Item 7. Management’s Discussion and Analysis
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following
discussion and analysis of our financial condition and results of operations together with the consolidated financial statements and related
notes included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those discussed below. Factors that could cause or contribute to such differences
include those identified below and those discussed in the section titled “Risk Factors” included elsewhere in this Annual
Report on Form 10-K. Please also see the section titled “Special Note Regarding Forward-Looking Statements.”
Overview
Complete Solaria was formed
in November 2022 through the merger of Complete Solar and Solaria. Founded in 2010, Complete Solar created a technology platform to offer
clean energy products to homeowners by enabling a national network of sales partners and build partners. Our sales partners generate solar
installation contracts with homeowners on our behalf. To facilitate this process, we provide the software tools, sales support and brand
identity to our sales partners, making them competitive with national providers. This turnkey solution makes it easy for anyone to sell
solar.
We fulfill our customer contracts
by using in-house installation experts and by engaging with local construction specialists. We manage the customer experience and complete
all pre-construction activities prior to delivering build-ready projects including hardware, engineering plans, and building permits to
our builder partners. We manage and coordinate this process through our proprietary software system.
There is substantial doubt
about our ability to continue as a going concern within one year after the date that the consolidated financial statements are issued.
The consolidated financial statements included in this Annual Report on Form 10-K have been prepared assuming the Company will continue to operate
as a going concern, which contemplates the realization of assets and settlement of liabilities in the normal course of business. They
do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts
and classifications of liabilities that may result from uncertainty related to its ability to continue as a going concern.
34
Growth Strategy and Outlook
Our growth strategy contains the following
elements:
●
Increase revenue by
expanding installation capacity and developing new geographic markets – We continue to expand our network of partners who
will install systems resulting from sales generated by our sales partners. By leveraging this network of skilled builders in
addition to our in-house installation experts, we aim to increase our installation capacity in our traditional markets and expand
our offering into new geographies throughout the U.S. This will enable greater sales growth in existing markets and create new
revenue in expansion markets.
●
Increase revenue and margin by engaging national-scale sales partners – We aim to offer a turnkey solar solution to prospective sales partners with a national footprint. These include electric vehicle manufacturers, national home security providers, and real estate brokerages. We expect to create a consistent offering with a single execution process for such sales partners throughout their geographic territories. These national accounts have unique customer relationships that we believe will facilitate meaningful sales opportunities and low cost of acquisition to both increase revenue and improve margin.
The Mergers
We entered into an Amended
and Restated Business Combination Agreement with FACT, First Merger Sub, Second Merger Sub, and Solaria on October 3, 2022. The Merger
was consummated on July 18, 2023. Upon the terms and subject to the conditions of the Merger, (i) First Merger Sub merged with and into
Complete Solaria with Complete Solaria surviving as a wholly-owned subsidiary of FACT (the “ First Merger ”), (ii) immediately
thereafter and as part of the same overall transaction, Complete Solaria merged with and into Second Merger Sub, with Second Merger Sub
surviving as a wholly-owned subsidiary of FACT (the “ Second Merger ”), and FACT changed its name to “Complete
Solaria, Inc.” and Second Merger Sub changed its name to “CS, LLC” and (iii) immediately after the consummation of the
Second Merger and as part of the same overall transaction, Solaria merged with and into a newly formed Delaware limited liability company
and wholly-owned subsidiary of FACT and changed its name to “The SolarCA LLC” (“ Third Merger Sub ”), with
Third Merger Sub surviving as a wholly-owned subsidiary of FACT (the “Additional Merger”, and together with the First Merger
and the Second Merger, the “ Mergers ”).
The Mergers between Complete
Solaria and FACT has been accounted for as a reverse recapitalization. Under this method of accounting, FACT is treated as the acquired
company for financial statement reporting purposes. This determination was primarily based on the Company having a majority of the voting
power of the post-combination company, the Company’s senior management comprising substantially all of the senior management of
the post-combination company, and the Company’s operations comprising the ongoing operations of the post-combination company. Accordingly,
for accounting purposes, the Mergers have been treated as the equivalent of a capital transaction in which Complete Solaria is issuing
stock for the net assets of FACT. The net assets of FACT have been stated at historical cost, with no goodwill or other intangible assets
recorded.
Disposal Transaction
In October 2023, we completed
the divestiture of our solar panel business to Maxeon (“ Divestiture ”), pursuant to the terms of the Disposal Agreement.
Under the terms of the Disposal Agreement, Maxeon agreed to acquire certain assets and employees of Complete Solaria, for an aggregate
purchase price of approximately $11.0 million consisting of 1,100,000 shares of Maxeon ordinary shares. We determined that the criteria
were met for discontinued operations classification as the divestiture represented a strategic shift in our business. In connection with
the Divestiture, we recognized a loss from discontinued operations of $2.0 million and $173.4 million in the fiscal years ended December
29, 2024 and December 31, 2023, respectively. We also sold all the Maxeon shares in the year ended December 31, 2023, and recorded a $4.2
million loss on the sale of these shares in our consolidated statements of operations and comprehensive loss.
Below we have discussed our
historical results of continuing operations, which excludes our product revenues and related metrics, as all results of operations associated
with the solar panel business have been presented as discontinued operations, unless otherwise noted.
SunPower Acquisition Transaction
On August 5, 2024, we entered
into the aforementioned APA among us and the SunPower Debtors which provided for the sale and purchase of certain assets relating to the
Blue Raven Solar business, New Homes Business and Non-Installing Dealer network previously operated by the SunPower Debtors (the “Acquired
SunPower Assets”). The sale by SunPower was approved on September 23, 2024, by the United States Bankruptcy Court for the District
of Delaware. We completed the acquisition (“ Acquisition ”) of the Acquired SunPower Assets (“SunPower Businesses”)
effective September 30, 2024.
