3.40 | 46.95 | 39.85 | 57.66 | 67.15 | 01/03/2026 |
| 0.11 | 4.04 | 3.29 | 3.70 | 2.86 | 2.99 | 41.71 | 43.66 | 41.38 | 49.96 | 01/04/2026 |
| 0.37 | 4.19 | 3.20 | 3.11 | 2.70 | 2.83 | 45.36 | 49.72 | 36.80 | 45.83 | 01/05/2026 |
| 0.74 | 4.21 | 3.30 | 3.51 | 2.77 | 2.93 | 50.40 | 60.70 | 37.78 | 56.80 | 01/06/2026 |
| 1.71 | 4.51 | 3.54 | 4.31 | 2.97 | 3.29 | 65.80 | 93.01 | 52.17 | 86.85 | 01/07/2026 |
| 1.93 | 4.37 | 3.57 | 4.19 | 2.98 | 3.22 | 74.81 | 142.23 | 43.69 | 69.91 | 01/08/2026 |
| 1.71 | 3.98 | 3.44 | 3.10 | 2.62 | 2.72 | 56.29 | 71.77 | 37.89 | 50.48 | 01/09/2026 |
| 2.02 | 4.02 | 3.46 | 3.14 | 2.49 | 2.68 | 45.34 | 51.04 | 38.55 | 48.04 | 01/10/2026 |
| 3.10 | 4.02 | 3.89 | 5.11 | 2.98 | 3.40 | 46.30 | 50.06 | 55.33 | 63.82 | 01/11/2026 |
| 3.87 | 6.11 | 4.75 | 9.69 | 3.71 | 5.46 | 56.83 | 52.28 | 81.82 | 95.94 | 01/12/2026 |
| 4.35 | 8.15 | 5.47 | 13.52 | 4.05 | 7.99 | 78.15 | 79.99 | 117.45 | 130.66 | 01/01/2027 |
| 4.03 | 7.12 | 5.18 | 12.26 | 3.82 | 7.41 | 74.48 | 75.42 | 96.05 | 106.74 | 01/02/2027 |
| 3.02 | 4.50 | 3.69 | 6.01 | 3.27 | 3.54 | 46.69 | 50.10 | 57.24 | 68.19 | 01/03/2027 |
| 2.36 | 3.89 | 3.28 | 3.90 | 2.85 | 2.99 | 43.30 | 52.78 | 40.49 | 48.21 | 01/04/2027 |
| 2.40 | 3.84 | 3.15 | 3.22 | 2.70 | 2.86 | 46.66 | 51.70 | 35.55 | 43.98 | 01/05/2027 |
| 2.79 | 3.85 | 3.28 | 3.36 | 2.75 | 2.99 | 48.56 | 60.29 | 36.38 | 52.84 | 01/06/2027 |
| 3.04 | 4.00 | 3.44 | 4.23 | 2.84 | 3.16 | 75.62 | 101.01 | 47.87 | 84.91 | 01/07/2027 |
| 3.10 | 3.85 | 3.50 | 4.03 | 2.82 | 3.07 | 81.11 | 132.24 | 44.23 | 71.88 | 01/08/2027 |
| 3.01 | 3.60 | 3.37 | 3.05 | 2.54 | 2.71 | 56.44 | 70.26 | 36.05 | 48.23 | 01/09/2027 |
| 3.01 | 3.57 | 3.44 | 3.30 | 2.53 | 2.84 | 47.56 | 53.21 | 38.65 | 45.25 | 01/10/2027 |
| 3.24 | 3.95 | 3.79 | 4.91 | 2.92 | 3.47 | 45.09 | 51.49 | 53.13 | 59.47 | 01/11/2027 |
| 3.81 | 5.51 | 4.73 | 8.66 | 3.65 | 5.63 | 54.87 | 61.48 | 76.20 | 89.63 | 01/12/2027 |
| 4.19 | 8.44 | 5.45 | 14.34 | 4.05 | 8.26 | 86.06 | 82.79 | 115.53 | 122.55 | 01/01/2028 |
| 3.81 | 7.24 | 5.14 | 12.70 | 3.75 | 7.43 | 81.85 | 75.63 | 105.70 | 116.08 | 01/02/2028 |
| 2.65 | 4.45 | 3.56 | 4.70 | 3.11 | 3.68 | 48.33 | 50.15 | 46.91 | 51.99 | 01/03/2028 |
| 2.17 | 3.64 | 3.14 | 3.73 | 2.72 | 2.93 | 45.07 | 47.52 | 37.11 | 46.82 | 01/04/2028 |
| 2.22 | 3.70 | 3.02 | 3.14 | 2.51 | 2.80 | 45.21 | 48.06 | 32.76 | 43.30 | 01/05/2028 |
| 2.64 | 3.60 | 3.10 | 3.27 | 2.65 | 2.93 | 54.55 | 58.53 | 33.35 | 49.72 | 01/06/2028 |
| 2.97 | 3.62 | 3.29 | 3.49 | 2.62 | 2.95 | 75.06 | 102.51 | 43.44 | 84.45 | 01/07/2028 |
| 3.09 | 3.48 | 3.37 | 3.37 | 2.73 | 2.89 | 76.17 | 122.53 | 40.45 | 73.72 | 01/08/2028 |
| 2.93 | 3.37 | 3.31 | 2.99 | 2.42 | 2.68 | 57.13 | 66.62 | 32.52 | 47.20 | 01/09/2028 |
| 3.02 | 3.31 | 3.36 | 3.26 | 2.46 | 2.81 | 50.00 | 52.75 | 35.93 | 42.42 | 01/10/2028 |
| 3.26 | 3.74 | 3.63 | 4.71 | 2.80 | 3.35 | 46.30 | 50.10 | 44.54 | 55.03 | 01/11/2028 |
| 3.88 | 5.30 | 4.59 | 8.45 | 3.56 | 5.55 | 51.63 | 60.18 | 70.17 | 82.39 | 01/12/2028 |

---

------

#### OPC Energy Ltd.

#### Report of the Board of Directors

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **East NY<br>ZnG OPk<br>**  | **East NY<br>ZnG Pk<br>**  | **PJM<br> ComEd<br>OPk<br>**  | **PJM<br> ComEd Pk<br>**  | **AEP-<br> Dayton<br>OPk<br>**  | **AEP - <br>Dayton Pk<br>**  | **PJM West<br>OPk<br>**  | **PJM West <br>Pk<br>**  | **Contract Date** |
| 35.87 | 45.93 | 27.73 | 43.69 | 36.16 | 50.71 | 37.04 | 54.75 | 01/10/2025 |
| 42.15 | 50.93 | 28.69 | 38.81 | 37.42 | 46.12 | 38.83 | 49.55 | 01/11/2025 |
| 68.15 | 80.29 | 33.76 | 45.25 | 42.43 | 52.31 | 46.81 | 57.69 | 01/12/2025 |
| 104.35 | 119.30 | 47.54 | 61.11 | 58.73 | 69.46 | 66.55 | 79.04 | 01/01/2026 |
| 76.85 | 98.87 | 39.42 | 50.77 | 49.92 | 60.20 | 56.59 | 68.68 | 01/02/2026 |
| 48.98 | 57.51 | 29.53 | 37.79 | 40.38 | 46.12 | 42.68 | 50.74 | 01/03/2026 |
| 40.28 | 48.06 | 25.58 | 38.08 | 38.61 | 46.91 | 40.06 | 51.47 | 01/04/2026 |
| 34.74 | 44.77 | 24.48 | 40.00<br>| 33.68 | 47.79 | 35.09 | 52.15 | 01/05/2026 |
| 38.13 | 55.24 | 27.76 | 49.65 | 34.06 | 55.30 | 35.66 | 59.61 | 01/06/2026 |
| 50.96 | 85.39 | 38.51 | 76.82 | 43.50 | 79.01 | 45.55 | 88.87 | 01/07/2026 |
| 43.49 | 70.41 | 33.74 | 63.28 | 36.90 | 68.51 | 38.95 | 76.39 | 01/08/2026 |
| 35.48 | 50.88 | 27.38 | 48.88 | 34.76 | 54.65 | 36.57 | 59.07 | 01/09/2026 |
| 34.53 | 45.83 | 29.31 | 44.83 | 38.78 | 53.16 | 41.09 | 57.28 | 01/10/2026 |
| 48.30 | 58.90 | 30.99 | 44.83 | 43.51 | 52.43 | 45.36 | 55.99 | 01/11/2026 |
| 72.32 | 84.28 | 40.69 | 49.96 | 49.12 | 58.91 | 53.93 | 64.84 | 01/12/2026 |
| 98.94 | 118.41 | 56.00 | 67.02 | 65.16 | 76.80 | 73.28 | 87.02 | 01/01/2027 |
| 79.20 | 95.26 | 46.52 | 55.05 | 56.27 | 65.03 | 64.04 | 74.42 | 01/02/2027 |
| 50.57 | 58.64 | 28.61 | 40.22 | 42.80 | 48.03 | 44.51 | 53.26 | 01/03/2027 |
| 38.65 | 44.78 | 26.67 | 38.69 | 37.77 | 47.21 | 39.54 | 52.24 | 01/04/2027 |
| 34.36 | 43.48 | 23.05 | 41.80 | 32.65 | 47.07 | 35.03 | 52.60 | 01/05/2027 |
| 35.93 | 51.20 | 27.35 | 48.20 | 33.69 | 53.39 | 35.81 | 59.28 | 01/06/2027 |
| 46.83 | 82.82 | 35.37 | 78.04 | 41.55 | 80.52 | 44.24 | 89.80 | 01/07/2027 |
| 43.78 | 70.09 | 31.79 | 67.13 | 37.95 | 69.28 | 40.64 | 78.57 | 01/08/2027 |
| 34.55 | 46.99 | 30.99 | 45.39 | 33.96 | 53.03 | 36.24 | 58.47 | 01/09/2027 |
| 33.11 | 39.96 | 31.48 | 41.48 | 36.45 | 51.69 | 40.76 | 56.78 | 01/10/2027 |
| 49.78 | 54.23 | 26.16 | 40.82 | 42.78 | 50.43 | 45.57 | 55.32 | 01/11/2027 |
| 67.62 | 84.69 | 37.48 | 47.39 | 49.75 | 57.19 | 54.56 | 63.72 | 01/12/2027 |
| 91.51 | 102.06 | 57.69 | 67.31 | 65.00 | 72.21 | 73.98 | 84.91 | 01/01/2028 |
| 85.34 | 95.61 | 49.48 | 61.19 | 57.76 | 65.80 | 66.70 | 78.56 | 01/02/2028 |
| 45.43 | 54.14 | 32.84 | 42.42 | 40.18 | 45.53 | 44.72 | 53.00 | 01/03/2028 |
| 37.32 | 46.58 | 27.47 | 39.96 | 34.47 | 46.58 | 38.91 | 51.70 | 01/04/2028 |
| 33.91 | 45.79 | 18.22 | 35.27 | 34.09 | 47.24 | 36.30 | 52.51 | 01/05/2028 |
| 35.55 | 51.76 | 20.26 | 43.69 | 33.68 | 53.56 | 35.44 | 58.43 | 01/06/2028 |
| 48.42 | 81.33 | 31.20 | 78.09 | 39.97 | 83.52 | 42.54 | 89.54 | 01/07/2028 |
| 44.73 | 72.49 | 27.98 | 68.29 | 36.44 | 72.94 | 39.06 | 78.55 | 01/08/2028 |
| 33.27 | 49.68 | 25.51 | 44.35 | 33.57 | 52.46 | 35.68 | 57.12 | 01/09/2028 |
| 34.80 | 39.71 | 29.50 | 41.43 | 37.58 | 47.48 | 39.69 | 52.08 | 01/10/2028 |
| 40.99 | 49.94 | 30.05 | 37.97 | 39.94 | 49.85 | 43.39 | 55.38 | 01/11/2028 |
| 64.99 | 77.06 | 38.12 | 45.87 | 48.51 | 59.06 | 54.07 | 66.23 | 01/12/2028 |

---

------

## Exhibit 99.2

------

#### Exhibit 99.2<br>

OPC Energy Ltd.<br> **Condensed Consolidated Interim** <br> **Financial Statements**<br> **As of September 30, 2025**<br> (Unaudited)<br>

------

OPC Energy Ltd.

Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### **Table of Contents**

---

| | |
|:---|:---|
|  | <u>Page</u>  |
| [Independent Auditors' Review Report](#IARR) | F-3 |
| [Letter of consent in connection with the Company's shelf prospectus](#Letter) | F-4 |
| [Condensed Consolidated Interim Statements of Financial Position](#BS) | F-5 |
| [Condensed Consolidated Interim Statements of Income](#PL) | F-7 |
| [Condensed Consolidated Interim Statements of Comprehensive Income](#Comp) | F-8 |
| [Condensed Consolidated Interim Statements of Changes in Equity](#EQ) | F-9 |
| [Condensed Consolidated Interim Statements of Cash Flow](#CF) | F-12 |
| [Notes to the Condensed Consolidated Interim Financial Statements](#Notes) | F-14 |

---

F - 2

------

![](image00016.jpg)

Somekh Chaikin

Millennium Tower KPMG

17 Ha'Arba'a St., P.O.B. 609

Tel Aviv 6100601

+972-3-684-8000

#### Review Report of the Independent Auditors to the Shareholders of OPC Energy Ltd.

#### Introduction
We have reviewed the accompanying financial information of OPC Energy Ltd. (hereinafter – the "**Company**") and its subsidiaries, including the condensed consolidated interim statement of financial position as of September 30, 2025 and the condensed consolidated interim statements of income, comprehensive income, changes in equity and cash flows for the nine-month and three-month period then ended.The Board of Directors and management are responsible for preparing and presenting financial information for these interim periods in accordance with IAS 34, Interim Financial Reporting, and are also responsible for preparing financial information for these interim periods under Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970. Our responsibility is to express a conclusion regarding the financial information for these interim periods based on our review.

#### Review scope
We conducted our review in accordance with Review Standard (Israel) 2410 - "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" of the Institute of Certified Public Accountants in Israel. A review of financial information for interim periods consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.A review is substantially smaller in scope than an audit conducted in accordance with generally accepted auditing standards in Israel and consequently does not enable us to obtain assurance that we would become aware of all significant matters which may have been identifiable in an audit.Accordingly, we do not express an audit opinion.

#### Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the aforementioned financial information was not prepared, in all material respects, in accordance with IAS 34.

In addition to that mentioned in the previous paragraph, based on our review, nothing has come to our attention that causes us to believe that the aforementioned financial information does not comply, in all material respects, with the disclosure requirements of Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970.

Somekh Chaikin

Certified Public Accountants

November 18, 2025

KPMG Somekh Chaikin, an Israeli registered partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a privately-held, limited-liability English company.

F - 3

------

![](image00016.jpg)

Somekh Chaikin

Millennium Tower KPMG

17 Ha'Arba'a St., P.O.B. 609

Tel Aviv 6100601

+972-3-684-8000

November 18, 2025

To:

The Board of Directors of

OPC Energy Ltd. (hereinafter – the "**Company**")

Dear Sirs/Madams,

#### Re: Letter of Consent in Connection with the Company's Shelf Prospectus of May 2023
This is to inform you that we agree to the inclusion in the shelf prospectus (including by way of reference) of our reports listed below in connection with the shelf prospectus of May 2023:

<br> (1) Independent auditors' review report of November 18, 2025 on the Company's Condensed Consolidated Financial Information as of September 30, 2025 and for the nine- and three-month periods then ended.

