AGÕæÈ˹ٷ½

STOCK TITAN

INSERTING and REPLACING SBC Medical Group Holdings Announces Second Quarter 2025 Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

IRVINE, Calif.--(BUSINESS WIRE)-- Insert after the second paragraph, 9th bullet: First Half 2025 Highlights.

The updated release reads:Ìý

SBC MEDICAL GROUP HOLDINGS ANNOUNCES SECOND QUARTER 2025 FINANCIAL RESULTS

SBC Medical Group Holdings Incorporated (NASDAQ: SBC, “SBC Medical� or the “Company�), a global owner, operator and provider of management services and products to cosmetic treatment centers, today announced its financial results for the second quarter of fiscal year 2025 (three months ended June 30, 2025) and for the first half of fiscal year 2025 (six months ended June 30, 2025).

Second Quarter 2025 Highlights

  • Total revenues were $43 million, representing an 18% year-over-year decrease.
  • Income from operations was $15 million, representing a 47% year-over-year decrease.
  • Net Income attributable to SBC Medical Group was $2.5 million, representing an 87% year-over-year decrease.
  • Earnings per share, which is defined as net income attributable to the Company divided by the weighted average number of outstanding shares, was $0.02 for the three months ended June 30, 2025, compared to $0.20 in the same period of 2024.
  • EBITDA1, which is calculated by adding depreciation and amortization expense and impairment loss to income from operations was $15 million, representing a 46% year-over-year decrease. EBITDA margin1 was 35% for the second quarter of 2025, compared to 53% for second quarter of 2024.
  • Return on equity, which is defined as net income attributable to the Company divided by the average of shareholder’s equity as of June 30, 2025, was 4% representing a year-over-year decrease of 44 percentage points.
  • Number of Franchise Locations2 was 259 as of June 30, 2025, representing an increase of 36 locations from June 30, 2024.
  • Number of customers3 in the last twelve months ended June 30, 2025, was 6.31 million, representing a 14% year-over-year increase.
  • Repeat rate for customers4 who visited franchisee’s clinics twice or more was 72%.

First Half 2025 Highlights

  • Total revenues were $91 million, representing a 16% year-over-year decrease.
  • Income from operations was $39 million, representing a 25% year-over-year decrease.
  • Net Income attributable to SBC Medical Group was $24 million, representing a 36% year-over-year decrease.
  • Earnings per share, which is defined as net income attributable to the Company divided by the weighted average number of outstanding shares, was $0.23 for the six months ended June 30, 2025, compared to $0.40 in the same period of 2024.
  • EBITDA1, which is calculated by adding depreciation and amortization expense and impairment loss to income from operations was $40 million, representing a 25% year-over-year decrease. EBITDA margin1 was 44% for the first half of 2025, compared to 50% for first half of 2024.

Yoshiyuki Aikawa, Chairman and Chief Executive Officer of SBC Medical, said, � As anticipated and signaled in our prior guidance, Q2 2025 reflected strategic shifts aimed to position SBC Medical for long-term competitiveness and scalability. Total revenue declined 18% year-over-year to $43 million, primarily due to the completed discontinuation of our staffing business, targeted divestitures to streamline our operations, and revision of fee structure. We are executing our strategic plan with precision, as evidenced by our network of 259 Franchise Locations as of June 30, 2025 and 6.31 million visits over the last twelve months, demonstrating a scale that is unmatched in Japan. Our high repeat rate underscores the strength of our Shonan Beauty Clinic brand. Japan’s consumer discretionary market faces challenges, including restrained growth due to trade restrictions and cautious consumer spending. Despite these headwinds, we are successfully advancing key initiatives, including the acquisition of MB career lounge to enhance our management support services and the joining of JUN CLINIC to our network, which boasts a high average spend per customer. Looking ahead, we remain confident in our strategic roadmap, focused on optimizing our franchise model, capturing growth opportunities, transitioning to higher-margin models, and delivering lasting value to our shareholders.�

Second Quarter 2025 Financial Results

Total revenues were $43 million, a decrease of 18% year-over-year, primarily due to a revised fee structure for franchising services implemented starting from April 2025, the discontinuation staffing services business, and divestiture of SNA and Kijimadaira, partially offset by growth in procurement, rental services, and other revenue streams.