35
Financing of the Acquisition
Complete Solaria financed
the Acquisition by issuing 7% convertible senior notes (“ September 2024 Notes ”) in September 2024, which are due in
2029. The September 2024 Notes mature on July 1, 2029 and are convertible into the Company’s common stock at the option of the holder
at a conversion rate of $2.14 per share. The September 2024 Notes will become immediately due and payable at the option of the holder
in the event of default and upon a qualifying change of control event.
Key Financial Definitions/Components of Results
of Operations
Revenues
Revenue is recognized for
Residential Solar Installation and New Home Business when a customer obtains control of promised products and services and we have satisfied
our performance obligations which is the date by which substantially all of our design and installation is complete for a fully functioning
solar power system to interconnect to the local power grid.
Installation includes the
design of a solar energy system, the delivery of the components of the solar energy system (i.e., photovoltaic system, inverter, battery
storage, etc.), installation services and services facilitating the connection of the solar energy system to the power grid. We account
for these services as inputs to a combined output, resulting in a single service-based performance obligation.
The amount of revenue recognized
reflects the consideration which we expect to be entitled to receive in exchange for the products and services. To achieve this core principle,
we apply the following five steps:
Step 1. Identification of the contract(s)
with a customer;
Step 2. Identification of the performance
obligations in the contracts(s);
Step 3. Determination of the transaction
price;
Step 4. Allocation of the transaction
price to the performance obligations;
Step 5. Recognition of the revenue
when, or as, we satisfy a performance obligation.
Residential Solar Installation Revenues
Our Residential Solar Installation
segment sells products through a network of installing and non-installing dealers and resellers, as well as our internal sales team. Our
contracts with customers include three primary contract types:
● Cash
agreements – We contract directly with homeowners who purchase the solar energy system and related services from us. Customers
are invoiced on a billing schedule, where the majority of the transaction price is due upon installation with an additional payment due
when the system passes inspection by the authority having jurisdiction.
● Financing
partner agreements – In our financing partner agreements, we contract directly with homeowners for the purchase of the solar energy
system and related services. We refer the homeowner to a financing partner to finance the system, and the homeowner makes payments directly
to the financing partner. We receive consideration from the financing partner on a billing schedule where the majority of the transaction
price is due upon installation with an additional payment due when the system passes inspection by the authority having jurisdiction.
● Power
purchase agreements and lease agreements – We contract directly with a leasing partner to perform the solar energy system installation,
and the homeowner will finance the system through a power purchase agreement (or lease), which is signed with our leasing partner. We
consider the leasing partner to be our customer, as we do not contract directly with the homeowner and the leasing partner takes ownership
of the system upon the completion of installation. We receive consideration from the leasing partner on a billing schedule where the
majority of the transaction price is due upon installation with an additional payment due when the system passes inspection by the authority
having jurisdiction.
New Home Business Revenues
Our New Homes Business sells
through a network of home builders as well as our internal sales team. Our contracts with customers include two primary contract types:
● Cash agreements – We contract directly with homebuilders
who purchase the solar energy system from us and are the customers in the transaction. Our customers are invoiced upon the completion
of installation.
● Lease agreements – Prior to the SunPower Corporation’s
declaration of bankruptcy, certain homeowners had intended to lease a system from the SunPower Corporation, but were unable to consummate
the transaction (as a result of SunPower’s declaration of bankruptcy). The in-process system inventory (installed on recently constructed
homes) was acquired by us in connection with the SunPower Acquisition. We contracted directly with a leasing partner to facilitate the
leasing of the system to the impacted homeowners. We consider the leasing partner to be our customer. Under the terms of our arrangement
with the leasing partner, control is not transferred to the customer until the completed system is accepted by the customer. We receive
consideration from the leasing partner following the acceptance of the system.
36
Our performance obligation
for both reportable segments is to design and install a fully functioning solar energy system. For all contract types (with the exception
of New Homes Business Lease agreements), we recognize revenue over time. Our over-time revenue recognition begins when the solar power
system is fully installed (as it is at this point that control of the asset begins to be transferred to the customer and the customer
retains the significant risks and rewards of ownership of the solar power system). We recognize revenue using the input method based on
direct costs to install the system and defer the costs of installation until such time that control of the asset transfers to the customer
(installation). For New Homes Business Lease agreements, we consider the performance obligation to be satisfied at a point in time upon
acceptance of the system by the customer.
Revenue is generally recognized
at the transaction price contained within the agreement, net of costs of financing, or other consideration paid to the customers that
is not in exchange for a distinct good or service. Our arrangements may contain clauses that can either increase or decrease the transaction
price. Variable consideration is estimated at each measurement date at its most likely amount to the extent that it is probably that a
significant reversal of cumulative revenue recognized will not occur and true-ups are applied prospectively as such estimates change.
We record deferred revenue
for amounts invoiced that are received in advance of the provisioning of services. In certain contracts with customers, we arrange for
a third-party financing partner to provide financing to the customer. We collect upfront from the financing partner and the customer will
provide installment payments to the financing partner. We record revenue in the amount received from the financing partner, net of any
financing fees charged to the homeowner, which we consider to be a customer incentive. None of our contracts contain a significant financing
component.
Costs to obtain and fulfill contracts
Our costs to obtain and fulfill contracts, when recognized, associated with systems sales are expensed as sales commission and cost of
revenue, respectively. In addition, incentives we provide to our customers, such as discounts and rebates, are recorded net to the revenue
we have recognized on the solar power system.
Cost of Revenues
Cost of revenues is comprised
primarily of cost of material, internal labor costs, third-party subcontractors, design services, engineering personnel and employee-related
expenses associated with permitting services, associated warranty costs, freight and delivery costs, depreciation, and amortization of
internally developed software. Cost of revenues from these services is recognized when the Company transfers control of the product to
the customer, which is generally upon installation.
Operating Expenses
Sales Commissions
Sales commissions are direct
and incremental costs of obtaining customer contracts. These costs are paid to internal sales teams and third-party vendors who source
residential customer contracts for the sale of solar energy systems.
Sales and Marketing
Sales and marketing expenses
primarily consist of personnel related costs, including salaries and employee benefits, stock-based compensation, and other promotional
and advertising expenses. We expense certain sales and marketing, including promotional expenses, as incurred.