<sup>(2)</sup> Independent auditors' special report of November 18, 2025 on the Company's separate interim financial information as of September 30, 2025, in accordance with Regulation 38D to the Securities Regulations (Periodic and Immediate Reports), 1970 and for the nine- and three-month periods then ended.<br>

Respectfully,

Somekh Chaikin

Certified Public Accountants

KPMG Somekh Chaikin, an Israeli registered partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a privately-held, limited-liability English company.

F - 4

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Financial Position as of

------

---

| | | | |
|:---|:---|:---|:---|
|  | September 30 | September 30 | December 31 |
|  | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million |
| Current assets |  |  |  |
| Cash and cash equivalents | 2300 | 1151 | 962 |
| Trade receivables | 420 | 360 | 293 |
| Other receivables and debit balances | 108 | 163 | 90 |
| Total current assets | 2828 | 1674 | 1345 |
| Non-current assets |  |  |  |
| Long-term restricted deposits and cash | 54 | 57 | 60 |
| Long-term receivables and debit balances | 158 | 231 | 162 |
| Investments in associates | 5368 | 2463 | 5320 |
| Long-term derivative financial instruments | 43 | 54 | 44 |
| Property, plant & equipment | 4281 | 7048 | 4238 |
| Right-of-use assets and deferred expenses | 638 | 790 | 637 |
| Intangible assets | 265 | 1138 | 261 |
| Total non-current assets | 10807 | 11781 | 10722 |
| Total assets | 13635 | 13455 | 12067 |

---

F - 5

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Financial Position as of

------

---

| | | | |
|:---|:---|:---|:---|
|  | September 30 | September 30 | December 31 |
|  | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million |
| Current liabilities |  |  |  |
| Loans and credit from banking corporations and financial institutions (including current maturities) | 114 | 148 | 82 |
| Current maturities of debt from non-controlling interests | - | 22 | 14 |
| Current maturities of debentures | 218 | 212 | 212 |
| Trade payables | 314 | 314 | 213 |
| Payables and credit balances | 354 | 183 | 123 |
| Total current liabilities | 1000 | 879 | 644 |
| Non-current liabilities |  |  |  |
| Long-term loans from banking corporations and financial institutions | 2569 | 2953 | 2150 |
| Long-term debt from non-controlling interests | 443 | 455 | 500 |
| Debentures | 1165 | 1664 | 1663 |
| Long-term lease liabilities | 23 | 199 | 31 |
| Long-term derivative financial instruments | - | 36 | - |
| Other long-term liabilities | 11 | 565 | 115 |
| Deferred tax liabilities | 552 | 517 | 543 |
| Total non-current liabilities | 4763 | 6389 | 5002 |
| Total liabilities | 5763 | 7268 | 5646 |
| Equity |  |  |  |
| Share capital | 3 | 3 | 3 |
| Share premium | 5745 | 3990 | 3993 |
| Capital reserves | 48 | 574 | 532 |
| Retained earnings | 478 | 196 | 224 |
| Total equity attributable to the Company's shareholders | 6274 | 4763 | 4752 |
| Non-controlling interests | 1598 | 1424 | 1669 |
| Total equity | 7872 | 6187 | 6421 |
| Total liabilities and equity | 13635 | 13455 | 12067 |

---

      <br> Yair Caspi Giora Almogy Shai Abramovitz <br> Chairman of the Board of Directors CEO Chief Comptroller<sup>1</sup>

Approval date of the Financial Statements: November 18, 2025

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof. <br>

------

<sup>1</sup> Due to the temporary absence (parental leave) of the Company's CFO, Ms. Anna Bernstein Schwartzman, the Company's Board of Directors authorized Mr. Shai Abramovitz, the Company's Chief Comptroller (and the most senior financial officer in the absence of Ms. Bernstein Schwartzman), to sign the Company's financial statements as of September 30, 2025.

F - 6

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Income

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30 | For the nine-month period ended September 30 | For the three-month period ended September 30 | For the three-month period ended September 30 | **For the**<br> **year ended December 31** |
|  | 2025 | 2024 | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million | NIS million | NIS million |
| Revenues from sales and provision of services | 2256 | 2190 | 895 | 879 | 2779 |
| Cost of sales and services (excluding depreciation and amortization) | (1643) | (1493) | (603) | (582) | (1931) |
| Depreciation and amortization | (180) | (245) | (59) | (90) | (317) |
| Gross income | 433 | 452 | 233 | 207 | 531 |
| Share in profits of associates | 423 | 150 | 211 | 64 | 166 |
| Compensation for loss of income | - | 44 | - | 18 | 44 |
| General and administrative expenses | (295) | (191) | (147) | (72) | (263) |
| Business development expenses | (10) | (33) | (4) | (11) | (45) |
| Gain on loss of control in the US Renewable Energy Segment | - | - | - | - | 259 |
| Other revenues (expenses), net | 19 | (50) | 35 | 2 | (56) |
| Operating profit | 570 | 372 | 328 | 208 | 636 |
| Finance expenses | (216) | (272) | (74) | (99) | (339) |
| Finance income | 53 | 72 | 30 | 48 | 87 |
| Loss from extinguishment of financial liabilities | - | (49) | - | (49) | (49) |
| Finance expenses, net | (163) | (249) | (44) | (100) | (301) |
| Profit before taxes on income | 407 | 123 | 284 | 108 | 335 |
| Expenses for income tax | (74) | (49) | (48) | (22) | (138) |
| Profit for the period | 333 | 74 | 236 | 86 | 197 |
| Attributable to: |  |  |  |  |  |
| The Company's shareholders | 254 | 83 | 183 | 81 | 111 |
| Non-controlling interests | 79 | (9) | 53 | 5 | 86 |
| Profit for the period | 333 | 74 | 236 | 86 | 197 |
| Earnings per share attributable to the Company's owners |  |  |  |  |  |
| Basic diluted earnings per share (in NIS) | 0.95 | 0.36 | 0.64 | 0.33 | 0.46 |

---

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 7

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Comprehensive Income

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended<br> September 30 | For the nine-month period ended<br> September 30 | **For the three-month period ended**<br> **September 30** | **For the three-month period ended**<br> **September 30** | **For the**<br> **year ended December 31** |
|  | 2025 | 2024 | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million | NIS million | NIS million |
| Profit for the period | 333 | 74 | 236 | 86 | 197 |
| Components of other comprehensive income (loss) which, after being recognized in comprehensive income were or will be carried to profit and loss |  |  |  |  |  |
| Effective portion of the change in the fair value of cash flow hedges | (2) | 25 | 3 | - | 42 |
| Net change in fair value of derivative financial instruments used to hedge cash flows transferred to profit and loss | (5) | (14) | (3) | (6) | (11) |
| Group's share in other comprehensive income (loss) of associates, net of tax | (84) | (29) | 9 | 27 | 13 |
| Foreign currency translation differences in respect of foreign operations | (\*) (555<br>| 84 | (\*) (123<br>| (75) | (8) |
| Tax on other comprehensive income (loss) items | 41 | (3) | 12 | 4 | (6) |
| Other comprehensive income (loss) for the period, net of tax | (605) | 63 | (102) | (50) | 30 |
| Total comprehensive income (loss) for the period | (272) | 137 | 134 | 36 | 227 |
| Attributable to: |  |  |  |  |  |
| The Company's shareholders | (202) | 131 | 102 | 36 | 121 |
| Non-controlling interests | (70) | 6 | 32 | - | 106 |
| Comprehensive income (loss) for the period | (272) | 137 | 134 | 36 | 227 |

---

(\*) Arises mainly from a depreciation of the USD against the NIS in the nine- and three-month period ended September 30, 2025, at a rate of approx. 9.3% and approx. 2.0%, respectively.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 8

------

OPC Energy Ltd.

#### Condensed Consolidated Interim Statements of Changes in Equity

#### <br>

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | | |
|  | Share capital | Share premium | Capital reserves | Hedge fund | Foreign operations translation reserve | Retained earnings | Total |<br>Non-controlling interests |<br>Total equity |
|  | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| **For the nine-month period<br> ended September 30, 2025**  |  |  |  |  |  |  |  |  |  |
| Balance as of January 1, 2025 | 3 | 3993 | 247 | 49 | 236 | 224 | 4752 | 1669 | 6421 |
| Issuance of shares (less issuance expenses) | \*- | 1721 | - | - | - | - | 1721 | - | 1721 |
| Investments by holders of non-controlling interests in equity of subsidiary | - | - | - | - | - | - | - | 35 | 35 |
| Share-based payment | - | - | 4 | - | - | - | 4 | 1 | 5 |
| Exercised and expired options and RSUs | \*- | 31 | (31) | - | - | - | - | - | - |
| Dividend paid to non-controlling interests | - | - | - | - | - | - | - | (38) | (38) |
| Other | - | - | (1) | - | - | - | (1) | 1 | - |
| Other comprehensive loss for the period, net of tax | - | - | - | (60) | (396) | - | (456) | (149) | (605) |
| Profit for the period | - | - | - | - | - | 254 | 254 | 79 | 333 |
| Balance as of September 30, 2025 | 3 | 5745 | 219 | (11) | (160) | 478 | 6274 | 1598 | 7872 |
| **For the nine-month period**<br> **ended September 30, 2024**<br>|  |  |  |  |  |  |  |  |  |
| Balance as of January 1, 2024 | 2 | 3210 | 248 | 25 | 250 | 113 | 3848 | 1394 | 5242 |
| Issuance of shares (less issuance expenses) | 1 | 778 | - | - | - | - | 779 | - | 779 |
| Investments by holders of non-controlling interests in equity of subsidiary | - | - | - | - | - | - | - | 34 | 34 |
| Share-based payment | - | - | 5 | - | - | - | 5 | 1 | 6 |
| Exercised and expired options and RSUs | \*- | 2 | (2) | - | - | - | - | - | - |
| Other | - | - | - | - | - | - | - | (11) | (11) |
| Other comprehensive income (loss) for the period, net of tax | - | - | - | (13) | 61 | - | 48 | 15 | 63 |
| Profit (loss) for the period | - | - | - | - | - | 83 | 83 | (9) | 74 |
| Balance as of September 30, 2024 | 3 | 3990 | 251 | 12 | 311 | 196 | 4763 | 1424 | 6187 |

---

\* Amount is less than NIS 1 million.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 9

------

OPC Energy Ltd.

#### Condensed Consolidated Interim Statements of Changes in Equity (cont.)

#### <br>

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | | |
|  | Share capital | Share premium | Capital reserves | Hedge fund | Foreign operations translation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
|  | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| **For the three-month period**<br> **ended September 30, 2025** |  |  |  |  |  |  |  |  |  |
| Balance as of July 1, 2025 | 3 | 4842 | 225 | (17) | (73) | 295 | 5275 | 1594 | 6869 |
| Issuance of shares (less issuance expenses) | \*- | 895 | - | - | - | - | 895 | - | 895 |
| Share-based payment | - | - | 2 | - | - | - | 2 | 1 | 3 |
| Exercised and expired options and RSUs | \*- | 8 | (8) | - | - | - | - | - | - |
| Dividend paid to non-controlling interests | - | - | - | - | - | - | - | (29) | (29) |
| Other comprehensive income (loss) for the period, net of tax | - | - | - | 6 | (87) | - | (81) | (21) | (102) |
| Profit for the period | - | - | - | - | - | 183 | 183 | 53 | 236 |
| Balance as of September 30, 2025 | 3 | 5745 | 219 | (11) | (160) | 478 | 6274 | 1598 | 7872 |
| **For the three-month period**<br> **ended September 30, 2024**<br>|  |  |  |  |  |  |  |  |  |
| Balance as of July 1, 2024 | 2 | 3211 | 251 | (2) | 370 | 115 | 3947 | 1434 | 5381 |
| Issuance of shares (less issuance expenses) | 1 | 778 | - | - | - | - | 779 | - | 779 |
| Share-based payment | - | - | 1 | - | - | - | 1 | 1 | 2 |
| Exercised and expired options and RSUs | \*- | 1 | (1) | - | - | - | - | - | - |
| Other | - | - | - | - | - | - | - | (11) | (11) |
| Other comprehensive income (loss) for the period, net of tax | - | - | - | 14 | (59) | - | (45) | (5) | (50) |
| Profit for the period | - | - | - | - | - | 81 | 81 | 5 | 86 |
| Balance as of September 30, 2024 | 3 | 3990 | 251 | 12 | 311 | 196 | 4763 | 1424 | 6187 |

---

\* Amount is less than NIS 1 million.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 10

------

OPC Energy Ltd.

#### Condensed Consolidated Interim Statements of Changes in Equity (cont.)

#### <br>

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | Attributable to the Company's shareholders | | |
|  | Share capital | Share premium | Capital reserves | Hedge fund | Foreign operations translation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
|  | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million | NIS million |
|  | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) |
| For the year ended December 31, 2024 |  |  |  |  |  |  |  |  |  |
| Balance as of January 1, 2024 | 2 | 3210 | 248 | 25 | 250 | 113 | 3848 | 1394 | 5242 |
| Issuance of shares (less issuance expenses) | 1 | 779 | - | - | - | - | 780 | - | 780 |
| Investments by holders of non-controlling interests in equity of subsidiary | - | - | - | - | - | - | - | 175 | 175 |
| Share-based payment | - | - | 7 | - | - | - | 7 | 1 | 8 |
| Exercised and expired options and RSUs | \*- | 4 | (4) | - | - | - | - | - | - |
| Other | - | - | (4) | - | - | - | (4) | (7) | (11) |
| Other comprehensive income (loss) for the year, net of tax | - | - | - | 24 | (14) | - | 10 | 20 | 30 |
| Profit for the year | - | - | - | - | - | 111 | 111 | 86 | 197 |
| Balance as of December 31, 2024 | 3 | 3993 | 247 | 49 | 236 | 224 | 4752 | 1669 | 6421 |

---

\* Amount is less than NIS 1 million.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 11

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Cash Flow

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30 | For the nine-month period ended September 30 | For the three-month period ended September 30 | For the three-month period ended September 30 | For the **year ended December 31** |
|  | 2025 | 2024 | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million | NIS million | NIS million |
| Cash flows from operating activities |  |  |  |  |  |
| Profit for the period | 333 | 74 | 236 | 86 | 197 |
| Adjustments: |  |  |  |  |  |
| Depreciation and amortization | 193 | 257 | 64 | 95 | 333 |
| Diesel fuel consumption | 20 | 9 | 4 | 1 | 12 |
| Finance expenses, net | 163 | 249 | 44 | 100 | 301 |
| Expenses for income tax | 74 | 49 | 48 | 22 | 138 |
| Share in profits of associates | (423) | (150) | (211) | (64) | (166) |
| Other expenses (revenues), net | (19) | 50 | (35) | (2) | 56 |
| Gain on loss of control in the US Renewable Energy Segment | - | - | - | - | (259) |
| Share-based payment transactions | 125 | 24 | 86 | 14 | 35 |
|  | 466 | 562 | 236 | 252 | 647 |
| Changes in trade and other receivables | (166) | (176) | (36) | (75) | (64) |
| Changes in trade payables, service providers, payables and other long-term liabilities | 161 | 158 | 38 | 62 | 14 |
|  | (5) | (18) | 2 | (13) | (50) |
| Dividends received from associates | 203 | 205 | 108 | 179 | 235 |
| Income taxes paid | (8) | (4) | (8) | - | (67) |
| Net cash provided by operating activities | 656 | 745 | 338 | 418 | 765 |
| Cash flows used in investing activities |  |  |  |  |  |
| Interest received | 38 | 23 | 22 | 11 | 35 |
| Investment in associates | (479) | (37) | (84) | (9) | (737) |
| Purchase of property, plant, and equipment, intangible assets and deferred expenses | (235) | (1203) | (97) | (698) | (1260) |
| Loss of control in the US Renewable Energies Segment | - | - | - | - | 134 |
| Proceeds for repayment of partnership capital from associates | 3 | 95 | - | 95 | 95 |
| Other | 5 | 25 | (6) | 18 | 21 |
| Net cash used for investing activities | (668) | (1097) | (165) | (583) | (1712) |

---

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 12

------

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Cash Flow (cont.)