Net income attributable to SBC Medical Group for the three months ended June 30, 2025 was $2.5 million, compared to $18.5 million in the same period of 2024. The decrease was largely attributed to unfavorable changes in other income and expenses, primarily due to higher foreign exchange losses.

EBITDA1 was $15 million, a decrease of 46% year-over-year, primarily due to lower revenue following the termination of the staffing services business, the deconsolidation of SNA and Kijimadaira, and revision of fee structure.

Conference Call

The Company will hold a conference call on Wednesday, August 13, 2025 at 8:30 am Eastern Time (or Wednesday, August 13, 2025 at 9:30 pm Japan Time) to discuss the financial results and take questions live.

Please register in advance of the conference using the link provided below.

It will automatically direct you to the registration page of “SBC Q2 2025 Financial Results Presentation.�. Please follow the steps to enter your registration details, then click “Submit.�. Upon registration, you will be able to access the dedicated Conference Call viewing site. In addition to viewing the conference call, this site provides access to information about the speakers as well as past investor relations materials.

Starting 10 minutes before the conference call begins, you will be able to view the earnings presentation materials on the site. The materials will also be available for download.

A replay of the conference call will be accessible until August 13, 2026.

Additionally, the earnings release, accompanying slides, and an archived webcast of this conference call will be available at the Company’s Investor Relations website at

About SBC Medical

SBC Medical, headquartered in Irvine, California and Tokyo, Japan, owns and provides management services and products to cosmetic treatment centers. The Company is primarily focused on providing comprehensive management services to franchise clinics, including but not limited to advertising and marketing needs across various platforms (such as social media networks), staff management (such as recruitment and training), booking reservations for franchise clinic customers, assistance with franchise employee housing rentals and facility rentals, construction and design of franchise clinics, medical equipment and medical consumables procurement (resale), the provision of cosmetic products to franchise clinics for resale to clinic customers, licensure of the use of patent-pending and non-patented medical technologies, trademark and brand use, IT software solutions (including but not limited to remote medical consultations), management of the franchise clinic’s customer rewards program (customer loyalty point program), and payment tools for the franchise clinics.

For more information, visit

Use of Non-GAAP Financial Measures

The Company uses non-GAAP measures, such as EBITDA and EBITDA margin, in evaluating its operating results and for financial and operational decision-making purposes. The Company believes that the non-GAAP financial measures help identify underlying trends in its business. The Company believes that the non-GAAP financial measures provide useful information about the Company’s results of operations, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools, and when assessing the Company’s operating performance, cash flows or liquidity, investors should not consider them in isolation, or as a substitute for net loss, cash flows provided by operating activities or other consolidated statements of operations and cash flows data prepared in accordance with U.S. GAAP.

The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company’s performance.

For more information on the non-GAAP financial measures, please see the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.�

Forward Looking Statements

This press release contains forward-looking statements. Forward-looking statements are not historical facts or statements of current conditions, but instead represent only the Company’s beliefs regarding future events and performance, many of which, by their nature, are inherently uncertain and outside of the Company’s control. These forward-looking statements reflect the Company’s current views with respect to, among other things, the Company’s financial performance; growth in revenue and earnings; business prospects and opportunities; and capital deployment plans and liquidity. In some cases, forward-looking statements can be identified by the use of words such as “may,� “should,� “expects,� “anticipates,� “contemplates,� “estimates,� “believes,� “plans,� “projected,� “predicts,� “potential,� or “hopes� or the negative of these or similar terms. The Company cautions readers not to place undue reliance upon any forward-looking statements, which are current only as of the date of this release and are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. The forward-looking statements are based on management’s current expectations and are not guarantees of future performance. The Company does not undertake or accept any obligation to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law. Factors that may cause actual results to differ materially from current expectations may emerge from time to time, and it is not possible for the Company to predict all of them; such factors include, among other things, changes in global, regional, or local economic, business, competitive, market and regulatory conditions, and those listed under the heading “Risk Factors� and elsewhere in the Company’s filings with the U.S. Securities and Exchange Commission (the “SEC�), which are accessible on the SEC’s website at .