General and Administrative
General and administrative
expenses consist primarily of personnel and related expenses for employees, in our finance, research, engineering, and administrative
teams including salaries, bonuses, payroll taxes, and stock-based compensation. It also consists of legal, consulting, and professional
fees, rent expenses pertaining to our offices, business insurance costs and other costs.
Interest Expense
Interest expense primarily
relates to interest expense on the issuance of debt and convertible notes and the amortization of debt issuance costs.
37
Other income (expense), net
Other income (expense), net
consists of changes in the fair value of our convertible notes, the impact of debt extinguishment, troubled debt restructuring, changes
in the fair value of stock warrant liabilities and forward purchase agreements, and loss on the sale of an equity investment.
Income Tax Expense
Income tax expense primarily
consists of income taxes in certain foreign and state jurisdictions in which we conduct business.
Supply Chain Constraints
and Risk
We
rely on a small number of suppliers of solar energy systems and other equipment. If any of our suppliers was unable or unwilling to provide
us with contracted quantities in a timely manner at prices, quality levels and volumes acceptable to us, we would have very limited alternatives
for supply, and we may not be able find suitable replacements for our customers, or at all. Such an event could materially adversely affect
our business, prospects, financial condition and results of operations.
In
addition, the global supply chain and our industry have experienced significant disruptions in recent periods. We have seen supply chain
challenges and logistics constraints increase, including shortages of panels, inverters, batteries and associated component parts for
inverters and solar energy systems available for purchase, which materially impacted our results of operations. In an effort to mitigate
unpredictable lead times, we experienced a substantial build up in inventory on hand commencing in early 2022 in response to global supply
chain constraints. In certain cases, this has caused delays in critical equipment and inventory, longer lead times, and has resulted in
cost volatility. These shortages and delays can be attributed in part to the COVID-19 pandemic and resulting government action, as well
as broader macroeconomic conditions, and have been exacerbated by the ongoing conflicts in Ukraine and Israel. While we believe that a
majority our suppliers have secured sufficient supply to permit them to continue delivery and installations through the end of 2023, if
these shortages and delays persist into 2024, they could adversely affect the timing of when battery energy storage systems can be delivered
and installed, and when (or if) we can begin to generate revenue from those systems. If any of our suppliers of solar modules experienced
disruptions in the supply of the modules’ component parts, for example semiconductor solar wafers or investors, this may decrease
production capabilities and restrict our inventory and sales. In addition, we have experienced and are experiencing varying levels of
volatility in costs of equipment and labor resulting in part from disruptions caused by general global economic conditions. While inflationary
pressures have resulted in higher costs of products, in part due to an increase in the cost of the materials and wage rates, these additional
costs have been offset by the related rise in electricity rates.
We
cannot predict the full effects the supply chain constraints will have on our business, cash flows, liquidity, financial condition and
results of operations at this time due to numerous uncertainties. Given the dynamic nature of these circumstances on our ongoing business,
results of operations and overall financial performance, the full impact of macroeconomic factors, including the conflicts in Ukraine
and Israel, cannot be reasonably estimated at this time. In the event we are unable to mitigate the impact of delays or price volatility
in solar energy systems, raw materials, and freight, it could materially adversely affect our business, prospects, financial condition
and results of operations. For additional information on risk factors that could impact our results, please refer to “ Risk Factors ”
located elsewhere in this Annual Report on Form 10-K.
Critical Accounting
Estimates
Our
discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been
prepared in accordance with GAAP. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities,
revenue, expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe
to be reasonable under the circumstances. In many instances, we could have reasonably used different accounting estimates, and in other
instances, changes in the accounting estimates are reasonably likely to occur from period-to-period. Actual results could differ significantly
from our estimates. Our future financial statements will be affected to the extent that our actual results materially differ from these
estimates. For further information on all of our significant accounting policies, see Note 2 – Summary of Significant Accounting
Policies, to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
We
believe that policies associated with our revenue recognition and business combination have the greatest impact on our consolidated financial
statements. Therefore, we consider these to be our critical accounting policies and estimates.
38
Revenue Recognition
Revenue is recognized for
Residential Solar Installation and New Home Business when a customer obtains control of promised products and services and we have satisfied
our performance obligations which is the date by which substantially all of our design and installation is complete for a fully functioning
solar power system to interconnect to the local power grid.
Installation includes the
design of a solar energy system, the delivery of the components of the solar energy system (i.e., photovoltaic system, inverter, battery
storage, etc.), installation services and services facilitating the connection of the solar energy system to the power grid. We account
for these services as inputs to a combined output, resulting in a single service-based performance obligation.
The amount of revenue recognized
reflects the consideration which we expect to be entitled to receive in exchange for the products and services. To achieve this core principle,
we apply the following five steps:
Step 1. Identification of the contract(s)
with a customer;
Step 2. Identification of the performance
obligations in the contracts(s);
Step 3. Determination of the transaction
price;
Step 4. Allocation of the transaction
price to the performance obligations;
Step 5. Recognition of the revenue
when, or as, we satisfy a performance obligation.
Residential Solar Installation Revenues
Our Residential Solar Installation
segment sells products through a network of installing and non-installing dealers and resellers, as well as our internal sales team. Our
contracts with customers include three primary contract types:
● Cash
agreements – We contract directly with homeowners who purchase the solar energy system and related services from us. Customers
are invoiced on a billing schedule, where the majority of the transaction price is due upon installation with an additional payment due
when the system passes inspection by the authority having jurisdiction.
● Financing
partner agreements – In our financing partner agreements, we contract directly with homeowners for the purchase of the solar energy
system and related services. We refer the homeowner to a financing partner to finance the system, and the homeowner makes payments directly
to the financing partner. We receive consideration from the financing partner on a billing schedule where the majority of the transaction
price is due upon installation with an additional payment due when the system passes inspection by the authority having jurisdiction.