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30 | For the nine-month period ended September 30 | For the three-month period ended September 30 | For the three-month period ended September 30 | For the year ended December 31 |
|  | 2025 | 2024 | 2025 | 2024 | 2024 |
|  | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
|  | NIS million | NIS million | NIS million | NIS million | NIS million |
| Cash flows provided by financing activities |  |  |  |  |  |
| Proceeds of share issuance, less issuance expenses <sup>(1)</sup> | 1721 | 779 | 895 | 779 | 780 |
| Proceeds of debenture issuance, less issuance expenses | - | 198 | - | - | 198 |
| Receipt of long-term loans from banking corporations and financial institutions, net <sup>(2)</sup> | 494 | 1649 | 194 | 1614 | 1951 |
| Receipt of long-term debt from non-controlling interests | 11 | 60 | - | 36 | 104 |
| Investments by holders of non-controlling interests in equity of subsidiary | 35 | 34 | - | - | 175 |
| Change in short-term loans from banking corporations, net | 10 | (195) | 12 | 10 | (204) |
| Tax equity partner's investment in US-based renewable energy projects | - | 152 | - | - | 152 |
| Interest paid | (150) | (198) | (60) | (79) | (228) |
| Dividend paid to non-controlling interests | (38) | - | (29) | - | - |
| Repayment of long-term loans from banking corporations and others <sup>(2)</sup> | (68) | (1743) | (25) | (1617) | (1755) |
| Repayment of long-term loans from non-controlling interests | (62) | (68) | (13) | (59) | (76) |
| Repayment of debentures <sup>(3)</sup> | (515) | (193) | (409) | (97) | (193) |
| Other | 12 | (8) | (2) | (1) | (13) |
| Net cash provided by financing activities | 1450 | 467 | 563 | 586 | 891 |
| Net increase (decrease) in cash and cash equivalents | 1438 | 115 | 736 | 421 | (56) |
| Balance of cash and cash equivalents as of the beginning of the period | 962 | 1007 | 1586 | 722 | 1007 |
| Effect of exchange rate fluctuations on cash and cash equivalent balances | (100) | 29 | (22) | 8 | 11 |
| Balance of cash and cash equivalents as of the end of the period | 2300 | 1151 | 2300 | 1151 | 962 |

---

<br> (1) For further details, see Note 7D.

<br> (2) For further details regarding OPC Israel's entering into financing agreements with banking corporations in Israel during the reporting period and the third quarter of 2025, see Note 7A and Note 14B1 to the Annual Financial Statements.

<br> (3) For details regarding the partial early redemption of Debentures (Series B) in the third quarter of 2025, see Note 7A5.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 13

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 1 – GENERAL

#### Reporting entity
OPC Energy Ltd. (hereinafter – the "**Company**") was incorporated in Israel on February 2, 2010. The Company's registered address is 121 Menachem Begin Road, Tel Aviv, Israel. The Company's controlling shareholder is Kenon Holdings Ltd. (hereinafter – the "**Parent Company**"), a company incorporated in Singapore, the shares of which are dual-listed on the New York Stock Exchange (NYSE) and the Tel Aviv Stock Exchange Ltd. (hereinafter – the "**TASE**").

The Company is a publicly-traded company whose securities are traded on the TASE.

As of the report date, the Company and its investees (hereinafter – the "**Group**") are engaged in the generation and supply of electricity and energy through three reportable segments. For details regarding the Group's operating segments during the Reporting Period, see Note 25 to the Financial Statements as of the date and for the year ended December 31, 2024 (hereinafter – the "**Annual Financial Statements**").

The financial data of the US Renewable Energy Segment were consolidated in the Company's consolidated financial statements until the completion date of the transaction to bring in a new equity partner into CPV Renewable in November 2024, as described in Note 23E to the Annual Financial Statements. As of that date, the financial data of this segment are presented in accordance with the equity method.

#### NOTE 2 – BASIS OF PREPARATION OF THE FINANCIAL STATEMENTS
**A.** **Statement of compliance with International Financial Reporting Standards (hereinafter - "IFRS")**

The Condensed Consolidated Interim Financial Statements were prepared in accordance with International Accounting Standard 34 (hereinafter – "**IAS 34**") – "Interim Financial Reporting" and do not include all of the information required in complete Annual Financial Statements. These statements should be read in conjunction with the Annual Financial Statements. In addition, these financial statements were prepared in accordance with the provisions of Chapter D of the Securities Regulations (Periodic and Immediate Reports) 1970.

The condensed consolidated interim financial statements were approved for publication by the Company's Board of Directors on November 18, 2025.

**B.** **Functional and presentation currency**

The New Israeli Shekel (NIS) is the currency that represents the primary economic environment in which the Company operates. Accordingly, the NIS is the Company's functional currency. The NIS also serves as the presentation currency in these financial statements. Currencies other than the NIS constitute foreign currency.

**C.** **Use of estimates and judgments**

In preparing the Condensed Consolidated Interim Financial Statements in accordance with the IFRS, the Company's management is required to use judgment when making estimates, assessments and assumptions that affect implementation of the policies and the amounts of assets, liabilities, revenues and expenses. It is clarified that the actual results may differ from these estimates.

Management's judgment, at the time of implementing the Group's accounting policies and the main assumptions used in the estimates involving uncertainty, are consistent with those used in the Annual Financial Statements.

F - 14

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 2 – BASIS OF PREPARATION OF THE FINANCIAL STATEMENTS (cont.)
**D.** **Seasonality**

The revenues of the Group companies from the sale of energy in Israel are mostly based on the load and time tariff (hereinafter – the "**DSM Tariff**"), which is published by the Israeli Electricity Authority, with a certain discount with respect to the generation component. The year is broken down into three seasons: summer (June through September), winter (December, January and February) and transitional (March through May and October through November), with each season having a different tariff for each demand hour cluster.

In the United States, the electricity tariffs are not regulated and are affected by the demand for electricity, which is generally higher than average during the summer and winter; electricity tariffs are also materially affected by natural gas prices, which may generally be higher in winter than the annual average. In addition, with regard to wind-powered renewable energy projects, the speed of the wind tends to be higher during the winter and lower during the summer, whereas in solar-powered projects solar radiation tends to be higher during the spring and summer months and lower during the fall and winter months.

#### NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES
The Group's accounting policies in these Condensed Consolidated Interim Financial Statements are the same as the policies applied to the Annual Financial Statements.

F - 15

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

NOTE 4 – SEGMENT REPORTING

Further to that which is stated in Note 25 to the Annual Financial Statements, during the Reporting Period there were no changes in the composition of the Group's reportable segments, or in the manner of measuring the results of the segments by the chief operating decision maker.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 |  |
|  | Israel | US Energy Transition Segment | US Renewable Energies | Other activities in the US | Adjustments to consolidated | Consolidated – total |
| In NIS million | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| Revenues from sales and provision of services | 1789 | 2201 | 146 | 331 | (2211) | 2256 |
| EBITDA after proportionate consolidation<sup>1</sup> | 522 | 847 | 80 | (12) | (934) | 503 |
| <u>Adjustments:</u> |  |  |  |  |  |  |
| Share in profits of associates |  |  |  |  |  | 423 |
| General and administrative expenses at the US headquarters (not attributed to US segments) |  |  |  |  |  | (165) |
| General and administrative expenses at the Company's headquarters (not attributed to the operating segments) |  |  |  |  |  | (17) |
| Total EBITDA |  |  |  |  |  | 744 |
| Depreciation and amortization |  |  |  |  |  | (193) |
| Finance expenses, net |  |  |  |  |  | (163) |
| Other revenues, net |  |  |  |  |  | 19 |
|  |  |  |  |  |  | (337) |
| Profit before taxes on income |  |  |  |  |  | 407 |
| Expenses for income tax |  |  |  |  |  | (74) |
| Profit for the period |  |  |  |  |  | 333 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 |  |
|  | Israel | US Energy Transition Segment | US Renewable Energies | Other activities in the US | Adjustments to consolidated | Consolidated – total |
| In NIS million | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| Revenues from sales and provision of services | 1835 | 1328 | 188 | 92 | (1253) | 2190 |
| EBITDA after proportionate consolidation | 541 | 447 | 84 | (18) | (451) | 603 |
| <u>Adjustments:</u> |  |  |  |  |  |  |
| Share in profits of associates |  |  |  |  |  | 150 |
| General and administrative expenses at the US headquarters (not attributed to US segments) |  |  |  |  |  | (61) |
| General and administrative expenses at the Company's headquarters (not attributed to the operating segments) |  |  |  |  |  | (13) |
| Total EBITDA |  |  |  |  |  | 679 |
| Depreciation and amortization |  |  |  |  |  | (257) |
| Finance expenses, net |  |  |  |  |  | (249) |
| Other expenses, net |  |  |  |  |  | (50) |
|  |  |  |  |  |  | (556) |
| Profit before taxes on income |  |  |  |  |  | 123 |
| Expenses for income tax |  |  |  |  |  | (49) |
| Profit for the period |  |  |  |  |  | 74 |

---

------

<sup>1</sup> For a definition of EBITDA following proportionate consolidation, see Note 25 to the Annual Financial Statements.

F - 16

------

OPC Energy Ltd.

NOTE 4 – SEGMENT REPORTING (cont.)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 |  |
|  | Israel | US Energy Transition Segment | US Renewable Energies | Other activities in the US | Adjustments to consolidated | Consolidated – total |
| In NIS million | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| Revenues from sales and provision of services | 714 | 806 | 57 | 137 | (819) | 895 |
| EBITDA after proportionate consolidation | 258 | 349 | 21 | (5) | (377) | 246 |
| <u>Adjustments:</u> |  |  |  |  |  |  |
| Share in profits of associates |  |  |  |  |  | 211 |
| General and administrative expenses at the US headquarters (not attributed to segments) |  |  |  |  |  | (94) |
| General and administrative expenses at the Company's headquarters (not attributed to segments) |  |  |  |  |  | (6) |
| Total EBITDA |  |  |  |  |  | 357 |
| Depreciation and amortization |  |  |  |  |  | (64) |
| Finance expenses, net |  |  |  |  |  | (44) |
| Other revenues, net |  |  |  |  |  | 35 |
|  |  |  |  |  |  | (73) |
| Profit before taxes on income |  |  |  |  |  | 284 |
| Expenses for income tax |  |  |  |  |  | (48) |
| Profit for the period |  |  |  |  |  | 236 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 |  |
|  | Israel | US Energy Transition Segment | US Renewable Energies | Other activities in the US | Adjustments to consolidated | Consolidated – total |
| In NIS million | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| Revenues from sales and provision of services | 761 | 448 | 49 | 45 | (424) | 879 |
| EBITDA after proportionate consolidation | 255 | 169 | 21 | (4) | (170) | 271 |
| <u>Adjustments:</u> |  |  |  |  |  |  |
| Share in profits of associates |  |  |  |  |  | 64 |
| General and administrative expenses at the US headquarters (not attributed to US segments) |  |  |  |  |  | (29) |
| General and administrative expenses at the Company's headquarters (not attributed to the operating segments) |  |  |  |  |  | (5) |
| Total EBITDA |  |  |  |  |  | 301 |
| Depreciation and amortization |  |  |  |  |  | (95) |
| Finance expenses, net |  |  |  |  |  | (100) |
| Other revenues, net |  |  |  |  |  | 2 |
|  |  |  |  |  |  | (193) |
| Profit before taxes on income |  |  |  |  |  | 108 |
| Expenses for income tax |  |  |  |  |  | (22) |
| Profit for the period |  |  |  |  |  | 86 |

---

F - 17

------

OPC Energy Ltd.

#### NOTE 4 – SEGMENT REPORTING (cont.)

#### <br>

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 |  |
|  | Israel | US Energy Transition Segment | US Renewable Energies | Other activities in the US | Adjustments to consolidated | Consolidated – total |
| In NIS million | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) | (Audited) |
| Revenues from sales and provision of services | 2312 | 1796 | 228 | 145 | (1702) | 2779 |
| EBITDA after proportionate consolidation | 639 | 588 | 112 | (22) | (608) | 709 |
| <u>Adjustments:</u> |  |  |  |  |  |  |
| Share in profits of associates |  |  |  |  |  | 166 |
| General and administrative expenses at the US headquarters (not attributed to US segments) |  |  |  |  |  | (89) |
| General and administrative expenses at the Company's headquarters (not attributed to the operating segments) |  |  |  |  |  | (20) |
| Total EBITDA |  |  |  |  |  | 766 |
| Depreciation and amortization |  |  |  |  |  | (333) |
| Finance expenses, net |  |  |  |  |  | (301) |
| Gain on loss of control in the US Renewable Energy Segment |  |  |  |  |  | 259 |
| Other expenses, net |  |  |  |  |  | (56) |
|  |  |  |  |  |  | (431) |
| Profit before taxes on income |  |  |  |  |  | 335 |
| Expenses for income tax |  |  |  |  |  | (138) |
| Profit for the year |  |  |  |  |  | 197 |

---

F - 18

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 5 – REVENUES FROM SALES AND PROVISION OF SERVICES

#### Composition of revenues from sales and provision of services:

#### <br>

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30 | For the nine-month period ended September 30 | For the three-month period ended September 30 | For the three-month period ended September 30 | **For the**<br> **year ended December 31** |
|  | 2025 | 2024 | 2025 | 2024 | 2024 |
| In NIS million | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
| Revenues from sale of electricity in Israel: |  |  |  |  |  |
| Revenues from the sale of energy to private customers | 986 | 1121 | 427 | 516 | 1368 |
| Revenues from energy sales to the system operator and other suppliers | 158 | 146 | 54 | 50 | 165 |
| Revenues for capacity services | 110 | 127 | 40 | 39 | 171 |
| Revenues from the sale of energy to the system operator, at cogeneration tariff | 56 | 42 | 7 | 17 | 83 |
| Revenues from sale of steam in Israel | 44 | 44 | 13 | 14 | 57 |
| Other revenues in Israel | 2 | 23 | 2 | - | 23 |
| Total revenues from sale of energy and others in Israel (excluding infrastructure services) | 1356 | 1503 | 543 | 636 | 1867 |
| Revenues from private customers for infrastructure services | 433 | 332 | 171 | 125 | 445 |
| Total revenues in Israel | 1789 | 1835 | 714 | 761 | 2312 |
| Revenues from sale of electricity from renewable energy (\*) | - | 164 | - | 39 | 195 |
| Revenues from sale of retail electricity and others | 467 | 191 | 181 | 79 | 272 |
| Total revenues in the US | 467 | 355 | 181 | 118 | 467 |
| Total revenues | 2256 | 2190 | 895 | 879 | 2779 |

---

<br> (\*) For details regarding deconsolidation and transition to the equity method in the fourth quarter of 2024 with respect to the investment in CPV Renewable, see Note 23E to the Annual Financial Statements.