1 EBITDA and EBITDA Margin are non-GAAP financial measures. For more information on non-GAAP financial measures, please see the section “Use of Non-GAAP Financial Measures� and the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.�

2 The figures take into accounts of the franchising of SBC brand clinics, Rize Clinic, Gorilla Clinic, AHH, JUN CLINIC

3 The number of customers takes into account customers of SBC brand clinics, Rize Clinic and Gorilla Clinic, AHH Clinic but does not take account of customers of JUN CLINIC, but excluding free counseling. The applicable periods are from July 1, 2024, to June 30, 2025

4 The figures include franchising of SBC brand clinics, Rize Clinic, and Gorilla Clinic, but does not take account of customers of AHH clinics and JUN CLINIC excluding free counseling. The percentage of customers who visited our franchisee’s clinics twice or more.

SBC MEDICAL GROUP HOLDINGS INCORPORATED
UNAUDITED CONSOLIDATED BALANCE SHEETS

Ìý

Ìý

June 30,

2025

Ìý

Ìý

December 31,

2024

Ìý

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

152,740,882

Ìý

Ìý

$

125,044,092

Ìý

Accounts receivable

Ìý

Ìý

2,350,368

Ìý

Ìý

Ìý

1,413,433

Ìý

Accounts receivable � related parties

Ìý

Ìý

48,920,843

Ìý

Ìý

Ìý

28,846,680

Ìý

Inventories

Ìý

Ìý

1,705,237

Ìý

Ìý

Ìý

1,494,891

Ìý

Finance lease receivables, current � related parties

Ìý

Ìý

9,128,931

Ìý

Ìý

Ìý

5,992,585

Ìý

Customer loans receivable, current

Ìý

Ìý

10,552,623

Ìý

Ìý

Ìý

10,382,537

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

14,051,746

Ìý

Ìý

Ìý

11,276,802

Ìý

Other receivables � related parties

Ìý

Ìý

1,891,408

Ìý

Ìý

Ìý

�

Ìý

Total current assets

Ìý

Ìý

241,342,038

Ìý

Ìý

Ìý

184,451,020

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

Ìý

8,058,016

Ìý

Ìý

Ìý

8,771,902

Ìý

Intangible assets, net

Ìý

Ìý

1,584,543

Ìý

Ìý

Ìý

1,590,052

Ìý

Long-term investments, net

Ìý

Ìý

3,593,087

Ìý

Ìý

Ìý

3,049,972

Ìý

Goodwill, net

Ìý

Ìý

5,011,511

Ìý

Ìý

Ìý

4,613,784

Ìý

Cryptocurrencies

Ìý

Ìý

535,882

Ìý

Ìý

Ìý

�

Ìý

Finance lease receivables, non-current � related parties

Ìý

Ìý

13,197,979

Ìý

Ìý

Ìý

8,397,582

Ìý

Operating lease right-of-use assets

Ìý

Ìý

4,583,393

Ìý

Ìý

Ìý

5,267,056

Ìý

Finance lease right-of-use assets

Ìý

Ìý

516,932

Ìý

Ìý

Ìý

�

Ìý

Deferred tax assets

Ìý

Ìý

2,343,302

Ìý

Ìý

Ìý

9,798,071

Ìý

Customer loans receivable, non-current

Ìý

Ìý

5,934,636

Ìý

Ìý

Ìý

5,023,551

Ìý

Long-term prepayments

Ìý

Ìý

1,755,292

Ìý

Ìý

Ìý

1,745,801

Ìý

Long-term investments in MCs � related parties

Ìý

Ìý

19,381,422

Ìý

Ìý

Ìý

17,820,910

Ìý

Other assets

Ìý

Ìý

7,461,224

Ìý

Ìý

Ìý

15,553,453

Ìý

Total non-current assets

Ìý

Ìý

73,957,219

Ìý

Ìý

Ìý

81,632,134

Ìý

Total assets

Ìý

$

315,299,257

Ìý

Ìý

$

266,083,154

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND STOCKHOLDERS� EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