● Power
purchase agreements and lease agreements – We contract directly with a leasing partner to perform the solar energy system installation,
and the homeowner will finance the system through a power purchase agreement (or lease), which is signed with our leasing partner. We
consider the leasing partner to be our customer, as we do not contract directly with the homeowner and the leasing partner takes ownership
of the system upon the completion of installation. We receive consideration from the leasing partner on a billing schedule where the
majority of the transaction price is due upon installation with an additional payment due when the system passes inspection by the authority
having jurisdiction.
New Home Business Revenues
Our New Homes Business sells
through a network of home builders as well as our internal sales team. Our contracts with customers include two primary contract types:
●
Cash agreements – We contract directly
with homebuilders who purchase the solar energy system from us and are the customers in the transaction. Our customers are invoiced upon
the completion of installation.
●
Lease agreements – Prior to the SunPower Corporation’s declaration of bankruptcy, certain homeowners had intended to lease a system from the SunPower Corporation, but were unable to consummate the transaction (as a result of SunPower’s declaration of bankruptcy). The in-process system inventory (installed on recently constructed homes) was acquired by us in connection with the SunPower Acquisition. We contracted directly with a leasing partner to facilitate the leasing of the system to the impacted homeowners. We consider the leasing partner to be our customer. Under the terms of our arrangement with the leasing partner, control is not transferred to the customer until the completed system is accepted by the customer. We receive consideration from the leasing partner following the acceptance of the system.
Our performance obligation for both reportable segments is to design
and install a fully functioning solar energy system. For all contract types (with the exception of New Homes Business Lease agreements),
we recognize revenue over time. Our over-time revenue recognition begins when the solar power system is fully installed (as it is at this
point that control of the asset begins to be transferred to the customer and the customer retains the significant risks and rewards of
ownership of the solar power system). We recognize revenue using the input method based on direct costs to install the system and defer
the costs of installation until such time that control of the asset transfers to the customer (installation). For New Homes Business Lease
agreements, we consider the performance obligation to be satisfied at a point in time upon acceptance of the system by the customer.
39
Revenue
is generally recognized at the transaction price contained within the agreement, net of costs of financing, or other consideration paid
to the customers that is not in exchange for a distinct good or service. Our arrangements may contain clauses that can either increase
or decrease the transaction price. Variable consideration is estimated at each measurement date at its most likely amount to the extent
that it is probably that a significant reversal of cumulative revenue recognized will not occur and true-ups are applied prospectively
as such estimates change.
We record deferred revenue
for amounts invoiced that are received in advance of the provisioning of services. In certain contracts with customers, we arrange for
a third-party financing partner to provide financing to the customer. We collect upfront from the financing partner and the customer will
provide installment payments to the financing partner. We record revenue in the amount received from the financing partner, net of any
financing fees charged to the homeowner, which we consider to be a customer incentive. None of our contracts contain a significant financing
component.
Costs
to obtain and fulfill contracts
Our costs to obtain and fulfill contracts, when recognized, associated with systems sales are expensed as sales commission and cost of
revenue, respectively. In addition, incentives we provide to our customers, such as discounts and rebates, are recorded net to the revenue
we have recognized on the solar power system.
Accounting for
Business Combinations
We
record all acquired assets and liabilities, including goodwill, and other identifiable intangible assets at fair value. The initial recording
of goodwill, other identifiable intangible assets, requires certain estimates and assumptions concerning the determination of the fair
values and useful lives. The judgments made in the context of the purchase price allocation can materially affect our future results of
operations. Accordingly, for significant acquisitions, we obtain assistance from third-party valuation specialists. The valuations calculated
from estimates are based on information available at the acquisition date. Goodwill is not amortized but is subject to annual tests for
impairment or more frequent tests if events or circumstances indicate it may be impaired. Other intangible assets are amortized over their
estimated useful lives and are subject to impairment if events or circumstances indicate a possible inability to realize the carrying
amount.
Recent Accounting
Pronouncements
A
discussion of recently issued accounting standards applicable to Complete Solaria is described in Note 2 – Summary of Significant
Accounting Policies, in the accompanying notes to the consolidated financial statements.
Results of Operations
Fiscal year ended
December 29, 2024 (“2024”) compared to year ended December 31, 2023 (“2023”)
In
this section, we discuss the results of our operations for fiscal 2024 compared to fiscal 2023. We discuss our cash flows and current
financial condition under “Liquidity and Capital Resources”.
40
The
following table sets forth our statements of operations data for the fiscal years ended December 29, 2024 and December 31, 2023, respectively.
We have derived this data from our consolidated financial statements included elsewhere in this Annual Report on Form 10-K. This information
should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Annual Report on
Form 10-K. The results of historical periods are not necessarily indicative of the results of operations for any future period. Within
the tables presented, percentages are calculated based on the underlying whole-dollar amounts and, therefore, may not recalculate exactly
from the rounded numbers used for disclosure purposes.
Fiscal Year Ended
December 29,
December 31,
$
%
(in thousands)
2024
2023
Change
Change
Revenues
$
108,742
$
87,616
$
21,126
24
%
Cost of revenues (1)
69,240
69,828
(588
)
(1
)
Gross profit
39,502
17,788
21,714
122
Gross margin %
36
%
20
%
Operating expenses:
Sales commissions
24,590
31,127
(6,537
)
(21
)
Sales and marketing (1)
6,827
6,920
(93
)
(1
)
General and administrative (1)
76,594
32,099
44,495
139
Total operating expenses
108,011
70,146
37,865
54
Loss from continuing operations
(68,509
)
(52,358
)
(16,151
)
31
Interest expense (2)
(16,223
)
(14,033
)
(2,190
)
16
Interest income
19
36
(17
)
(47
)
Other income (expense), net (3)
7,932
(29,862
)
37,794
(127
)
Gain on troubled debt restructuring (4)
22,337
—
22,337
*
Loss from continuing operations before taxes
(54,444
)
(96,217
)
41,773
(43
)
Income tax benefit (provision)
—
20
(20
)
(100
)
Net loss from continuing operations
$
(54,444
)
$
(96,197
)
$
41,753
(43
)
(1) Includes stock-based compensation expense. See table below.