F - 19

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 6 - SUBSIDIARIES
**A.** **<u>Agreements for the acquisition of the remaining interests in the Shore power plant</u>**

Further to Note 24C to the Annual Financial Statements regarding an agreement to acquire a further 20% stake in the Shore Power Plant, such that subsequent to its completion, the holding stake will be approx. 89% – on April 1, 2025, the acquisition agreement was completed. At the transaction completion date, the CPV Group paid the seller a consideration amount that is immaterial to the Company, in addition to injecting the Partner's share on Shore's refinancing date during the first quarter of 2025, as detailed in Note 11 below. Most of the excess acquisition cost was allocated to property, plant, and equipment. Given the current interests of the remaining partner in the Shore Power Plant, as of the report date, the Company continued to account for its investment in Shore in accordance with the equity method.

Subsequent to the report date, on October 28, 2025, another agreement was signed with another remaining partner to acquire the remaining holding stake (approx. 11%) in the Shore Power Plant. Upon completion of the transaction (if it is, indeed, completed), the CPV Group will hold all interests in the power plant, and as from that date, it will be consolidated into the Company's Financial Statements. As of the report approval date, the Company is assessing the transaction's accounting treatment, and specifically the effect on profit and loss, if any, of the transition from an associate to a consolidated company.

The agreement includes conditions which are generally accepted in transactions of this type, taking into account that the CPV Group already holds the majority of interests in the power plant; it includes a consideration to the seller whose amount is immaterial to the Company, and which will be paid subject to the fulfillment of the conditions precedent as is generally accepted in transactions of this type, including regulatory approval. The completion of the acquisition under the agreement (if it is, indeed, completed) will be carried out upon the fulfillment of the conditions precedent and no later than 180 days after the effective date set in the agreement.

**B**. **<u>Commencement of construction of the Basin Ranch Power Plant and material agreements related to the project</u>**

Subsequent to the report date, on October 28, 2025, the financial closing was completed, a notice to proceed was given to the construction contractor, and construction of the Basin Ranch project, a 1.35 GW power plant in Texas (hereinafter - the "**Project**"), commenced. As of the report approval date, the CPV Group holds 70% of the Project and the Partner holds 30% thereof (for details regarding the acquisition of a partner's share in the project, see Subsection 4 below). In addition, at the Financial Closing Date, the following main agreements became effective and the following main actions were taken:

F - 20

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**B.** **<u>Commencement of construction of the Basin Ranch Power Plant and material agreements related to the project</u> (cont.)**

**<u>1.</u>** **<u>Equity financing and provision of collateral:</u>**

At the Financial Closing Date, the project's interest holders provided the entire equity required for the project relative to their holding stakes as of the Financial Closing Date.<br>

For this purpose, the CPV Group (70%) provided a total amount of approx. NIS 1.5 billion (approx. USD 470 million), of which approx. NIS 1 billion (approx. USD 300 million) was provided by way of a loan from Bank Leumi (for details, see Note 7A2), and approx. NIS 562 million (approx. USD 170 million)<sup>2</sup> was provided by the Company through an equity bridge loan until the equity investment process with the additional partners at Power OPC is completed, which has yet to be completed as of the report approval date (for details, see Note 10G2 below and Note 23A3 to the Annual Financial Statements).<br>

To provide the bridge loan, the Company used some of the funds raised in the share issuance in June 2025, as detailed in Note 7D1 below.

Moreover, additional collateral in connection with the project was provided by the project's interest holders as part of the TEF Loan's financial closing (for details, see Subsection 3 below).

The CPV Group's share (70%) in the additional collateral, which was provided by way of letters of credit, totals approx. NIS 446 million (approx. USD 135 million), as detailed in Note 7A3 below. <br>

**<u>2.</u>** **<u>Construction and equipment agreements:</u>**

At the financial closing date, an engineering procurement and construction agreement (hereinafter - the "**EPC Agreement**") and an agreement to acquire the project's principal equipment (hereinafter - the "**Equipment Purchase Agreement**") came into effect. In accordance with the EPC Agreement, the construction contractor undertook to provide full construction services, which include a combination of the equipment acquired under the Equipment Purchase Agreement and the acquisition of the remaining equipment (which was not acquired under the Equipment Purchase Agreement). The EPC Agreement includes standard terms and conditions and undertakings generally accepted in such transactions (similar to CPV's other energy transition projects), such as the contractor's undertaking to complete within set schedules; warranty periods; project acceptance tests; performance and capacity undertakings; various guarantees to secure the contractor's undertakings and performance metrics under the agreement; agreed (capped) compensation for a delay in project delivery; standard grounds for agreement termination; insurance; contractor liability limitation and other provisions, which are relevant for the project's construction and operation.

The project's principal equipment is supplied by an affiliate of a project partner under the Equipment Purchase Agreement. The GEV EPC Agreement includes specifications regarding the project's power generation equipment (H Class technology) including two gas turbines and two steam turbines, certain guarantees and liability (subject to caps) and product warranty.

The consideration under the EPC Agreement and the GEV EPC Agreement will be paid over time, in accordance with the milestones set in each agreement and is expected to total approx. NIS 4.6 billion (approx. USD 1.4 billion) - with respect to both agreements (and additional EPC agreements). The agreements include fixed consideration and a variable component in respect of relevant customs tariffs, which will be paid by the project in accordance with the arrangements set forth in the agreements, and which may affect the overall expected cost.

Furthermore, the project entered into agreements regarding the operation of the facility, including an asset management agreement (with a CPV Group corporation), an O&M agreement and other generally accepted project agreements similar to other CPV Group projects.

Moreover, additional collateral in connection with the project was provided by the project's interest holders as part of the TEF Loan's financial closing (for details, see Subsection 3 below).

------

<sup>2</sup> The amount includes recognition of pre-financial closing development investments totaling approx. NIS 221 million (approx. USD 67 million). In addition, the CPV Group was credited with development fees totaling approx. NIS 93 million (approx. USD 28 million) as part of the commitment to provide capital.

F - 21

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 6 - SUBSIDIARIES (cont.)
<br> B. <u>Commencement of construction of the Basin Ranch Power Plant and material agreements related to the project</u> (cont.)

**3.** **<u>TEF Loan Agreement (senior debt)</u>**

At the Financial Closing Date, a senior loan agreement with Texas Energy Fund (hereinafter - "**TEF**"), managed by the Public Utility Commission of Texas (hereinafter - "**PUCT**"), was entered into to finance the project's construction (hereinafter - the "**TEF Loan**")

&nbsp;&nbsp;&nbsp;&nbsp;<u>Following is a summary of the main terms of the TEF Loan:</u>

---

| | | |
|:---|:---|:---|
| Loan provision date | As from October 2025, in a number of tranches in accordance with the percentage of completion of the project's construction. | As from October 2025, in a number of tranches in accordance with the percentage of completion of the project's construction. |
| The loan amount to the Project Company (100%) | Approx. USD 1.1 billion (approx. NIS 3.6 billion). | Approx. USD 1.1 billion (approx. NIS 3.6 billion). |
| Interest rate | Annual interest at a fixed rate of 3%. | Annual interest at a fixed rate of 3%. |
| Amortization schedule of the principal and interest | Final repayment date: September 30, 2045.<br> The loan principal will be repaid in quarterly principal payments as from March 31, 2031, at a rate equal to 0.25% per quarter, through March 31, 2032. Thereafter, repayments of principal and interest in accordance with an amortization schedule in a mortgage format (hereinafter - "**Spitzer**").<br>Interest payments will be paid every quarter, including during the construction period. | Final repayment date: September 30, 2045.<br> The loan principal will be repaid in quarterly principal payments as from March 31, 2031, at a rate equal to 0.25% per quarter, through March 31, 2032. Thereafter, repayments of principal and interest in accordance with an amortization schedule in a mortgage format (hereinafter - "**Spitzer**").<br>Interest payments will be paid every quarter, including during the construction period. |
| Pledges | A first degree, senior, fixed and secured pledge on the project, its assets and the rights arising therefrom. | A first degree, senior, fixed and secured pledge on the project, its assets and the rights arising therefrom. |
| Default financial covenants | • | A historical 12-month debt service coverage ratio (DSCR) of 1.10x, which shall be measured on a quarterly basis starting one year after the commercial operation date (COD), as defined in the loan agreement. |
| Default financial covenants | • | Expected 5-year contracted DSCR of 1.20x on COD; the contracts for compliance with this ratio should be renewed or replaced two years before their termination, on a rolling basis. The project entered into hedging arrangements<sup>3</sup> for a substantial portion of the project's capacity, which comply with this requirement. |
| Default financial covenants | • | Performance-based project covenants for the past 12 months, which will be measured monthly as from the date on which full 12 calendar months will elapse after COD. The covenants set minimum uptime of 85% and maximum downtime of 15%, which may be remediated by presenting a remedial action plan and a reserve to finance the plan for the next 12 months. |
| Other key conditions (including certain collateral) | • | Distributions are subject to generally accepted definitions and conditions and to the following: (a) Compliance with contracted DSCR of 1.20x over 4 consecutive quarters, or a DSCR of 1.35x based on the total cash flow; and (b) a performance test (downtime/uptime) for the past 12 months, which includes certain conditions, which allow distribution even if the criteria are not met. |
| Other key conditions (including certain collateral) | • | Additional undertakings of the project interest holders (100%) totaling approx. NIS 631 million (approx. USD 191 million) (the CPV Group's share, as of the report approval date is approx. NIS 446 million (approx. USD 135 million)). These undertakings include collateral in the form of letters of credit (LCs) or other generally acceptable collateral (such as cash) to secure certain matters pertaining to key agreements and the cost of the project, and to secure completion of construction (which can be forfeited after exhausting a budget contingency); and to secure the project's connection to the grid within 4 years, subject to an extension option (with the collateral released in accordance with the abovementioned date).<br> For further details regarding the balance of the guarantees provided by the Group in favor of the project as of the report date and the report approval date, see Note 7A3. |
| Other key conditions (including certain collateral) | • | Additional project-level undertakings pertaining to collateral include, among other things, cash reserves or letters of credit on COD to secure expected DSR and operating expenses. |
| Other key conditions (including certain collateral) | • | Other undertakings and default and repayment events include, among other things, events that are deemed "change of control" including circumstances where CPV Power Holdings, LP (a wholly owned subsidiary partnership of the CPV Group) no longer holds and controls at least 50% of the Borrower, and circumstances where the CPV Group no longer holds or controls at least 50% of CPV Power Holdings, LP (as applicable in accordance with the relevant provisions), and generally accepted immediate repayment grounds such as non-payment, failure to comply with certain undertakings, breach of representations, undertakings and covenants, default events, regulatory and legal proceedings – all in accordance with the conditions and the remediation periods (as applicable) set in the loan agreement. |

---

------

<sup>3</sup> The project entered into Gas Netback commercial agreements (including a pricing mechanism under which the gas price paid by the electricity producer is derived from the price of electricity) and fixed-price power purchase agreements in order to hedge a substantial portion of the power plant's capacity for a period of 7 years from the commercial operation date under a plan aiming to hedge approx. 75% of the power plant's capacity as of the commercial operation date.

F - 22

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**B.** **<u>Commencement of construction of the Basin Ranch Power Plant and material agreements related to the project</u> (cont.)**

**4.** **<u>Agreement to acquire the remaining ownership rights in the project</u>**

At the Financial Closing Date, the CPV Group (through a wholly-owned subsidiary) entered into an agreement with the remaining partner in the "seller" project to acquire the remaining 30% stake of the project (hereinafter - the "**Acquisition Agreement**"). In accordance with the Acquisition Agreement, completion of the acquisition (if it is, indeed, completed) will be carried out subject to the fulfillment of conditions precedent, no later than February 28,<sup>4</sup> 2026. These conditions precedent mainly include the exchange of amounts and the seller's collateral with respect to the TEF Loan as detailed in Subsection 3 below.

The amount required for the acquisition under the Acquisition Agreement amounts to approx. NIS 1.22 billion (approx. USD 371 million<sup>5</sup>), payable or provided in the following manner and on the following dates:

• At the Financial Closing Date of the TEF Loan (October 28, 2025), a total of approx. NIS 195 million (approx. USD 59 million) was paid for the seller's investments prior to the financial closing, plus an estimate of additional investments made by the seller until the completion date of the Acquisition Transaction;<sup>6</sup>

• At the completion date of the Acquisition Agreement, a total of approx. NIS 558 million (approx. USD 169 million) will be provided by way of cash and/or letters of credit (LCs) in respect of the equity required in connection with the TEF Loan. Moreover, additional collateral will be provided by way of letters of credit (LCs) required to secure shareholders' liabilities related to the project in the amount of approx. NIS 208 million (approx. USD 63 million<sup>7</sup>). It is noted that the said letters of credit shall be provided out of the Company's facilities and/or facilities guaranteed by the Company. For details regarding increasing guarantee facilities subsequent to the report date, see Note 7A3 below.

• During the Project's construction period, from 2025 to 2029 - the seller will be paid an additional consideration amount of approx. NIS 265 million (approx. USD 80 million), in four equal annual installments.

The completion of the acquisition (if it is, indeed, completed) will confer upon the CPV Group control over the project and will result in its consolidation into the Company's Consolidated Financial Statements. As of the report approval date, the Company is examining the accounting treatment of the acquisition transaction, including the implications of the transition from an investment in an associate to a consolidated company. <br>

------

<sup>4</sup> It is noted that if the transaction is not completed by this date, the agreement will be terminated in accordance with the termination arrangements set in the Acquisition Agreement.

<sup>5</sup> Under the Acquisition Agreement, the CPV Group serves as the guarantor for future payments payable to the seller subsequent to the completion of the transaction. Furthermore, the seller is entitled to their share in the balance of future development fees in respect of the Project totaling approx. NIS 59 million (approx. USD 18 million), which are expected to be paid on the Project's commercial operation date.

<sup>6</sup> At the Transaction Completion Date, if any, a calculation will be made regarding differences, if any, between the said estimate and the actual investments.

<sup>7</sup> Of which a total of approx. US 6 million was provided as of the report approval date.

F - 23

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY

**A.** **Significant events during and subsequent to the Reporting Period**

**1.** **<u>Banking financing agreements in OPC Israel</u>**

During the Reporting Period, OPC Israel (hereinafter - the "**Borrower**") entered into a financing agreement with Israel Discount Bank Ltd. for the extension of a loan in the total amount of NIS 300 million. The loan was advanced in two equal parts – a total of NIS 150 million in February 2025 and an additional amount of NIS 150 million in June 2025. The Borrower has repaid the loans to its shareholders, as detailed in Note 23D(1)b to the Annual Financial Statements and distributed a dividend (it is noted that the Company has used its share primarily to repay debentures).