16,290,206

Ìý

Ìý

$

13,875,179

Ìý

Accounts payable � related parties

Ìý

Ìý

3,245,989

Ìý

Ìý

Ìý

659,044

Ìý

Current portion of long-term loans

Ìý

Ìý

69,420

Ìý

Ìý

Ìý

96,824

Ìý

Notes and other payables, current � related parties

Ìý

Ìý

3,272,048

Ìý

Ìý

Ìý

26,255

Ìý

Advances from customers

Ìý

Ìý

512,123

Ìý

Ìý

Ìý

820,898

Ìý

Advances from customers � related parties

Ìý

Ìý

10,333,007

Ìý

Ìý

Ìý

11,739,533

Ìý

Income tax payable

Ìý

Ìý

14,133,163

Ìý

Ìý

Ìý

18,705,851

Ìý

Operating lease liabilities, current

Ìý

Ìý

3,623,871

Ìý

Ìý

Ìý

4,341,522

Ìý

Finance lease liabilities, current

Ìý

Ìý

161,340

Ìý

Ìý

Ìý

�

Ìý

Accrued liabilities and other current liabilities

Ìý

Ìý

6,229,797

Ìý

Ìý

Ìý

8,103,194

Ìý

Due to related party

Ìý

Ìý

2,810,647

Ìý

Ìý

Ìý

2,823,590

Ìý

Total current liabilities

60,681,611

61,191,890Ìý




SBC MEDICAL GROUP HOLDINGS INCORPORATED
UNAUDITED CONSOLIDATED BALANCE SHEETS � (Continued)

Ìý

Ìý

June 30,

2025

Ìý

Ìý

December 31,

2024

Ìý

Non-current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term loans

Ìý

Ìý

7,031,506

Ìý

Ìý

Ìý

6,502,682

Ìý

Notes and other payables, non-current � related parties

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,334

Ìý

Deferred tax liabilities

Ìý

Ìý

353,517

Ìý

Ìý

Ìý

926,023

Ìý

Operating lease liabilities, non-current

Ìý

Ìý

1,208,516

Ìý

Ìý

Ìý

1,241,526

Ìý

Finance lease liabilities, non-current

Ìý

Ìý

164,721

Ìý

Ìý

Ìý

�

Ìý

Other liabilities

Ìý

Ìý

1,206,815

Ìý

Ìý

Ìý

1,193,541

Ìý

Total non-current liabilities

Ìý

Ìý

9,965,075

Ìý

Ìý

Ìý

9,869,106

Ìý

Total liabilities

Ìý

Ìý

70,646,686

Ìý

Ìý

Ìý

71,060,996

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Preferred stock ($0.0001 par value, 20,000,000 shares authorized; no shares issued and outstanding as of June 30, 2025 and December 31, 2024)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Common stock ($0.0001 par value, 400,000,000 shares authorized, 103,881,251 and 103,020,816 shares issued, 103,098,442 and 102,750,816 shares outstanding as of June 30, 2025 and December 31, 2024, respectively)

Ìý

Ìý

10,388

Ìý

Ìý

Ìý

10,302

Ìý

Additional paid-in capital

Ìý

Ìý

72,196,114

Ìý

Ìý

Ìý

62,513,923

Ìý

Treasury stock (at cost, 782,809 and 270,000 shares as of June 30, 2025 and December 31, 2024, respectively)

Ìý

Ìý

(5,115,262

)

Ìý

Ìý

(2,700,000

)

Retained earnings

Ìý

Ìý

213,423,693

Ìý

Ìý

Ìý

189,463,007

Ìý

Accumulated other comprehensive loss

Ìý

Ìý

(35,922,942

)

Ìý

Ìý

(54,178,075

)

Total SBC Medical Group Holdings Incorporated stockholders� equity

Ìý

Ìý

244,591,991

Ìý

Ìý

Ìý

195,109,157

Ìý

Non-controlling interests

Ìý

Ìý

60,580

Ìý

Ìý

Ìý

(86,999

)

Total stockholders� equity

Ìý

Ìý

244,652,571

Ìý

Ìý

Ìý

195,022,158

Ìý

Total liabilities and stockholders� equity

Ìý

$

315,299,257

Ìý

Ìý

$

266,083,154

Ìý

The accompanying notes are an integral part of these unaudited consolidated financial statements.