(2) Includes interest expense to related parties of $7.6 million and $0.4
million during the fiscal years ended December 29, 2024, and December 31, 2023, respectively.
(3)
Other income (expense), net, in the fiscal
year ended December 29, 2024, includes the following related party transactions; (i) $0.7 million of expense in connection with the conversion
of SAFE Agreements into shares of common stock and the change in the fair value of SAFE Agreements, (ii) $3.0 million of expense in connection
with the loss on issuance of a derivative liability and $0.3 million of income due to the change in the value of derivative liabilities,
and (iii) $0.1 million of income in connection with the change in the fair value of forward purchase agreements.
Other income (expense), net in the fiscal year
ended December 31, 2023, includes the following related party transaction; $0.7 million of expense for bonus shares issued in connection
with the Mergers; $0.4 million of forward purchase agreements entered into and $9.1 million of change in the fair value of the forward
purchase agreements; and $30.7 million of expense for shares issued in connection with the forward purchase agreements
(4)
Gain includes $12.5 million with a related party in the fiscal year
ended December 29, 2024.
*
Percentage change not meaningful.
Includes stock-based
compensation expense as follows (in thousands):
Fiscal Year Ended
December 29,
December 31,
2024
2023
Cost of revenues
$
157
$
84
Sales and marketing
598
487
General and administrative
2,312
2,252
Total stock-based compensation expense
$
3,067
$
2,823
41
Revenues
We disaggregate our revenues
based on the following operating segments (in thousands):
Fiscal Year Ended
December 29,
December 31,
$
%
2024
2023
Change
Change
Residential Solar Installation
$ 67,460
$ 87,616
$ (20,156 )
(23 )%
New Homes Business
41,282
—
41,282
100
Total revenue
$ 108,742
$ 87,616
$ 21,126
24
Total revenues increased by
$21.1 million or 24%, during 2024 compared to 2023. This increase includes $84.6 million in revenue generated from the SunPower acquisition,
partially offset by a decrease in legacy solar energy system installation of $61.0 million or 70% when compared to the previous year.
The decrease in Residential Solar Installation during 2024 is primarily a result of decreased demand for solar energy systems due to the
net energy metering program (“NEM 3.0”) that went live in California in April 2023, an overall softening in the industry due
to reduced economic outlook in key markets, and rising interest rates.
The decrease in software enhanced
services during 2024 was the result of a shift in focus towards solar energy installations.
Cost of Revenues
Fiscal Year Ended
December 29,
December 31,
$
%
2024
2023
Change
Change
Residential Solar Installations
$ 45,266
$ 69,828
$ (24,562 )
(35 )%
New Homes Business
23,974
—
23,974
100
Total cost of revenues
$ 69,240
$ 69,828
$ (588 )
(1 )
Gross Margin
Total gross margin
36 %
20 %
Total
costs of revenues decreased by $0.5 million, during 2024 compared to 2023. This decrease includes $49.0 million in cost of revenue generated
from the SunPower acquisition partially offset by a $49.5 million or 1% decrease in costs attributable to decrease in legacy solar energy
systems revenues
42
Gross Margin
Gross margin increased from
20% for the fiscal year ended December 31, 2023 to 36% for the fiscal year ended December 29, 2024. The increase in gross margin is primarily
attributed to the SunPower acquisition. New Homes Business has a higher gross margin because the systems are integrated into new builds
whereas solar system installations require retrofitting that may require additional labor and costly renovations for optimal roof orientation
and proper installation.
Sales Commissions
Fiscal Year Ended
December 29,
December 31,
$
%
2024
2023
Change
Change
Residential Solar Installations
$ 23,388
$ 31,127
$ (7,739 )
(25 )%
New Homes Business
1,202
—
1,202
100
Sales Commission
$ 24,590
$ 31,127
$ (6,537 )
(21 )
The decrease in Residential
Solar Installations commissions during 2024 compared to 2023 is attributed to a decrease in sales in solar system installation revenue
and overall decrease in customer acquisition costs.
Sales and Marketing
Fiscal Year Ended
December 29,
December 31,
$
%
2024
2023
Change
Change
Residential Solar Installations
$ 6,827
$ 6,920
$ (93 )
(1 )%
New Homes Business
—
—
—
—
Sales & Marketing
$ 6,827
$ 6,920
$ (93 )
(1 )
Residential Solar Installation
expense decreased in 2024 compared to 2023 due to the decrease in revenues and a reduction in incentives and rebates for the solar energy
system installations.
General and Administrative
Fiscal Year Ended
December 29,
December 31,
$
%
2024
2023
Change
Change
Residential Solar Installations
$ 73,362
$ 32,099
$ 41,263
129 %
New Homes Business
3,232
—
3,232
100
Sales & Marketing
$ 76,594
$ 32,099
$ 44,495
139
The increase in general and administrative costs during 2024 compared
to 2023 was primarily attributed to transformation costs as it relates to the SunPower acquisition. Increases in contractors, professional
services such as legal, accounting and other outside services costs of $14.0 million related to the acquisition, payroll of $10.4 million,
bad debt expense of $10.0 million, and overall one-time costs of $13.3 million of integrating the companies include consultants to identify
areas of automation and operational synergies, software implementation, and data migration.
43
Interest Expense
Interest
expense for the fiscal year ended December 29, 2024 increased $2.2 million or 16%, compared to the fiscal year ended December 31,
2023. The increase was primarily attributed to debt restructuring that was completed during the third quarter of fiscal 2024.
Other Income (Expense), Net
Other income (expense), net was $7.9 million for the fiscal year ended
December 29, 2024. The expenses consisted primarily of and increased due to $34.0 million gain on remeasurement of derivative liability,
and $6.5 million due to the change in fair value of warrant liability, warrants, forward purchase agreement liabilities and SAFE Agreement.
The increase is offset by $24.7 million loss on issuance of a derivative liability, $1.3 million change in the fair value of FACT public,
private placement and working capital warrants, $1.3 million loss on conversion of SAFE agreements to common stock with a related party
and $3.8 million in other financing costs.