Additionally, in July 2025, the Borrower entered into a financing agreement with Bank Hapoalim Ltd. for the extension of a loan totaling NIS 400 million. The loan shall be provided in two equal parts - a total of NIS 200 million, which was given in July 2025 and a further total of NIS 200 million which is expected to be withdrawn by the end of 2025. The Borrower made a full and final repayment of the shareholder loan provided to Rotem as detailed in Note 23D(1)a to the Annual Financial Statements, refinanced a long-term debt and distributed a dividend (it is noted that the Company used its share mainly to repay debentures).

The above loans were received under terms and conditions similar to those of the Borrower's other corporate financing agreements detailed in Note 14B1 to the Annual Financial Statements, including, among other things, the principal repayment terms, collateral and pledges provided, restrictions and undertakings, conditions for distribution and compliance with financial covenants. The interest rate terms were revised to 0.25%-0.4% over the prime interest rate.

**2.** **<u>Financing agreement with Bank Leumi in the CPV Group</u>**

On October 22, 2025, the CPV Group and Bank Leumi le-Israel B.M. signed a financing agreement (hereinafter - the "**Financing Agreement**" and the "**Lender**", respectively) for a loan totaling USD 300 million (approx. NIS 1 billion), to finance part of the CPV Group's share in the equity required for the Basin Ranch project (hereinafter in this section - the "**Project**"). As of the report approval date, the CPV Group has a 70% of the project; for details regarding the signing of an agreement to acquire the remaining holding stake (30%) in the project, see Note 6B above. The agreement was completed on October 28, 2025, upon the financial closing of the TEF Loan.

F - 24

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)<br>

**A.** **Significant events during and subsequent to the Reporting Period (cont.)**

**<u>2.</u>** **<u>Financing agreement with Bank Leumi in the CPV Group</u> (cont.)**

---

| | | |
|:---|:---|:---|
| Borrower | CPV Group | CPV Group |
| Loan amount (principal) | USD 300 million (approx. NIS 1 billion). | USD 300 million (approx. NIS 1 billion). |
| Loan withdrawal dates | First payment of approx. NIS 460 million (USD 150 million) on the signing date, and a second payment of approx. NIS 460 million (USD 150 million) - no later than December 31, 2026, concurrently with the expiry of the letter of credit (LC) issued on the signing date. | First payment of approx. NIS 460 million (USD 150 million) on the signing date, and a second payment of approx. NIS 460 million (USD 150 million) - no later than December 31, 2026, concurrently with the expiry of the letter of credit (LC) issued on the signing date. |
| Interest rate (annual) | Long-term loan: Interest based on SOFR plus a 2.8% to 3.4% spread.<br> Financial guarantee fee (through the abovementioned letter of credit): 1.3% to 2%. | Long-term loan: Interest based on SOFR plus a 2.8% to 3.4% spread.<br> Financial guarantee fee (through the abovementioned letter of credit): 1.3% to 2%. |
| Repayment dates principal and interest | The interest on the loan principal shall be payable each quarter starting on March 31, 2027, with the interest accrued until the first payment date is added to the loan principal;<br> The loan principal (including said accrued interest) is payable by March 31, 2027 in accordance with the amortization schedule, as follows:<br>2027-2029: 5% per annum<br> 2030-2031: 25% per annum<br> 2032: %35.<br>Notwithstanding the foregoing, if the commercial operation of the Project commences during 2029, an adjustment will be made to the principal payment rates (an increase from 1.25% per quarter to 6.25% per quarter) as of the first quarter after the commercial operation date, all such that the entire loan is repaid no later than December 31, 2032. | The interest on the loan principal shall be payable each quarter starting on March 31, 2027, with the interest accrued until the first payment date is added to the loan principal;<br> The loan principal (including said accrued interest) is payable by March 31, 2027 in accordance with the amortization schedule, as follows:<br>2027-2029: 5% per annum<br> 2030-2031: 25% per annum<br> 2032: %35.<br>Notwithstanding the foregoing, if the commercial operation of the Project commences during 2029, an adjustment will be made to the principal payment rates (an increase from 1.25% per quarter to 6.25% per quarter) as of the first quarter after the commercial operation date, all such that the entire loan is repaid no later than December 31, 2032. |
| Default financial covenants | Financial covenants applicable to Borrower: | Financial covenants applicable to Borrower: |
| Default financial covenants | • | Total equity attributable to the shareholders of the CPV Group: More than USD 750 million; |
| Default financial covenants | • | Adjusted net debt to adjusted EBITDA ratio of the CPV Group is less than 7.0. |
| Default financial covenants | <br>The financial covenants will be examined each quarter and will be subject to the terms and provisions (as well as to agreed-upon remediation periods) and testing mechanisms as shall be set forth in the Financing Agreement.<br>As of the report date, the calculation of compliance with the covenants is as follows: (1) Equity - USD 1.6 billion; (2) Adjusted net debt to adjusted EBITDA ratio - 3.4x. | <br>The financial covenants will be examined each quarter and will be subject to the terms and provisions (as well as to agreed-upon remediation periods) and testing mechanisms as shall be set forth in the Financing Agreement.<br>As of the report date, the calculation of compliance with the covenants is as follows: (1) Equity - USD 1.6 billion; (2) Adjusted net debt to adjusted EBITDA ratio - 3.4x. |
| Collateral | Subject to the relevant statutory provisions and the terms of the project's financing agreements (including the TEF Loan described in Note 6B), the Lender will be entitled to a lien on the account to which the dividends from the project companies are paid directly to the Borrower, all as stipulated in the Financing Agreement;<br>Furthermore, the Borrower undertook to have in place a negative pledge, except under the following circumstances: (a) Existing and future limited resource project financing or the provision of liens under the financing of the portfolio assets of the Borrower and/or its subsidiaries and/or associates; (b) other existing and future permitted liens, in the ordinary course of business, all as stipulated under the Financing Agreement. | Subject to the relevant statutory provisions and the terms of the project's financing agreements (including the TEF Loan described in Note 6B), the Lender will be entitled to a lien on the account to which the dividends from the project companies are paid directly to the Borrower, all as stipulated in the Financing Agreement;<br>Furthermore, the Borrower undertook to have in place a negative pledge, except under the following circumstances: (a) Existing and future limited resource project financing or the provision of liens under the financing of the portfolio assets of the Borrower and/or its subsidiaries and/or associates; (b) other existing and future permitted liens, in the ordinary course of business, all as stipulated under the Financing Agreement. |

---

F - 25

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)
**A.** **Significant events during and subsequent to the reporting period (cont.)**

**2.** **<u>Financing Agreement with Bank Leumi in the CPV Group</u> (cont.)**

---

| | | |
|:---|:---|:---|
| Additional material terms and conditions | Additional terms, undertakings and grounds for repayment (if applicable), include (as the case may be) certain restrictions on the Borrower and/or its subsidiaries and/or associates, with respect to:<br>(a) Undertaking debt as stipulated in the Financing Agreement, except for the undertaking of a permitted debt (as defined in the Financing Agreement and under pre-determined conditions as to the Borrower's level of leveraging and liquidity) with respect to the areas of activity of the Borrower and/or its subsidiaries and/or associates (such as undertaking non-recourse project financing for a new project and/or the refinancing a debt of an existing project or the financing of a portfolio of existing/ new projects through non-recourse financing, the Borrower's undertaking corporate debts under the conditions stipulated in the Financing Agreement, undertaking and/or extending certain credit facilities, etc.);<br>(b) Restrictions on the sale of assets, except for assets, which meet the pre-determined conditions set in the financing agreement as to the Borrower's level of leveraging and liquidity or assets, or assets which are immaterial to the business activities of the Borrower and/or its subsidiaries and/or associates;<br>(c) Restrictions on investments outside the normal business activities originating from the Borrower's free cash flow, where (i) the net debt to EBITDA ratio covenant (as detailed above) exceeds the value stipulated in the Financing Agreement; or (ii) the occurrence of certain default events in the project and/or other ongoing default events in the project, which were not remediated within the remediation periods stipulated in the Financing Agreement;<br>(d) Other undertakings, default events and grounds for repayment as is generally accepted in agreements of this type, including: Restrictions on change of control in the Borrower (including the Company and its controlling shareholders); restrictions on changes to the Borrower's area of activity; cross acceleration as defined in the Financing Agreement; non-payment; default events; legal or regulatory proceedings/matters as defined in the Financing Agreement; breach of covenants and undertakings (subject to remediation periods); cross-default for certain events pertaining to the project (including material adverse effect events as defined in the Financing Agreement, breach of an undertaking to repay a TEF Loan or its acceleration, bankruptcy and abandonment event); non-payment of a debt of the Borrower or the project above a certain threshold, all in accordance with the definitions, remediation periods and other conditions set in the Financing Agreement. | Additional terms, undertakings and grounds for repayment (if applicable), include (as the case may be) certain restrictions on the Borrower and/or its subsidiaries and/or associates, with respect to:<br>(a) Undertaking debt as stipulated in the Financing Agreement, except for the undertaking of a permitted debt (as defined in the Financing Agreement and under pre-determined conditions as to the Borrower's level of leveraging and liquidity) with respect to the areas of activity of the Borrower and/or its subsidiaries and/or associates (such as undertaking non-recourse project financing for a new project and/or the refinancing a debt of an existing project or the financing of a portfolio of existing/ new projects through non-recourse financing, the Borrower's undertaking corporate debts under the conditions stipulated in the Financing Agreement, undertaking and/or extending certain credit facilities, etc.);<br>(b) Restrictions on the sale of assets, except for assets, which meet the pre-determined conditions set in the financing agreement as to the Borrower's level of leveraging and liquidity or assets, or assets which are immaterial to the business activities of the Borrower and/or its subsidiaries and/or associates;<br>(c) Restrictions on investments outside the normal business activities originating from the Borrower's free cash flow, where (i) the net debt to EBITDA ratio covenant (as detailed above) exceeds the value stipulated in the Financing Agreement; or (ii) the occurrence of certain default events in the project and/or other ongoing default events in the project, which were not remediated within the remediation periods stipulated in the Financing Agreement;<br>(d) Other undertakings, default events and grounds for repayment as is generally accepted in agreements of this type, including: Restrictions on change of control in the Borrower (including the Company and its controlling shareholders); restrictions on changes to the Borrower's area of activity; cross acceleration as defined in the Financing Agreement; non-payment; default events; legal or regulatory proceedings/matters as defined in the Financing Agreement; breach of covenants and undertakings (subject to remediation periods); cross-default for certain events pertaining to the project (including material adverse effect events as defined in the Financing Agreement, breach of an undertaking to repay a TEF Loan or its acceleration, bankruptcy and abandonment event); non-payment of a debt of the Borrower or the project above a certain threshold, all in accordance with the definitions, remediation periods and other conditions set in the Financing Agreement. |
| Payments<br> to the Borrower's shareholders | As from March 31, 2027, dividend distributions and repayment of shareholder loans<sup>8</sup> are subject to the following financial covenants (as defined above): | As from March 31, 2027, dividend distributions and repayment of shareholder loans<sup>8</sup> are subject to the following financial covenants (as defined above): |
| Payments<br> to the Borrower's shareholders | • | Total equity attributable to the shareholders of the CPV Group: More than USD 1 billion; |
| Payments<br> to the Borrower's shareholders | • | Adjusted net debt to adjusted EBITDA ratio of the CPV Group is less than 4.0 up to 12 months subsequent to the project's commercial operation date (COD) and less than 5.0 thereafter. |
| Payments<br> to the Borrower's shareholders | Furthermore, under certain adverse circumstances defined in the Financing Agreement, such payments and additional payments to shareholders (such as management fees) will not be permitted even if the abovementioned financial covenants are met. | Furthermore, under certain adverse circumstances defined in the Financing Agreement, such payments and additional payments to shareholders (such as management fees) will not be permitted even if the abovementioned financial covenants are met. |
| Fees | Provisions have been set regarding fees, including upfront-fees and non-utilization fees, as is generally accepted in financing agreements, as well as early repayment fees. It is clarified that the loan's early repayment fees (except with respect to financial damage, if incurred) were set at declining levels over the loan term, such that after a set number of years no early repayment fees will apply. | Provisions have been set regarding fees, including upfront-fees and non-utilization fees, as is generally accepted in financing agreements, as well as early repayment fees. It is clarified that the loan's early repayment fees (except with respect to financial damage, if incurred) were set at declining levels over the loan term, such that after a set number of years no early repayment fees will apply. |

---

------

<sup>8</sup> Except for certain shareholder loans defined in the agreement, the repayment of which is not conditional on compliance with covenants .

F - 26

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**A.** **Significant events during and subsequent to the reporting period (cont.)**

**3.** **<u>Short-term credit facilities:</u>**

As of the report approval date**,** the Company and OPC Israel have binding short-term credit facilities from Israeli banking corporations in effect as of various dates, most of which are during the second half of 2026. For details regarding the terms and conditions of the credit facilities, see Note 14B3 to the Annual Financial Statements. Following is information regarding the amounts of the binding facilities and their utilization as of the report date (in NIS million):

---

| | | | |
|:---|:---|:---|:---|
|  | Facility amount | Utilization as of the report date <sup>(2)</sup> | Utilization immediately prior to the report approval date <sup>(1) (2)</sup> |
| Company | 300 | - | - |
| OPC Israel | 300 | 2 | 2 |
| The Company for the CPV Group <sup>(3)</sup> | Approx. 314 (USD 95 million)<sup>(4)</sup> | 72 | <br> 210 |
| CPV Group<sup>(3)</sup> | Approx. 380 (USD 115 million) <sup>(4)</sup> | 100 | 365 |
| Total | 1294 | 174 | 577 |

---

<br> (1) As of November 14, 2025. The increase in utilization of letters of credit and bank guarantees immediately prior to the report approval date arises mainly from the provision of bank guarantees with respect to the financial closing of the TEF Loan as detailed in Note 6B.

<br> (2) Mostly for the purpose of letters of credit and bank guarantees.

<br> (3) The facilities provided to the CPV Group or for the CPV Group, which are detailed in the above table, are backed with a Company guarantee.

<sup>(4)</sup> It is noted that, subsequent to the report date, the Company's facility for the CPV Group increased to approx. NIS 545 million (approx. USD 165 million) and that of the CPV Group increased to approx. NIS 562 million (approx. USD 170 million), mainly for financing part of the transaction to acquire the interests of the remaining partner in the Basin Ranch project, as detailed in Note 6B4 above.<br>

Furthermore, as of the report date, non-binding credit facilities from banking corporations and financial institutions were utilized for the purpose of issuing letters of credit and bank guarantees in Israel totaling approx. NIS 363 million and in the USA - totaling approx. NIS 172 million (guaranteed by the Company). Immediately prior to the report approval date, the amount utilized in the United States increased and totaled approx. NIS 240 million due to the provision of guarantees with respect to the matter referred to in comment 1 above. The utilization of non-binding facilities is subject to the discretion of any financing entity on a case by case basis on every utilization request date, and therefore there is no certainty as to the ability to utilize them at any given time.

4. In May 2025, Midroog assigned an initial rating of A1.il with a stable outlook for the Company and its debentures. In addition, in May 2025, Ma'alot S&P upgraded the Company's credit rating to ilA with a stable outlook and the rating of its debentures to ilA+, following an improvement in business profile and financial ratios.