SBC MEDICAL GROUP HOLDINGS INCORPORATED
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME

Ìý

Ìý

For the Three Months Ended
June 30,

Ìý

Ìý

For the Six Months Ended
June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Revenues, net � related parties

Ìý

$

38,944,898

Ìý

Ìý

$

51,039,038

Ìý

Ìý

$

84,202,043

Ìý

Ìý

$

101,509,245

Ìý

Revenues, net

Ìý

Ìý

4,413,949

Ìý

Ìý

Ìý

2,063,042

Ìý

Ìý

Ìý

6,485,505

Ìý

Ìý

Ìý

6,400,877

Ìý

Total revenues, net

Ìý

Ìý

43,358,847

Ìý

Ìý

Ìý

53,102,080

Ìý

Ìý

Ìý

90,687,548

Ìý

Ìý

Ìý

107,910,122

Ìý

Cost of revenues (including cost of revenues from related parties of $4,669,602 and $3,616,103 for the three months ended June 30, 2025 and 2024, and $8,126,530 and $5,413,462 for the six months ended June 30, 2025 and 2024, respectively)

Ìý

Ìý

13,348,270

Ìý

Ìý

Ìý

13,682,405

Ìý

Ìý

Ìý

22,943,887

Ìý

Ìý

Ìý

28,971,072

Ìý

Gross profit

Ìý

Ìý

30,010,577

Ìý

Ìý

Ìý

39,419,675

Ìý

Ìý

Ìý

67,743,661

Ìý

Ìý

Ìý

78,939,050

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selling, general and administrative expenses (including selling, general and administrative expenses from related parties of $415,767 and nil for the three months ended June 30, 2025 and 2024, and $415,767 and nil for the six months ended June 30, 2025 and 2024, respectively)

Ìý

Ìý

15,456,385

Ìý

Ìý

Ìý

12,129,115

Ìý

Ìý

Ìý

28,987,395

Ìý

Ìý

Ìý

27,187,605

Ìý

Total operating expenses

Ìý

Ìý

15,456,385

Ìý

Ìý

Ìý

12,129,115

Ìý

Ìý

Ìý

28,987,395

Ìý

Ìý

Ìý

27,187,605

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from operations

Ìý

Ìý

14,554,192

Ìý

Ìý

Ìý

27,290,560

Ìý

Ìý

Ìý

38,756,266

Ìý

Ìý

Ìý

51,751,445

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income (expenses):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income

Ìý

Ìý

22,882

Ìý

Ìý

Ìý

11,644

Ìý

Ìý

Ìý

78,215

Ìý

Ìý

Ìý

29,333

Ìý

Interest expense

Ìý

Ìý

(49,651

)

Ìý

Ìý

(7,424

)

Ìý

Ìý

(55,858

)

Ìý

Ìý

(10,432

)

Other income

Ìý

Ìý

33,771

Ìý

Ìý

Ìý

306,291

Ìý

Ìý

Ìý

185,099

Ìý

Ìý

Ìý

655,972

Ìý

Other expenses

Ìý

Ìý

(1,132,465

)

Ìý

Ìý

(514,636

)

Ìý

Ìý

(2,829,724

)

Ìý

Ìý

(1,951,292

)

Gain on redemption of life insurance policies

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,746,138

Ìý

Ìý

Ìý

�

Ìý

Change in fair value of cryptocurrencies

Ìý

Ìý

111,632

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

111,632

Ìý

Ìý

Ìý

�

Ìý

Gain on disposal of subsidiary

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,813,609

Ìý

Total other income (expenses)

Ìý

Ìý

(1,013,831

)

Ìý

Ìý

(204,125

)