Other
income (expense), net was $29.9 million for the fiscal year ended December 31, 2023. The expenses consisted primarily of $35.4 million
in other expense related to the issuance of common stock in connection with the FPAs, the loss on extinguishment of debt in CS Solis of
$10.3 million, the loss on sale of Maxeon equity securities of $4.2 million, $3.9 million in other expense associated with the change
in fair value of FPAs, $2.4 million for the issuance of bonus shares in connection with the Mergers, $3.0 million relating to expenses
relating to disposed operations and other expenses of $0.4 million. These expenses were offset by $29.3 million related to the change
in fair value of our warrant liabilities.
Net Loss from Continuing Operations
As
a result of the factors discussed above, our net loss from continuing operations for the fiscal year ended December 29, 2024, was $54.4
million a decrease of $41.8 million, as compared to a net loss from continuing operations of $96.2 million for the fiscal year ended December
31, 2023.
Liquidity and Capital Resources
Since inception, we have incurred losses and negative cash flows from
operations. We incurred net losses of $56.5 million and $269.6 million, during the fiscal years ended December 29, 2024, and December
31, 2023, respectively, and had an accumulated deficit of $411.4 million and current debt of $1.5 million as of December 29, 2024. We
had cash and cash equivalents of $13.4 million as of December 29, 2024, which were held for working capital expenditures. We believe our
operating losses and negative operating cash flows will continue into the foreseeable future. We have financed our operations primarily
through sales of equity securities, the issuance of convertible notes and cash generated from operations. Our cash equivalents are on
deposit with major financial institutions. Our cash position raises substantial doubt regarding our ability to continue as a going concern
for 12 months following the issuance of the consolidated financial statements.
44
We will receive the proceeds from any cash exercise of any warrants.
The aggregate amount of proceeds could be up to $257.3 million if all the warrants are exercised for cash. However, to the extent the
warrants are exercised on a “cashless basis,” the amount of cash we would receive from the exercise of the warrants will decrease.
The Private Warrants and Working Capital Warrants may be exercised for cash or on a “cashless basis.” The Public Warrants
and the Mergers Warrants may only be exercised for cash provided there is then an effective registration statement registering the shares
of common stock issuable upon the exercise of such warrants. If there is not a then-effective registration statement, then such warrants
may be exercised on a “cashless basis,” pursuant to an available exemption from registration under the Securities Act. We
expect to use any such proceeds for general corporate and working capital purposes, which would increase our liquidity. As of April 28,
2025, the price of our common stock was $2.05 per share. The weighted average exercise price of the warrants was $8.12 as of December
29, 2024. We believe the likelihood that warrant holders will exercise their warrants, and therefore the amount of cash proceeds that
we would receive, is dependent upon the market price of our common stock. If the market price for our common stock remains less than the
exercise price, we believe warrant holders will be unlikely to exercise. In which case we will not receive any proceeds from the cash
exercise of the warrants.
Debt Financings
In July 2024 we issued $46.0
million of 12% senior unsecured convertible notes. Of this issuance, $28.0 million was for cash and $18.0 million was in an exchange of
existing debt on our consolidated balance sheet. Also during 2024, we issued $79.8 million of 7% senior unsecured convertible notes for
cash.
12% Unsecured Convertible Senior Notes
In July 2024, we issued $46.0
million of senior unsecured convertible notes (“July 2024 Notes”) to various lenders. Including in connection with the exchange
agreement transactions summarized below. Of the July 2024 Notes, $18.0 million were issued in exchange for the cancellation of indebtedness
as discussed below, which amount included $10.0 million issued to a strategic investor identified by us as a related party. The July 2024
Notes also included $18.0 million issued to a related party affiliated with the Company’s CEO, Rodgers Massey Revocable Living Trust.
The July 2024 Notes bear interest at 12% per annum and mature on July 1, 2029. The interest rate increases by 3% in the event of default.
The July 2024 Notes are convertible into shares of our common stock at the option of the holder at a conversion rate and initially equal
to 595.2381 shares of common stock per $1,000 principal amount of the July notes. The July 2024 Notes may be declared due and payable
at the option of the holder upon event of default and upon a qualifying change of control event.
7% Unsecured Convertible Senior Notes
In September 2024, we
issued $66.8 million of senior unsecured convertible notes to various lenders (the “September 2024 Notes”), $8.0 million of
which were issued to a related party. In December 2024, we issued additional September 2024 Notes for cash proceeds of $13.0 million.
The September 2024 Notes bear interest at 7% per annum and mature on July 1, 2029. The September 2024 Notes are initially convertible
into 467.8363 shares of common stock per $1,000 principal amount of September 2024 Notes. The September 2024 Notes may be declared due
and payable at the option of the holder upon an event of default and upon a qualifying change of control event.
Exchange Agreement
On July 1, 2024, we entered into an Exchange Agreement
(the “Exchange Agreement”) with CSEF Holdings, LLC and its affiliates (“Carlyle”) and Kline Hill (as defined below)
providing for:
(i)
the cancellation of all indebtedness, inclusive of the CS Solis Debt, owed to Carlyle by the Company, termination of all debt instruments by and between the Company and Carlyle (through the transfer of Carlyle’s interest in CS Solis, LLC, to the Company), and the satisfaction of all obligations owed to Carlyle by the Company under the terminated debt instruments;
(ii)
the issuance of a note for the principal amount of $10.0 million to Carlyle as part of the July 2024 Notes;
(iii)
the cancellation of all indebtedness owed to Kline Hill Partners Fund LP, Kline Hill Partners IV SPV LLC, and Kline Hill Partners Opportunity IV SPV, LLC (collectively “Kline Hill”). by the Company, termination of all debt instruments by and between the Company and Kline Hill, including the 2018 Bridge Notes, the revolving loan and the secured credit facility, and the satisfaction of all obligations owed to Kline Hill by the Company under the terminated debt instruments;
(iv)
the issuance of a note for the principal amount of $8.0 million to Kline Hill as part of the July 2024 Notes; and
(v)
the issuance of 1,500,000 shares of common stock, par value $0.0001 per share, of the Company (the “Common Stock”) to Kline Hill (the “Shares”)
As a result of the Exchange Agreement, we settled
our obligations relating to (i) 2018 Bridge Notes issued in 2018 which bore interest at 8% per annum, (ii) $3.7 million of the Revolving
Loan entered into in 2020 which bore interest at the greater of 7.75% or Prime plus 4.5%; (iii) a Secured Credit Facility entered into
in December 2022 which required the Company to repay amounts borrowed based upon a multiplier of 1.15 if repaid within 75 days and 1.175
if repaid after 75 days; and (iv) debt with CS Solis, an investment by Carlyle. The cancellation of existing indebtedness of these obligations
in the Exchange Agreement aggregated to $65.9 million.