5. On September 30, 2025, the Company repaid, by way of partial early redemption, approx. NIS 256 million par value in Debentures (Series B) in addition to the fixed payment in accordance with the amortization schedule of Debentures (Series B) as of that date. The total amount redeemed with respect to the partial early redemption, including linkage, is approx. NIS 302 million.

F - 27

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)**

**B.** **Changes in the Group's material guarantees:**

Further to Note 14C to the Annual Financial Statements, following are details on the main changes which took place during the Reporting Period in the bank guarantee amounts given by Group companies to third parties:

---

| | | |
|:---|:---|:---|
|  | As of September 30, 2025 | As of December 31, 2024 |
|  | NIS million | NIS million |
| In respect of operating projects in Israel (Rotem, Hadera, Zomet and Gat) (1) | 164 | 249 |
| For projects under construction and development in Israel (Sorek 2 and consumers' premises) | 73 | 74 |
| In respect of the filing of a bid in the Sorek tender (2) | 50 | 100 |
| In respect of virtual supply activity in Israel (3) | 88 | 21 |
| In respect of projects under construction and development in the US (CPV Group)\* | 265 | 339 |
| For the Basin Ranch Project\* (4) | 41 | - |
| In respect of operating projects in the US Renewable Energies and Other Segment\* | 37 | 22 |
| Total | 718 | 805 |

---

\* Out of the Company's facilities or guaranteed by the Company.

<sup>(1)</sup> The decrease arises mainly from the release of a bank guarantee provided by OPC Israel for Zomet in favor of ILA totaling NIS 67 million (for further details, see Note 10B5 to the Annual Financial Statements).<br>

<br> (2) The decrease arises from a decrease in bank guarantee provided by OPC Israel in connection with the Sorek tender, as described in Note 14C3 to the Annual Financial Statements.

<br> (3) The increase stems from an increase of the bank guarantee provided in favor of the system operator in respect of the virtual supply activity due to seasonality.

<sup>(4)</sup> Immediately prior to the report approval date, the balance of the guarantees stands at approx. NIS 559 million (approx. USD 169 million), which arises mainly from the provision of bank guarantees with respect to the financial closing of the TEF Loan as described in Note 6B.<br>

Furthermore, the Company and the Group companies provide, from time to time, corporate guarantees to secure Group companies' undertakings in connection with their activity.

F - 28

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**C.** **Financial covenants:**

Further to that which is stated in Note 15C to the Annual Financial Statements, following are the financial covenants attached to Debentures (Series B, C and D), as defined in the deeds of trust, and the actual amounts and/or ratios as of September 30, 2025:

---

| | | | |
|:---|:---|:---|:---|
| Ratio | Required value – Series B | Required value – Series C and D | Actual value |
| Net financial debt (1) to adjusted EBITDA (2) | Will not exceed 13 (for distribution purposes – 11) | Will not exceed 13 (for distribution purposes – 11) | 3.3 |
| The Company shareholders' equity ("separate") | Will not fall below NIS 250 million (for distribution purposes – NIS 350 million) | <u>With respect to Debentures (Series C)</u>: will not fall below NIS 1 billion (for distribution purposes – NIS 1.4 billion)<br> With respect to Debentures (Series D): will not fall below NIS 2 billion (for distribution purposes – NIS 2.4 billion)<br>| Approx. NIS 6,274 million |
| The Company's equity to asset ratio ("separate") | Will not fall below 17% (for distribution purposes: 27%) | Will not fall below 20% (for distribution <br> purposes: 30%)<br>| 82% |
| The Company's equity to asset ratio ("consolidated") | -- | Will not fall below 17% | 58% |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The consolidated net financial debt less the financial debt designated for construction of the projects that have not yet started to generate EBITDA.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) Adjusted EBITDA as defined in the deeds of trust.

As of September 30, 2025, the Company complies with the said financial covenants.

F - 29

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**C.** **Financial covenants: (cont.)**

Further to Note 14 to the Annual Financial Statements, following are the financial covenants, as defined in the said note, which apply to Group companies in connection with their financing agreements with banking corporations (including long-term loans and binding short-term credit facilities), and the actual amounts and/or ratios as of September 30, 2025:

---

| | | |
|:---|:---|:---|
| Financial covenants | Breach ratio | Actual value |
| <u>Covenants applicable to OPC Israel with respect to the corporate financing agreements<sup>9</sup></u> | <u>Covenants applicable to OPC Israel with respect to the corporate financing agreements<sup>9</sup></u> | <u>Covenants applicable to OPC Israel with respect to the corporate financing agreements<sup>9</sup></u> |
| OPC Israel's equity capital | Will not fall below NIS 1,100 million | Approx. NIS 2,216 million |
| OPC Israel's equity to asset ratio | Will not fall below 20% | 38% |
| OPC Israel's ratio of net debt to EBITDA | Will not exceed 8 | 3.8 |
| <u>Covenants applicable to Hadera in connection with the Hadera Financing Agreement</u> | <u>Covenants applicable to Hadera in connection with the Hadera Financing Agreement</u> | <u>Covenants applicable to Hadera in connection with the Hadera Financing Agreement</u> |
| Minimum expected DSCR | 1.10 | 1.13 |
| Average expected DSCR | 1.10 | 1.67 |
| LLCR | 1.10 | 1.57 |
| <u>Covenants applicable to the Company in connection with binding credit facilities with Israeli banking corporations<sup>10</sup></u> | <u>Covenants applicable to the Company in connection with binding credit facilities with Israeli banking corporations<sup>10</sup></u> | <u>Covenants applicable to the Company in connection with binding credit facilities with Israeli banking corporations<sup>10</sup></u> |
| The Company shareholders' equity ("separate") | Will not fall below NIS 1,200 million | Approx. NIS 6,274 million |
| The Company's equity to asset ratio ("separate") | Will not fall below 30% | 82% |
| The Company's net debt to EBITDA ratio | Will not exceed 12 | 3.3 |

---

As of September 30, 2025, the Group companies comply with the said financial covenants.

------

<sup>9</sup> Additionally, OPC Israel has short-term bank credit facilities, which include financial covenants identical to the abovementioned financial covenants.

<sup>10</sup> Additionally, the Company has financial covenants applicable by virtue of the Hadera Equity Subscription Agreement, which are not stricter than the abovementioned covenants.

F - 30

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

**D.** **Capital raising**

1. In June 2025, the Company issued to the public 21,303,200 ordinary shares of NIS 0.01 par value each, of which a total of 7,923,600 ordinary shares were issued to the Parent Company. The gross proceeds of the issuance totaled NIS 850 million and the issuance expenses totaled approx. NIS 23 million.

The Parent Company which held approx. 54.53% of the Company's share capital prior to the issuance, acquired 7,923,600 shares under the issuance. Subsequent to the completion of the capital raising, the Parent Company's holding stake stood at approx. 53.20% of the Company's share capital.

2. In August 2025, the Company issued to qualified investors 18,750,000 ordinary shares of NIS 0.01 par value each. The gross proceeds of the issuance totaled NIS 900 million and the issuance expenses totaled approx. NIS 6 million.

Qualified Investors who participated in the issuance include Migdal Insurance and Financial Holdings Ltd., Phoenix Financial Ltd. and Phoenix Investment House Ltd., Menora Mivtachim Holdings Ltd. and Harel Insurance Investments & Financial Services Ltd. (which are interested parties in the Company as of the issuance date).

The Parent Company held approx. 53.16% of the Company's share capital prior to the issuance and did not acquire shares during the private placement. Subsequent to the completion of the private placement, the Parent Company's holding stake stood at approx. 49.79% of the Company's share capital.

**E.** **Shelf prospectus**

During the Reporting Period, the Company's shelf prospectus was extended through May 30, 2026.

**F.** **Equity compensation plans**

**1.** **<u>Allocations of offered securities in the Reporting Period and thereafter:</u>**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| Offerees and<br> allotment date | No. of options at the grant date (in thousands) | Average fair value of each option at the grant date (in NIS) | Exercise price per option<br> (in NIS, unlinked) | Standard deviation (1) | Risk-free interest rate (2) | **Cost of benefit**<br> **(in NIS million) (3)**<br>|
| &nbsp;&nbsp;&nbsp; Executives, March 2025 | 441 | 11.80 | 31.98 | 30.4%-34.5 | 4.09%-4.15 | Approx. 5.0 |
| &nbsp;&nbsp;&nbsp; CEO, July 2025 <sup>(4)</sup> | 646 | 19.84 | 43.39 | 31.2%-31.8 | 3.93%-3.94 | Approx. 12.8 |

---

<br> (1) The standard deviation is calculated based on historical volatility of the Company's share over the expected life of the option until exercise date.

<br> (2) The rate of the risk-free interest is based on the Fair Spread database and an expected life of 4 to 6 years.

<sup>(3)</sup> This amount will be recorded in profit and loss over the vesting period of each tranche.<br>

<br> (4) The fair value of the options in the above table was calculated immediately prior to the date of the general meeting's approval – August 26, 2025.

The offered securities are by virtue of the option plan as set out in Note 16B to the Annual Financial Statements, and include identical terms and conditions and provisions.

F - 31

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### <br>

**<br> F. Equity compensation plans (cont.)**

**2.** **<u>Exercise of options and issuance of shares:</u>**

During the Reporting Period, the Company issued a total of approx. 407 thousand ordinary shares of NIS 0.01 par value following an exercise notice of approx. 2,736 thousand options, of which the Company's CEO – Mr. Giora Almogy – exercised approx. 1,253 thousand options into approx. 161 thousand Company shares and the Chairman of the Board of Directors – Mr. Yair Caspi – exercised approx. 184 thousand options into approx. 35 thousand Company shares.

**3.** **<u>Expiry of options during the Reporting Period</u>**

In January 2025, approx. 184 thousand options awarded to the Chairman of the Board, Mr. Yair Caspi, expired. In addition, during the Reporting Period, approx. 200 thousand options granted to Company employees expired.

**G.** **Profit sharing compensation plan for CPV Group employees**

Further to that which is stated in Note 16C to the Annual Financial Statements regarding a profit-sharing plan for CPV Group employees, the plan's fair value as of the report date totaled approx. NIS 224 million (approx. USD 68 million); this value was estimated using the option pricing model (OPM), based on a standard deviation of 34%, and a risk-free interest of 3.9%.

As of the report date, the Group recognized – out of the plan's fair value and taking into account the vesting period and payments made in prior periods – a liability of approx. NIS 208 million (approx. USD 63 million), which was included in the Other payables and credit balances line item.

F - 32

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 8 - COMMITMENTS (INCLUDING WITH RELATED AND INTERESTED PARTIES), CLAIMS AND OTHER LIABILITIES

**A.** **Commitments (Including with Related and Interested Parties)**

On May 18, 2025, Rotem – following approval of the Company's Board of Directors – entered into an agreement for the purchase of energy and capacity from Dead Sea Works Ltd. (hereinafter – "**Dead Sea Works**"), which – to the best of the Company's knowledge – is wholly-owned by ICL Group Ltd. The agreement is for a period ending on March 31, 2030 with the parties having an early termination option by giving a 12-month advance notice. As part of the agreement, Dead Sea Works undertook to provide Rotem with quantities of energy and capacity up to a maximum of 40 MWh, with a discount on the demand side management tariff (DSM Tariff), with Rotem undertaking to consume a certain annual quantity (Take or Pay), divided by seasons and demand hours clusters as agreed between the parties (hereinafter- "**Minimum Annual Quantity**").

In addition, the agreement includes generally accepted provisions in agreements for the purchase of energy and capacity, including, among other things, the purchase of electricity beyond the Minimum Annual Quantity in some of the demand hours clusters and beyond the maximum quantity regarding all hours, arrangements regarding the quantities of electricity purchased below the Minimum Annual Quantity, Dead Sea Works' obligations to meet the minimum capacity rates, grounds for termination which are generally acceptable in agreements of this type alongside grounds for termination, which will establish for Rotem the right to compensation in accordance with the terms set out in the agreement.

The Company's Audit Committee determined that the abovementioned engagement does not constitute an extraordinary transaction, within the meaning of this term in the Companies Law, 1999, since such engagements are conducted in the Company's ordinary course of business, at fair market value, and are not likely to have a material effect on the Company's profitability, assets and liabilities.

**B.** **Claims and other liabilities**

Further to Note 10B6 to the Annual Financial Statements regarding receipt of purchase tax assessments totaling approx. NIS 29 million on July 23, 2024 and filing of an appeal on the purchase tax assessments in connection with the land of the Ramat Beka project – which was included in the May 2023 tenders – during the reporting period, the Israel Tax Authority' decided to dismiss the appeal. Following the above, OPC Power Plants appealed the decision to the court.

OPC Power Plants disagrees with the Israel Tax Authority's position and financial demands, among other things, due to OPC Power Plants' position that the arrangement as per the Israel Land Authority's tender does not establish a "land ownership interest". As of the report date, the Company believes – based on the opinion of its legal counsel – that since the likelihood of its position being accepted is higher than the likelihood of its being rejected; therefore, the Company did not make a provision in its financial statements.

F - 33

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 9 – FINANCIAL INSTRUMENTS

**A.** **Financial instruments measured at fair value for disclosure purposes only**

The carrying values of certain financial assets and financial liabilities, including cash and cash equivalents, restricted deposits and cash, trade receivables, other receivables, trade payables and other payables, and some of the Group's long-term loans are the same as or approximate to their fair values. The fair values of the other financial assets and financial liabilities, together with the carrying amounts stated in the statement of financial position, are as follows:

---

| | | |
|:---|:---|:---|
|  | As of September 30, 2025 | As of September 30, 2025 |
|  | Carrying value (\*) | Fair value |
| **In NIS million** | (Unaudited) | (Unaudited) |
| Loans from banking corporations and financial institutions (Level 2) | 2686 | 2700 |
| Loans from non-controlling interests (Level 2) | 443 | 448 |
| Debentures (Level 1) | 1385 | 1353 |
|  | 4514 | 4501 |

---

---

| | | |
|:---|:---|:---|
|  | As of September 30, 2024 | As of September 30, 2024 |
|  | Carrying value (\*) | Fair value |
| **In NIS million** | (Unaudited) | (Unaudited) |
| Loans from banking corporations and financial institutions (Level 2) | 3103 | 3091 |
| Loans from non-controlling interests (Level 2) | 478 | 488 |
| Debentures (Level 1) | 1878 | 1784 |
|  | 5459 | 5363 |

---

---

| | | |
|:---|:---|:---|
|  | As of December 31, 2024 | As of December 31, 2024 |
|  | Carrying value (\*) | Fair value |
| **In NIS million** | (Audited) | (Audited) |
| Loans from banking corporations and financial institutions (Level 2) | 2234 | 2237 |
| Loans from non-controlling interests (Level 2) | 514 | 508 |
| Debentures (Level 1) | 1891 | 1805 |
|  | 4639 | 4550 |

---

(\*) Including current maturities and interest payable.

For details regarding the Group's risk management policies, including entering into derivative financial instruments as well as the manner of determining the fair value, see Note 21 to the Annual Financial Statements.

F - 34

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 9 – FINANCIAL INSTRUMENTS (cont.)<br>

**B.** **Fair value hierarchy of financial instruments measured at fair value**

The table below presents an analysis of financial instruments measured at fair value, on a periodic basis, using an valuation method.