Ìý

Ìý

6,235,502

Ìý

Ìý

Ìý

2,537,190

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income before income taxes

Ìý

Ìý

13,540,361

Ìý

Ìý

Ìý

27,086,435

Ìý

Ìý

Ìý

44,991,768

Ìý

Ìý

Ìý

54,288,635

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

Ìý

11,100,509

Ìý

Ìý

Ìý

8,529,110

Ìý

Ìý

Ìý

21,059,966

Ìý

Ìý

Ìý

16,981,094

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

Ìý

2,439,852

Ìý

Ìý

Ìý

18,557,325

Ìý

Ìý

Ìý

23,931,802

Ìý

Ìý

Ìý

37,307,541

Ìý

Less: net income (loss) attributable to non-controlling interests

Ìý

Ìý

(18,388

)

Ìý

Ìý

72,917

Ìý

Ìý

Ìý

(28,884

)

Ìý

Ìý

65,381

Ìý

Net income attributable to SBC Medical Group Holdings Incorporated

Ìý

$

2,458,240

Ìý

Ìý

$

18,484,408

Ìý

Ìý

$

23,960,686

Ìý

Ìý

$

37,242,160

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other comprehensive income (loss):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency translation adjustment

Ìý

$

8,623,269

Ìý

Ìý

$

(9,046,549

)

Ìý

$

18,431,596

Ìý

Ìý

$

(19,240,401

)

Total comprehensive income

Ìý

Ìý

11,063,121

Ìý

Ìý

Ìý

9,510,776

Ìý

Ìý

Ìý

42,363,398

Ìý

Ìý

Ìý

18,067,140

Ìý

Less: comprehensive income (loss) attributable to non-controlling interests

Ìý

Ìý

184,411

Ìý

Ìý

Ìý

22,000

Ìý

Ìý

Ìý

147,579

Ìý

Ìý

Ìý

(70,000

)

Comprehensive income attributable to SBC Medical Group Holdings Incorporated

Ìý

$

10,878,710

Ìý

Ìý

$

9,488,776

Ìý

Ìý

$

42,215,819

Ìý

Ìý

$

18,137,140

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share attributable to SBC Medical Group Holdings Incorporated*

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic and diluted

Ìý

$

0.02

Ìý

Ìý

$

0.20

Ìý

Ìý

$

0.23

Ìý

Ìý

$

0.40

Ìý

Weighted average shares outstanding*

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic and diluted

Ìý

Ìý

103,507,249

Ìý

Ìý

Ìý

94,192,433

Ìý

Ìý

Ìý

103,392,580

Ìý

Ìý

Ìý

94,192,433

Ìý

*

Retrospectively restated for effect of reverse recapitalization on September 17, 2024.

The accompanying notes are an integral part of these unaudited consolidated financial statements.



SBC MEDICAL GROUP HOLDINGS INCORPORATED
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

Ìý

Ìý

For the Six Months Ended

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

CASH FLOWS FROM OPERATING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

23,931,802

Ìý

Ìý

$

37,307,541

Ìý

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

Ìý

1,264,405

Ìý

Ìý

Ìý

1,849,422

Ìý

Non-cash lease expense

Ìý

Ìý

2,185,744

Ìý

Ìý

Ìý

1,923,890

Ìý

Provision for credit losses

Ìý

Ìý

283,752

Ìý

Ìý

Ìý

62,804

Ìý

Fair value change of long-term investments

Ìý

Ìý

384,523

Ìý

Ìý

Ìý

1,045,557

Ìý

Gain on disposal of subsidiary

Ìý

Ìý

�

Ìý

Ìý

Ìý

(3,813,609

)

Gain on redemption of life insurance policies

Ìý

Ìý

(8,746,138

)

Ìý

Ìý

�

Ìý

Gain on disposal of property and equipment

Ìý

Ìý

(10,804

)

Ìý

Ìý

(902

)

Change in fair value of cryptocurrencies

Ìý

Ìý

(111,632

)

Ìý

Ìý

�

Ìý

Deferred income taxes

Ìý

Ìý

7,452,983

Ìý

Ìý

Ìý

(3,322,728

)

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

Ìý

(789,577

)

Ìý

Ìý

(1,423,412

)

Accounts receivable � related parties

Ìý

Ìý

(17,039,113

)

Ìý

Ìý

5,843,499

Ìý

Inventories

Ìý

Ìý

(717,972

)