The Revolving Loan has a remaining outstanding
balance of $1.5 million as of December 29, 2024 due to the Rodgers Massey Revocable Living Trust, a related party.
45
Polar Settlement Agreement
In September 2023, in connection with the Mergers,
we entered into a settlement and release agreement with Polar Multi-Strategy Master Fund (“Polar”) for the settlement of a
working capital loan that had been made by Polar to the Sponsor, prior to the closing of the Mergers. The settlement agreement required
us to pay Polar $0.5 million in ten equal monthly installments and did not accrue interest. The balance outstanding was $0.3 million as
of December 31, 2023. The remaining balance owed to Polar was paid in full in 2024.
Forward Purchase Agreements
In
July 2023, FACT and Legacy Complete Solaria, Inc. entered into FPAs with each of (i) Meteora; (ii) Polar, and (iii) Sandia (each
individually, a “Seller”, and together, the “FPA Sellers”).
Pursuant
to the terms of the FPAs, the FPA Sellers may purchase through a broker in the open market, from holders of Shares other than the Company
or affiliates thereof, FACT’s ordinary shares, par value of $0.0001 per share, (the “Shares”). While the FPA Sellers
have no obligation to purchase any Shares under the FPAs, the aggregate total Shares that may be purchased under the FPAs shall be no
more than 6,720,000 in aggregate. The FPA Sellers may not beneficially own greater than 9.9% of issued and outstanding Shares
following the Mergers as per the Amended and Restated Business Combination Agreement.
The key terms of the
forward contracts are as follows:
● The
FPA Sellers can terminate the transaction following the Optional Early Termination (“OET”) Date which shall specify the quantity
by which the number of shares is to be reduced (such quantity, the “Terminated Shares”). Seller shall terminate the transaction
in respect of any shares sold on or prior to the maturity date. The counterparty is entitled to an amount from the seller equal to the
number of terminated shares multiplied by a reset price. The reset price is initially $10.56 (the “Initial Price”) and is
subject to a $5.00 floor.
● The
FPAs contains multiple settlement outcomes. Per the terms of the agreements, the FPAs will (1) settle in cash in the event the Company
is due cash upon settlement from the FPA Sellers or (2) settle in either cash or shares, at the discretion of the Company, should the
settlement amount adjustment exceed the settlement amount. Should the Company elect to settle via shares, the equity will be issued in
Complete Solaria Common Stock, with a per share price based on the volume-weighted average price (“VWAP”) Price over 15 scheduled
trading days. The magnitude of the settlement is based on the Settlement Amount, an amount equal to the product of: (1) Number of shares
issued to the FPA Seller pursuant to the FPA, less the number of Terminated Shares multiplied by (2) the VWAP Price over the valuation
period. The Settlement amount will be reduced by the Settlement Adjustment, an amount equal to the product of (1) Number of shares in
the Pricing Date Notice, less the number of Terminated Shares multiplied by $2.00.
46
● The
Settlement occurs as of the Valuation Date, which is the earlier to occur of (a) the date that is two years after the date of the Closing
Date of the Mergers (b) the date specified by Seller in a written notice to be delivered to Counterparty at Seller’s discretion
(which Valuation Date shall not be earlier than the day such notice is effective) after the occurrence of certain triggering events;
and (c) 90 days after delivery by the Counterparty of a written notice in the event that for any 20 trading days during a 30 consecutive
trading day-period (the “Measurement Period”) that occurs at least 6 months after the Closing Date, the VWAP Price is less
than the then applicable Reset Price.
We
entered into four separate FPAs, three of which, associated with the obligation to issue 6,300,000 Shares, were entered into prior to
the closing of the Mergers. Upon signing the FPAs, we incurred an obligation to issue a fixed number of shares to the FPA Sellers contingent
upon the closing of the Mergers in addition to the terms and conditions associated with the settlement of the FPAs.
On
December 18, 2023, we and the FPA Sellers entered into separate amendments to the FPA (the “Amendments”). The Amendments lowered
the reset floor price of each FPA from $5.00 to $3.00 and allow us to raise up to $10.0 million of equity from existing stockholders without
triggering certain anti-dilution provisions contained in the FPA; provided, the insiders pay a price per share for their initial investment
equal to the closing price per share as quoted on the Nasdaq on the day of purchase; provided, further, that any subsequent investments
are made at a price per share equal to the greater of (a) the closing price per share as quoted by Nasdaq on the day of the purchase or
(b) the amount paid in connection with the initial investment.
On
May 7 and 8, 2024, respectively, we entered into and executed separate amendments to the FPAs (collectively the “Second Amendments”)
with Sandia (the “Sandia Second Amendment”) and Polar (the “Polar Second Amendment”). The Second Amendments lowered
the reset price of each FPA from $3.00 to $1.00 per share and amended the VWAP Trigger Event provision to read as “ After
December 31, 2024, an event that occurs if the VWAP Price, for any 20 trading days during a 30 consecutive trading day-period, is below
$1.00 per Share”. The Sandia Second Amendment is not effective until we execute similar amendments with both Polar and Meteora .