The evaluation techniques and various levels were detailed in Note 21 to the Annual Financial Statements.

---

| | | | |
|:---|:---|:---|:---|
|  | As of September 30 | As of September 30 | As of December 31 |
|  | 2025 | 2024 | 2024 |
| In NIS million | (Unaudited) | (Unaudited) | (Audited) |
| Financial assets |  |  |  |
| Derivatives used for hedge accounting |  |  |  |
| CPI swap contracts (Level 2) | 43 | 46 | (\*) 44<br>|
| Interest rate swaps (SOFR) (Level 2) (1) | - | 14 | - |
| Total | 43 | 60 | 44 |
| Financial liabilities |  |  |  |
| Derivatives used for hedge accounting |  |  |  |
| CPI swap contracts (Level 2) | - | (1) | (\*) (1<br>|
| Interest rate swaps (SOFR) (Level 2) (1) | - | (12) | - |
| Electricity price hedge contracts (the US renewable energy segment) (Level 3) (1) | - | (30) | - |
| Total | - | (43) | (1) |

---

(\*)&nbsp;&nbsp;&nbsp;&nbsp; The nominal NIS-denominated discount rate range in the value calculations is 4.1%-4.5% and the real discount rate range is 0.8%-2.5%.

<sup>(1)</sup> The balances as of September 30, 2024 are in respect of CPV Renewable. For details regarding deconsolidation and transition to the equity method in the fourth quarter of 2024 with respect to the investment in CPV Renewable, see Note 23E to the Annual Financial Statements.<br>

F - 35

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 10 - SIGNIFICANT EVENTS DURING AND SUBSEQUENT TO THE REPORTING PERIOD
**A.** **General**

1. Further to Note 1 to the Annual Financial Statements, in June 2025, there was a further escalation of the geopolitical situation, with the outbreak of a large-scale military conflict between Israel and Iran (hereinafter – "**Operation Rising Lion**"), which included missile attacks by Iran, the closure of Israeli airspace, a general state of emergency in the Israeli home front and a substantial escalation in the regional arena. On June 24, 2025, a ceasefire with Iran was declared, which is in place as of the report approval date. Furthermore, during October 2025, a ceasefire was declared in the Gaza front between the State of Israel and the terrorist organization Hamas, which led to a significant decrease in the intensity of fighting and in the scope of attacks against Israel by the terrorist organizations in Yemen. However, the situation in Israel continues to be characterized by substantial geopolitical uncertainty.

The above has not had a material effect on the operating results in Israel in the Reporting Period. In addition, as of the Report approval date, a ceasefire is in place in most fronts, but there is substantial uncertainty as to the geopolitical situation and whether the ceasefires will hold and the fighting will resume. Therefore, at this stage, it is impossible to assess the effect of the above on the Company and its results of operations, if any, in the short and medium term.

2. In the nine-month periods ended September 30, 2025 and 2024 the Group purchased property, plant and equipment for a total of approx. NIS 206 million and approx. NIS 982 million, respectively. Furthermore, these amounts include non-cash purchases totaling approx. NIS 17 million and approx. NIS 38 million during these periods, respectively.

3. For further details regarding agreements to acquire additional rights in associates in the Reporting Period and thereafter, and financial closing and commencement of construction of the Basin Ranch Project subsequent to the report date and disclosure of material agreements in the project, see Note 6.

<br> 4. For further details regarding developments in credit from banking corporations and others, debentures, credit ratings of the Company and its debentures, guarantees and equity in the Reporting Period and thereafter, see Note 7.

<br> 5. For further details regarding developments in commitments (including with related parties and interested parties), claims and other commitments during the Reporting Period and thereafter, see Note 8.

**B.** **OPC Israel**

Further to Note 10B4 to the Annual Financial Statements regarding a petition filed with the High Court of Justice with respect to the Hadera 2 Project, on August 10, 2025, the Government of Israel resolved to approve the NIP 20B plan promoted by Hadera 2 for the construction of a power plant on land adjacent to the Hadera Power Plant (hereinafter - the "**Plan**"). Due to the above, during the third quarter of 2025, the Company reversed the impairment provision, which was recognized following the previous Government Resolution of 2024, which rejected the Plan, and recognized a revenue of approx. NIS 34 million under the other revenues line item.

F - 36

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 10 - SIGNIFICANT EVENTS DURING AND SUBSEQUENT TO THE REPORTING PERIOD (cont.)

**C.** **CPV Group**

1. Further to Note 23E to the Annual Financial Statements regarding the investment agreement in the US Renewable Energy Segment, a further total of approx. NIS 330 million (approx. USD 100 million) was invested in the reporting period by the Investor.

<br> 2. Further to Note 23A3 to the Annual Financial Statements, following is information regarding investment undertakings and provision of loans by OPC Power's partners (in USD million):

---

| | | | |
|:---|:---|:---|:---|
|  | Immediately prior to the report approval date | As of September 30, 2025 | As of December 31, 2024 |
| Total investment undertakings and loan provision <sup>(a)</sup> | 1535 | 1535 | 1535 |
| Utilization <sup>(b)</sup> | (1535) | (1510) | (1455) |
| Balance of investment undertakings and loan provision | - | 25 | 80 |

---

A. Excluding an additional investment commitment for backing guarantees which were or will be provided for the purpose of development and expansion of projects – each partner based on its pro rata share in the partnership, for a total of approx. NIS 248 million (approx. USD 75 million).

B. In the Reporting Period, the Company and non-controlling interests (both directly and indirectly) made equity investments in the Partnership and advanced loans totaling approx. USD 42 million (approx. NIS 146 million) and approx. USD 13 million (approx. NIS 48 million), respectively. Subsequent to the report date, in October 2025, equity investments in the Partnership were made and additional loans were advanced totaling approx. USD 19 million (approx. NIS 63 million) and approx. USD 6 million (approx. NIS 20 million), respectively.

<br> 3. <u>Dividends and capital distributions from associates</u>

During the Reporting Period, the CPV Group received dividends and capital distributions from associates totaling approx. NIS 206 million. Out of the amount received during the Reporting Period, approx. NIS 83 million was received from Maryland, approx. NIS 62 million was received from Fairview, and approx. NIS 54 million was received from Towantic.

F - 37

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES

The Group attaches to these Condensed Consolidated Interim Financial Statements the condensed interim financial statements of Maryland and the condensed interim financial data of Fairview (hereinafter – "**Material Associates**"), including adjustments from US GAAP to IFRS presented below. According to an approval issued by the Israel Securities Authority Staff at the request of the Company, the Company shall publish the condensed interim financial statements of Fairview for the third quarter of 2025 by December 31, 2025.

According to legal advice received by the CPV Group, under the relevant US law it is not required to sign the financial statements of the material associates, and the attached financial statements were approved by the competent organs, and a review report of the independent auditors is attached thereto.

The Material Associates' functional and presentation currency is the USD. As of the report date, the exchange rate is NIS 3.306 per USD.

The financial statements of the Material Associates are drawn up in accordance with US Generally Accepted Accounting Principles (US GAAP), which vary, in some respects, from IFRS. Following is information regarding adjustments made to the Material Associates' financial statements in order to make them compatible with the Company's accounting policies and rules.

#### Shore refinancing agreement
In the first quarter of 2025, Shore entered into a refinancing agreement,<sup>11</sup> in accordance with the following main terms and conditions (hereinafter – the "**New Refinancing Agreement**"):

The scope of liabilities under the New Refinancing Agreement is approx. NIS 1.57 billion (approx. USD 436 million), composed of approx. NIS 1.18 billion (approx. USD 325 million), a long-term loan (Term Loan B), as well as renewable and non-renewable credit facilities totaling approx. NIS 0.4 billion (approx. USD 111 million), including for the purpose of working capital and letters of credit. The loans' final repayment date is February 4, 2032 and the final repayment date of the renewable credit facility is February 4, 2030. The repayment pace and scope of Term Loan B's principal changes until the final repayment date, according to a combination of a mandatory amortization schedule (1% per year) and a leverage-based cash sweep repayment mechanism ranging from 75% to 100% in cash sweep. According to the New Refinancing Agreement, the interest rate on the loan is based on SOFR + a 3.75% spread.

The other key terms and conditions (grounds for repayment, collateral and additional terms and conditions) in the New Refinancing Agreement are similar in essence to those of the existing financing agreement and as accepted in agreements of this type, along with an adjustment to the requirement to hedge the minimum interest rate to 50% of the expected nominal balance of the loan for a three-year period as of the completion date of the New Refinancing Agreement and a requirement for a debt service coverage ratio of 1.10x for the 12 consecutive months. The requirement for a debt service coverage ratio is initially measured on December 31, 2025 (pro-rated) for a period as from the New Refinancing Agreement's effective date and at the end of each subsequent calendar quarter. With respect to the completion of the New Refinancing Agreement, approx. USD 80 million was extended to Shore by all of its equity holders (hereinafter – the "**Deleveraging Amount**"), with the CPV Group's share (including in respect of the additional purchase as described in Note 6A above) in the Deleveraging Amount totaling approx. USD 71 million.

------

<sup>11</sup> Non-recourse project financing, as accepted in agreements of this type.

F - 38

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Fairview
Statement of Financial Position:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of September 30, 2025 | As of September 30, 2025 | As of September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 199 | 1067 | 1266 |
| Restricted cash | D | 12628 | (1067) | 11561 |
| Property, plant & equipment | A,C | 779191 | 58134 | 837325 |
| Intangible assets | C | 25231 | (25231) | - |
| Other assets |  | 31436 | - | 31436 |
| Total assets |  | 848685 | 32903 | 881588 |
| Accounts payable and deferred expenses | A | 12432 | (6802) | 5630 |
| Other liabilities | F | 495174 | (7614) | 487560 |
| Total liabilities |  | 507606 | (14416) | 493190 |
| Partners' equity | A | 341079 | 47319 | 388398 |
| Total liabilities and equity |  | 848685 | 32903 | 881588 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of September 30, 2024 | As of September 30, 2024 | As of September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 85 | 1560 | 1645 |
| Restricted cash | D | 19612 | (1560) | 18052 |
| Property, plant & equipment | A,C | 800887 | 52723 | 853610 |
| Intangible assets | C | 26101 | (26101) | - |
| Other assets |  | 25860 | - | 25860 |
| Total assets |  | 872545 | 26622 | 899167 |
| Accounts payable and deferred expenses | A | 17577 | (10905) | 6672 |
| Other liabilities |  | 550137 | - | 550137 |
| Total liabilities |  | 567714 | (10905) | 556809 |
| Partners' equity | A | 304831 | 37527 | 342358 |
| Total liabilities and equity |  | 872545 | 26622 | 899167 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of December 31, 2024 | As of December 31, 2024 | As of December 31, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 43 | 444 | 487 |
| Restricted cash | D | 4793 | (444) | 4349 |
| Property, plant & equipment | A, C | 797304 | 57331 | 854635 |
| Intangible assets | C | 25883 | (25883) | - |
| Other assets |  | 36526 | - | 36526 |
| Total assets |  | 864549 | 31448 | 895997 |
| Accounts payable and deferred expenses | A | 13820 | (6360) | 7460 |
| Other liabilities |  | 530317 | - | 530317 |
| Total liabilities |  | 544137 | (6360) | 537777 |
| Partners' equity | A | 320412 | 37808 | 358220 |
| Total liabilities and equity |  | 864549 | 31448 | 895997 |

---

F - 39

------

OPC Energy Ltd.

**Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)**

------

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Fairview (cont.)
Statements of Income and Other Comprehensive Income:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 |
|  |  | US GAAP | IFRS adjustments | Adjustments to the Group's accounting policies\* | IFRS – according to the Group's accounting policies |
|  |  | In USD thousand | In USD thousand | In USD thousand | In USD thousand |
| Revenues | B | 305412 | (267) | 1214 | 306359 |
| Operating expenses | A | 142979 | (7194) | 1214 | 136999 |
| Depreciation and amortization | A | 20838 | 5296 | - | 26134 |
| Operating profit |  | 141595 | 1631 | - | 143226 |
| Finance expenses | B,F | 28376 | (9101) | - | 19275 |
| Profit for the period |  | 113219 | 10732 | - | 123951 |
| Other comprehensive loss | B | (20052) | (1220) | - | (21272) |
| Comprehensive income for the period |  | 93167 | 9512 | - | 102679 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 |
|  | US GAAP | IFRS adjustments | Adjustments to the Group's accounting policies\* | IFRS – according to the Group's accounting policies |
|  | In USD thousand | In USD thousand | In USD thousand | In USD thousand |
| Revenues<br> B | 212728 | (1384) | 17247 | 228591 |
| Operating expenses<br> A | 93943 | (6602) | 17247 | 104588 |
| Depreciation and amortization<br> A | 20591 | 5296 | - | 25887 |
| Operating profit | 98194 | (78) | - | 98116 |
| Finance expenses<br> B | 16732 | (4325) | - | 12407 |
| Profit for the period | 81462 | 4247 | - | 85709 |
| Other comprehensive income (loss)<br> B | 2442 | (2778) | - | (336) |
| Comprehensive income for the period | 83904 | 1469 | - | 85373 |

---

(\*) Represents adjustments to the Group's accounting policies regarding the presentation of hedging transactions regarding energy margins.

F - 40

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Fairview (cont.)
Statements of Income and Other Comprehensive Income:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 |
|  |  | US GAAP | IFRS adjustments | Adjustments to the Group's accounting policies\* | IFRS – according to the Group's accounting policies |
|  |  | In USD thousand | In USD thousand | In USD thousand | In USD thousand |
| Revenues | B | 105597 | 878 | 5265 | 111740 |
| Operating expenses | A | 39399 | (2482) | 5265 | 42182 |
| Depreciation and amortization | A | 6944 | 1765 | - | 8709 |
| Operating profit |  | 59254 | 1595 | - | 60849 |
| Finance expenses | B, F | 9290 | 464 | - | 9754 |
| Profit for the period |  | 49964 | 1131 | - | 51095 |
| Other comprehensive loss | B | (410) | (878) | - | (1288) |
| Comprehensive income for the period |  | 49554 | 253 | - | 49807 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 |
|  |  | US GAAP | IFRS adjustments | Adjustments to the Group's accounting policies\* | IFRS – according to the Group's accounting policies |
|  |  | In USD thousand | In USD thousand | In USD thousand | In USD thousand |
| Revenues | B | 69113 | (2) | 7406 | 76517 |
| Operating expenses | A | 28859 | (2161) | 7406 | 34104 |
| Depreciation and amortization | A | 6867 | 1765 | - | 8632 |
| Operating profit |  | 33387 | 394 | - | 33781 |
| Finance expenses | B,F | 9018 | (871) | - | 8147 |
| Profit for the period |  | 24369 | 1265 | - | 25634 |
| Other comprehensive income | B | 4480 | (846) | - | 3634 |
| Comprehensive income for the period |  | 28849 | 419 | - | 29268 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 |
|  | US GAAP | IFRS adjustments | Adjustments to the Group's accounting policies\* | IFRS – according to the Group's accounting policies |
|  | In USD thousand | In USD thousand | In USD thousand | In USD thousand |
| Revenues<br> B | 275102 | (2854) | 27083 | 299331 |
| Operating expenses<br> A | 121590 | (8648) | 27083 | 140025 |
| Depreciation and amortization<br> A | 27485 | 7062 | - | 34547 |
| Operating profit | 126027 | (1268) | - | 124759 |
| Finance expenses<br> B | 27325 | (5185) | - | 22140 |
| Profit for the year | 98702 | 3917 | - | 102619 |
| Other comprehensive income<br> B | 9533 | (1911) | - | 7622 |
| Comprehensive income for the year | 108235 | 2006 | - | 110241 |

---

(\*) Represents adjustments to the Group's accounting policies regarding the presentation of hedging transactions regarding energy margins.