Ìý

Ìý

561,921

Ìý

Finance lease receivables � related parties

Ìý

Ìý

(6,482,967

)

Ìý

Ìý

(1,759,556

)

Customer loans receivable

Ìý

Ìý

8,081,703

Ìý

Ìý

Ìý

7,521,267

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

(1,349,225

)

Ìý

Ìý

(1,488,347

)

Long-term prepayments

Ìý

Ìý

211,988

Ìý

Ìý

Ìý

(41,412

)

Other assets

Ìý

Ìý

85,907

Ìý

Ìý

Ìý

(1,007,431

)

Accounts payable

Ìý

Ìý

1,165,217

Ìý

Ìý

Ìý

(8,960,556

)

Accounts payable � related parties

Ìý

Ìý

2,455,865

Ìý

Ìý

Ìý

�

Ìý

Notes and other payables � related parties

Ìý

Ìý

(5,031,570

)

Ìý

Ìý

(5,101,368

)

Advances from customers

Ìý

Ìý

(369,616

)

Ìý

Ìý

(755,977

)

Advances from customers � related parties

Ìý

Ìý

(2,363,891

)

Ìý

Ìý

(4,663,233

)

Income tax payable

Ìý

Ìý

(6,030,526

)

Ìý

Ìý

5,462,133

Ìý

Operating lease liabilities

Ìý

Ìý

(2,275,398

)

Ìý

Ìý

(1,998,196

)

Accrued liabilities and other current liabilities

Ìý

Ìý

(2,508,035

)

Ìý

Ìý

(4,444,172

)

Other liabilities

Ìý

Ìý

(88,593

)

Ìý

Ìý

77,625

Ìý

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

Ìý

Ìý

(6,411,168

)

Ìý

Ìý

22,874,760

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CASH FLOWS FROM INVESTING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of property and equipment

Ìý

Ìý

(560,431

)

Ìý

Ìý

(1,565,333

)

Purchase of convertible note

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,700,000

)

Prepayments for property and equipment

Ìý

Ìý

(705,351

)

Ìý

Ìý

�

Ìý

Advances to related parties

Ìý

Ìý

�

Ìý

Ìý

Ìý

(617,804

)

Payments made on behalf of related parties

Ìý

Ìý

(1,836,541

)

Ìý

Ìý

(5,245,990

)

Purchase of long-term investments

Ìý

Ìý

(652,555

)

Ìý

Ìý

�

Ìý

Purchase of cryptocurrencies

Ìý

Ìý

(424,250

)

Ìý

Ìý

�

Ìý

Long-term loans to others

Ìý

Ìý

(13,134

)

Ìý

Ìý

(62,489

)

Repayments from related parties

Ìý

Ìý

70,000

Ìý

Ìý

Ìý

555,000

Ìý

Repayments from others

Ìý

Ìý

56,307

Ìý

Ìý

Ìý

44,748

Ìý

Proceeds from redemption of life insurance policies

Ìý

Ìý

17,735,717

Ìý

Ìý

Ìý

�

Ìý

Disposal of subsidiary, net of cash disposed of

Ìý

Ìý

�

Ìý

Ìý

Ìý

(815,819

)

Proceeds from disposal of property and equipment

Ìý

Ìý

1,728,236

Ìý

Ìý

Ìý

1,971

Ìý

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

15,397,998

(9,405,716

Ìý)




SBC MEDICAL GROUP HOLDINGS INCORPORATED
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS � (Continued)

Ìý

Ìý

For the Six Months Ended
June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

CASH FLOWS FROM FINANCING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings from related parties

Ìý

Ìý

15,000

Ìý

Ìý

Ìý

�

Ìý

Repayments of long-term loans

Ìý

Ìý

(74,256

)

Ìý

Ìý

(59,217

)

Repayments of finance lease liabilities

Ìý

Ìý

(278,097

)

Ìý

Ìý

�

Ìý

Repayments to related parties

Ìý

Ìý

(27,943

)

Ìý

Ìý

(50,124

)

Repurchase of common stock

Ìý

Ìý

(2,415,262

)