F - 41

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Fairview (cont.)
Material adjustments to the statement of cash flows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 113219 | 10732 | 123951 |
| Net cash provided by operating activities |  | 129183 | - | 129183 |
| Net cash used for investing activities | D | (2072) | (7213) | (9285) |
| Net cash used for financing activities |  | (119120) | - | (119120) |
| Net increase in cash and cash equivalents |  | 7991 | (7213) | 778 |
| Balance of cash and cash equivalents as of the beginning of the period | D | 43 | 444 | 487 |
| Restricted cash balance as of the beginning of the period | D | 4793 | (4793) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 199 | 1066 | 1265 |
| Restricted cash balance as of the end of the period | D | 12628 | (12628) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 81462 | 4247 | 85709 |
| Net cash provided by operating activities |  | 101096 | - | 101096 |
| Net cash provided by (used for) investing activities | D | (3509) | 10010 | 6501 |
| Net cash used for financing activities |  | (106268) | - | (106268) |
| Net increase (decrease) in cash and cash equivalents |  | (8681) | 10010 | 1329 |
| Balance of cash and cash equivalents as of the beginning of the period | D | 52 | 265 | 317 |
| Restricted cash balance as of the beginning of the period | D | 28328 | (28328) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 85 | 1561 | 1646 |
| Restricted cash balance as of the end of the period | D | 19614 | (19614) | - |

---

F - 42

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Fairview (cont.)
Material adjustments to the statement of cash flows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 49964 | 1131 | 51095 |
| Net cash provided by operating activities |  | 60364 | - | 60364 |
| Net cash used for investing activities |  | (1790) | (4251) | (6041) |
| Net cash used for financing activities |  | (53334) | - | (53334) |
| Net increase in cash and cash equivalents | D | 5240 | (4251) | 989 |
| Balance of cash and cash equivalents as of the beginning of the period | D | 76 | 200 | 276 |
| Restricted cash balance as of the beginning of the period | D | 7511 | (7511) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 199 | 1066 | 1265 |
| Restricted cash balance as of the end of the period | D | 12628 | (12628) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 24369 | 1265 | 25634 |
| Net cash provided by operating activities |  | 30622 | - | 30622 |
| Net cash provided by (used for) investing activities | D | (1275) | 8792 | 7517 |
| Net cash used for financing activities |  | (39135) | - | (39135) |
| Net decrease in cash and cash equivalents |  | (9788) | 8792 | (996) |
| Balance of cash and cash equivalents as of the beginning of the period | D | 73 | 2569 | 2642 |
| Restricted cash balance as of the beginning of the period | D | 29414 | (29414) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 85 | 1561 | 1646 |
| Restricted cash balance as of the end of the period | D | 19614 | (19614) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the year | A,B | 98702 | 3917 | 102619 |
| Net cash provided by operating activities |  | 125851 | - | 125851 |
| Net cash provided by (used for) investing activities | D | (11286) | 23714 | 12428 |
| Net cash used for financing activities |  | (138109) | - | (138109) |
| Net increase (decrease) in cash and cash equivalents |  | (23544) | 23714 | 170 |
| Balance of cash and cash equivalents as of the beginning of the year | D | 52 | 265 | 317 |
| Restricted cash balance as of the beginning of the year | D | 28328 | (28328) | - |
| Balance of cash and cash equivalents as of the end of the year | D | 43 | 444 | 487 |
| Restricted cash balance as of the end of the year | D | 4793 | (4793) | - |

---

F - 43

------

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

------

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Maryland
Statement of Financial Position:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of September 30, 2025 | As of September 30, 2025 | As of September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 44 | 559 | 603 |
| Restricted cash | D | 560 | (559) | 1 |
| Property, plant & equipment | A,C | 555368 | 44082 | 599450 |
| Intangible assets | C | 12342 | (12342) | - |
| Other assets |  | 70011 | - | 70011 |
| Total assets |  | 638325 | 31740 | 670065 |
| Accounts payable and deferred expenses | A | 11752 | (1957) | 9795 |
| Other liabilities |  | 297177 | (4466) | 292711 |
| Total liabilities |  | 308929 | (6423) | 302506 |
| Partners' equity | A | 329396 | 38162 | 367558 |
| Total liabilities and equity |  | 638325 | 31739 | 670064 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of September 30, 2024 | As of September 30, 2024 | As of September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 43 | 3483 | 3526 |
| Restricted cash | D | 3484 | (3483) | 1 |
| Property, plant & equipment | A,C | 571409 | 40294 | 611703 |
| Intangible assets | C | 12741 | (12741) | - |
| Other assets |  | 79969 | - | 79969 |
| Total assets |  | 667646 | 27553 | 695199 |
| Accounts payable and deferred expenses | A | 11193 | (1588) | 9605 |
| Other liabilities |  | 359144 | (550) | 358594 |
| Total liabilities |  | 370337 | (2138) | 368199 |
| Partners' equity | A | 297309 | 29692 | 327001 |
| Total liabilities and equity |  | 667646 | 27554 | 695200 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | As of December 31, 2024 | As of December 31, 2024 | As of December 31, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Cash and cash equivalents | D | 34 | 4800 | 4834 |
| Restricted cash | D | 4800 | (4800) | - |
| Property, plant & equipment | A,C | 567685 | 41156 | 608841 |
| Intangible assets | C | 12641 | (12641) | - |
| Other assets |  | 76181 | (1) | 76180 |
| Total assets |  | 661341 | 28514 | 689855 |
| Accounts payable and deferred expenses | A | 11770 | (1375) | 10395 |
| Other liabilities |  | 336376 | (2784) | 333592 |
| Total liabilities |  | 348146 | (4159) | 343987 |
| Partners' equity | A | 313195 | 32673 | 345868 |
| Total liabilities and equity |  | 661341 | 28514 | 689855 |

---

F - 44

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Maryland (cont.)
Statements of Income and Other Comprehensive Income:

---

| | | | |
|:---|:---|:---|:---|
|  | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 |
|  | US GAAP | Adjustments | IFRS |
|  | In USD thousand | In USD thousand | In USD thousand |
| Revenues | 236403 | (72) | 236331 |
| Operating expenses<br> A | 152299 | (5625) | 146674 |
| Depreciation and amortization<br> A | 14536 | 136 | 14672 |
| Operating profit | 69568 | 5417 | 74985 |
| Finance expenses<br> B | 15267 | (7) | 15260 |
| Profit for the period | 54301 | 5424 | 59725 |
| Other comprehensive loss<br> B | (5750) | 65 | (5685) |
| Comprehensive income for the period | 48551 | 5489 | 54040 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 |
|  | US GAAP | Adjustments | IFRS |
|  | In USD thousand | In USD thousand | In USD thousand |
| Revenues | 185861 | (691) | 185170 |
| Operating expenses<br> A | 144579 | (4676) | 139903 |
| Depreciation and amortization<br> A | 13911 | 2989 | 16900 |
| Operating profit | 27371 | 996 | 28367 |
| Finance expenses<br> B | 17783 | (26) | 17757 |
| Profit for the period | 9588 | 1022 | 10610 |
| Other comprehensive income (loss)<br> B | (535) | 665 | 130 |
| Comprehensive loss for the period | 9053 | 1687 | 10740 |

---

F - 45

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Maryland (cont.)
Statements of Income and Other Comprehensive Income:

---

| | | | |
|:---|:---|:---|:---|
|  | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 |
|  | US GAAP | Adjustments | IFRS |
|  | In USD thousand | In USD thousand | In USD thousand |
| Revenues | 90380 | (93) | 90287 |
| Operating expenses<br> A | 50892 | (1956) | 48936 |
| Depreciation and amortization<br> A | 4856 | 1062 | 5918 |
| Operating profit | 34632 | 801 | 35433 |
| Finance expenses<br> B | 4851 | (4) | 4847 |
| Profit for the period | 29781 | 805 | 30586 |
| Other comprehensive income<br> B | 8109 | 89 | 8198 |
| Comprehensive income for the period | 37890 | 894 | 38784 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 |
|  | US GAAP | Adjustments | IFRS |
|  | In USD thousand | In USD thousand | In USD thousand |
| Revenues | 69307 | (308) | 68999 |
| Operating expenses<br> A | 50260 | (1694) | 48566 |
| Depreciation and amortization<br> A | 4810 | 810 | 5620 |
| Operating profit | 14237 | 576 | 14813 |
| Finance expenses<br> B | 6069 | 17 | 6086 |
| Profit for the period | 8168 | 559 | 8727 |
| Other comprehensive income<br> B | 4923 | 325 | 5248 |
| Comprehensive income for the period | 13091 | 884 | 13975 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 |
|  | US GAAP | Adjustments | IFRS |
|  | In USD thousand | In USD thousand | In USD thousand |
| Revenues | 234641 | (835) | 233806 |
| Operating expenses<br> A | 185058 | (6050) | 179008 |
| Depreciation and amortization<br> A | 18721 | 1381 | 20102 |
| Operating profit | 30862 | 3834 | 34696 |
| Finance expenses<br> B | 23513 | (18) | 23495 |
| Profit for the year | 7349 | 3852 | 11201 |
| Other comprehensive income<br> B | 19340 | 817 | 20157 |
| Comprehensive income for the year | 26689 | 4669 | 31358 |

---

F - 46

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Maryland (cont.)
Material adjustments to the statement of cash flows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 | For the nine-month period ended September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 54301 | 5424 | 59725 |
| Net cash provided by operating activities |  | 70545 | - | 70545 |
| Net cash provided by (used for) investing activities | D | (1927) | 2422 | 495 |
| Net cash used for financing activities |  | (75271) | - | (75271) |
| Net decrease in cash and cash equivalents |  | (6653) | 2422 | (4231) |
| Balance of cash and cash equivalents as of the beginning of the period | D | 34 | 4800 | 4834 |
| Restricted cash balance as of the beginning of the period | D | 29040 | (29040) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 44 | 559 | 603 |
| Restricted cash balance as of the end of the period | D | 22377 | (22377) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 | For the nine-month period ended September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 9588 | 1022 | 10610 |
| Net cash provided by operating activities |  | 12592 | - | 12592 |
| Net cash used for investing activities | D | (7887) | 300 | (7587) |
| Net cash used for financing activities |  | (5861) | - | (5861) |
| Net decrease in cash and cash equivalents |  | (1156) | 300 | (856) |
| Balance of cash and cash equivalents as of the beginning of the period | D | 41 | 4341 | 4382 |
| Restricted cash balance as of the beginning of the period | D | 28917 | (28917) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 43 | 3483 | 3526 |
| Restricted cash balance as of the end of the period | D | 27759 | (27759) | - |

---

F - 47

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

#### Maryland (cont.)
Material adjustments to the statement of cash flows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 | For the three-month period ended September 30, 2025 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 29781 | 805 | 30586 |
| Net cash provided by operating activities |  | 37449 | - | 37449 |
| Net cash used for investing activities | D | (871) | 799 | (72) |
| Net cash used for financing activities |  | (41264) | - | (41264) |
| Net decrease in cash and cash equivalents |  | (4686) | 799 | (3887) |
| Balance of cash and cash equivalents as of the beginning of the period | D | 44 | 4446 | 4490 |
| Restricted cash balance as of the beginning of the period | D | 27063 | (27063) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 44 | 559 | 603 |
| Restricted cash balance as of the end of the period | D | 22377 | (22377) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 | For the three-month period ended September 30, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the period | A,B | 8168 | 559 | 8727 |
| Net cash provided by operating activities |  | 10039 | - | 10039 |
| Net cash provided by (used for) investing activities | D | (405) | 1102 | 697 |
| Net cash used for financing activities |  | (8149) | - | (8149) |
| Net increase in cash and cash equivalents |  | 1485 | 1102 | 2587 |
| Balance of cash and cash equivalents as of the beginning of the period | D | 44 | 895 | 939 |
| Restricted cash balance as of the beginning of the period | D | 26273 | (26273) | - |
| Balance of cash and cash equivalents as of the end of the period | D | 43  | 3483 | 3526 |
| Restricted cash balance as of the end of the period | D | 27759 | (27759) | - |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  | For the year ended December 31, 2024 | For the year ended December 31, 2024 | For the year ended December 31, 2024 |
|  |  | US GAAP | Adjustments | IFRS |
|  |  | In USD thousand | In USD thousand | In USD thousand |
| Profit for the year | A,B | 7349 | 3852 | 11201 |
| Net cash provided by operating activities |  | 22178 | - | 22178 |
| Net cash used for investing activities | D | (8882) | 336 | (8546) |
| Net cash used for financing activities |  | (13180) | - | (13180) |
| Net increase in cash and cash equivalents |  | 116 | 336 | 452 |
| Balance of cash and cash equivalents as of the beginning of the year | D | 41 | 4341 | 4382 |
| Restricted cash balance as of the beginning of the year | D | 28917 | (28917) | - |
| Balance of cash and cash equivalents as of the end of the year | D | 34 | 4800 | 4834 |
| Restricted cash balance as of the end of the year | D | 29040 | (29040) | - |

---

F - 48

------

OPC Energy Ltd.

#### Notes to the Condensed Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)

#### NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)
<u>Following is a breakdown of the key adjustments between US GAAP and IFRS in Fairview and Maryland</u>

A. Maintenance costs under the Long Term Maintenance Plan (hereinafter – the "**LTPC Agreement**"): under IFRS, variable payments which were paid in accordance with the milestones as set in the LTPC Agreement are capitalized to the cost of property, plant and equipment and amortized over the period from the date on which maintenance work was carried out until the date on which maintenance work is due to take place again. Under US GAAP, the said payments are recognized on payment date within current expenses in the statement of income.

B. Hedge effectiveness of swaps: in accordance with the IFRS – the associates recognize adjustments relating to the ineffective portion of their cash flow hedge under profit and loss. Under US GAAP, there is no part which is not effective, and the hedging results are recognized in full in other comprehensive income.

<br> C. Intangible assets: Under IFRS, certain intangible assets are defined as property, plant and equipment.

<br> D. Restricted cash: There is a difference between the presentation and classification of restricted cash in the cash flow statements and in the statements of financial position.

<br> E. Right-of-use assets: In IFRS, certain contracts are classified as leases. Under US GAAP, these contracts do not meet the definition of lease contracts, and are recorded as operating expenses.

F. Changes in financing and refinancing agreements: In cases where the Group has made a modification of terms in existing loans and the change is immaterial, in accordance with IFRS 9, the carrying value of the loans has been adjusted to reflect the present value of the updated contractual cash flows, discounted according to the original effective interest rate. The difference resulting from this adjustment was immediately recognized in the income statement. Under US GAAP, there was no effect on profit or loss date on which the terms and conditions were changed.

F - 49

------