Ìý

Ìý

�

Ìý

Deemed contribution in connection with price modification on disposal of property and equipment

Ìý

Ìý

9,682,277

Ìý

Ìý

Ìý

�

Ìý

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

Ìý

Ìý

6,901,719

Ìý

Ìý

Ìý

(109,341

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Effect of exchange rate changes

Ìý

Ìý

11,808,241

Ìý

Ìý

Ìý

(12,679,865

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NET CHANGE IN CASH AND CASH EQUIVALENTS

Ìý

Ìý

27,696,790

Ìý

Ìý

Ìý

679,838

Ìý

CASH AND CASH EQUIVALENTS AS OF THE BEGINNING OF THE PERIOD

Ìý

Ìý

125,044,092

Ìý

Ìý

Ìý

103,022,932

Ìý

CASH AND CASH EQUIVALENTS AS OF THE END OF THE PERIOD

Ìý

$

152,740,882

Ìý

Ìý

$

103,702,770

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash paid for interest expense

Ìý

$

55,858

Ìý

Ìý

$

10,432

Ìý

Cash paid for income taxes, net

Ìý

$

19,637,454

Ìý

Ìý

$

16,191,178

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NON-CASH INVESTING AND FINANCING ACTIVITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment transferred from long-term prepayments

Ìý

$

246,188

Ìý

Ìý

$

�

Ìý

Operating lease right-of-use assets obtained in exchange for operating lease liabilities

Ìý

$

104,437

Ìý

Ìý

$

�

Ìý

Finance lease right-of-use assets obtained in exchange for finance lease liabilities

Ìý

$

612,466

Ìý

Ìý

$

�

Ìý

Remeasurement of operating lease liabilities and right-of-use assets due to lease modifications

Ìý

$

1,160,680

Ìý

Ìý

$

1,376,034

Ìý

Payables to related parties in connection with loan services provided

Ìý

$

8,175,342

Ìý

Ìý

$

16,085,387

Ìý

Issuance of common stock as incentive shares

Ìý

$

86

Ìý

Ìý

$

�

Ìý

The accompanying notes are an integral part of these unaudited consolidated financial statements.



RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

SBC MEDICAL GROUP HOLDINGS INCORPORATED
Unaudited Reconciliations of GAAP and Non-GAAP Results

Ìý

Ìý

For the Three Months Ended
June 30,

Ìý

Ìý

For the Six Months Ended

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Total revenues, net

Ìý

$

43,358,847

Ìý

Ìý

$

53,102,080

Ìý

Ìý

$

90,687,548

Ìý

Ìý

Ìý

107,910,122

Ìý

Income from operations

Ìý

Ìý

14,554,192

Ìý

Ìý

Ìý

27,290,560

Ìý

Ìý

Ìý

38,756,266

Ìý

Ìý

Ìý

51,751,445

Ìý

Depreciation and amortization expense

Ìý

Ìý

636,101

Ìý

Ìý

Ìý

830,945

Ìý

Ìý

Ìý

1,264,405

Ìý

Ìý

Ìý

1,849,422

Ìý

EBITDA

Ìý

Ìý

15,190,293

Ìý

Ìý

Ìý

28,121,505

Ìý

Ìý

Ìý

40,020,671

Ìý

Ìý

Ìý

53,600,867

Ìý

EBITDA margin

Ìý

Ìý

35

%

Ìý

Ìý

53

%

Ìý

Ìý

44

%

Ìý

Ìý

50

%

The accompanying notes are an integral part of these unaudited consolidated financial statements.

In Asia:

SBC Medical Group Holdings Incorporated

Hikaru Fukui / Head of Investor Relations

E-mail: [email protected]

In the US:

ICR LLC

Bill Zima / Managing Partner

Email: [email protected]

Source: SBC Medical Group Holdings Incorporated

SBC Medical Group Holdings Incorporated

NASDAQ:SBC

SBC Rankings

SBC Latest News

SBC Latest SEC Filings

SBC Stock Data

409.80M
11.18M
89.24%
0.62%
0.21%
Consulting Services
Services-offices & Clinics of Doctors of Medicine
United States
IRVINE