On
June 14, 2024, we entered into and executed an amendment to the FPA with Sandia (the “Sandia Third Amendment”). The Sandia
Third Amendment set the reset price of each FPA to $1.00 per share and amended the VWAP Trigger Event provision to read as “After
December 31, 2024, an event that occurs if the VWAP Price, for any 20 trading days during a 30 consecutive trading day-period, is below
$1.00 per Share.”
On
July 17, 2024, we entered into an amendment to the FPA with Polar pursuant to which we and Polar agreed that Section 2 (Most Favored Nation)
of the FPA is applicable to all 2,450,000 shares subject to the FPA.
47
Simple Agreement for Future Equity (“SAFE”)
Agreements
First SAFE
On
January 31, 2024, we entered into a SAFE (“First SAFE”) with the Rodgers Massey Freedom and Free Markets Charitable
Trust (the “Purchaser”) in connection with the Purchaser investing $1.5 million in the Company. The First SAFE is
convertible into shares of our common stock, par value $0.0001 per share, upon the initial closing of a bona fide transaction or
series of transactions with the principal purpose of raising capital, pursuant to which we issue and sell common stock at a fixed
valuation (an “Equity Financing”), at a per share conversion price which is equal to the lower of (i) (a) $53.54 million
divided by (b) our capitalization immediately prior to such Equity Financing (such conversion price, the “SAFE Price”),
and (ii) 80% of the price per share of our common stock sold in the Equity Financing. If we consummate a change of control prior to
the termination of the First SAFE, the Purchaser will be automatically entitled to receive a portion of the proceeds of such
liquidity event equal to the greater of (i) $1.5 million and (ii) the amount payable on the number of shares of our common stock
equal to (a) $1.5 million divided by (b)(1) $53.54 million divided by (2) our capitalization immediately prior to such liquidity
event (the “Liquidity Price”), subject to certain adjustments as set forth in the First SAFE. The First SAFE was
convertible into a maximum of 1,431,297 shares of our common stock, assuming a per share conversion price of $1.05, which is the
product of (i) $1.31, the closing price of our common stock on January 31, 2024, multiplied by (ii) 80%.
On April 21, 2024, we entered into an amendment (“First SAFE
Amendment”) that converted the First SAFE investment of $1.5 million into 4,166,667 shares of our common stock based on a conversion
price of $0.36 per share, defined in the First SAFE Amendment as the product of (i) $0.45, the closing price of our common stock
on April 19, 2024, multiplied by (ii) 80%. Upon conversion, we recorded a debit to SAFE Agreement of $1.5 million, a credit to Additional
paid-in-capital of $1.9 million and recognized expense of $0.4 million within Other income (expense), net in our consolidated statement
of operations for the fiscal year ended December 29, 2024.
Second SAFE
On
February 15, 2024, we entered into a second SAFE (the “Second SAFE”) with the Purchaser, in connection with the Purchaser
investing $3.5 million in the Company. The Second SAFE did not accrue interest. The Second SAFE was initially convertible into shares
of our common stock upon the initial closing of an Equity Financing at a per share conversion price which was equal to the lower of (i)
the Second SAFE Price, and (ii) 80% of the price per share of our common stock sold in the Equity Financing. If we consummated a change
of control prior to the termination of the Second SAFE, the Purchaser would have been automatically entitled to receive an amount equal
to the greater of (i) $3.5 million and (ii) the amount payable on the number of shares of our common stock equal to $3.5 million divided
by the Liquidity Price, subject to certain adjustments as set forth in the Second SAFE. The Second SAFE was convertible into a maximum
of 3,707,627 shares of our common stock, assuming a per share conversion price of $0.94, which is the product of (i) $1.18, the closing
per share price of our common stock on February 15, 2024, (ii) 80%.
On April 21, 2024, we entered into an amendment (“Second SAFE
Amendment”) that converted the Second SAFE investment of $3.5 million into 9,722,222 shares of our common stock based on a conversion
price of $0.36 per share, defined in the Second SAFE Amendment as the product of (i) $0.45, the closing price of our common stock
on April 19, 2024, multiplied by (ii) 80%. Upon conversion, we recorded a debit to SAFE Agreement of $3.5 million, a credit to Additional
paid-in-capital of $4.4 million and recognized expense of $0.9 million within Other income (expense), net in our consolidated statement
of operations for the fiscal year ended December 29, 2024.
Third SAFE
On
May 13, 2024, we entered into a third SAFE (the “Third SAFE”) with the Purchaser, in connection with the Purchaser investing
$1.0 million in the Company. The Third SAFE is convertible into shares of our common stock upon the initial closing of a bona fide transaction
or series of transactions with the principal purpose of raising capital, pursuant to which the Company issues and sells shares of its
common stock in an Equity Financing, at a per share conversion price which is equal to 50% of the price per share of our common stock
sold in the Equity Financing. If we consummate a change of control prior to the termination of the Third SAFE, the Purchaser will be automatically
entitled to receive a portion of the proceeds of such liquidity event equal to $1.0 million, subject to certain adjustments as set forth
in the Third SAFE. The Third SAFE is convertible into a maximum of 2,750,000 shares of our common stock, assuming a per share conversion
price of $0.275, which is the product of (i) $0.55, the closing price of our common stock on May 13, 2024, multiplied by (ii) 50%. Given
that the SAFE could be settled in cash or a variable number of shares, we have accounted for the instrument as a liability at its fair
value.
48
As
of December 29, 2024, we estimated the fair value of the Third SAFE at $0.4 million based upon the assumptions disclosed in Note
5 – Fair Value Measurements to our consolidated financial statements.
Cash Flows for the Fiscal Years Ended December
29, 2024 and December 31, 2023
The following table summarizes
Complete Solaria’s cash flows from operating, investing, and financing activities for the fiscal years ended (in thousands):
Fiscal Year Ended
December 29,
December 31,
2024
2023
Net cash used in operating activities from continuing operations
$ (54,662 )
$ (58,802 )
Net cash provided by investing activities from continuing operations
(54,657 )
6,171
Net cash provided by financing activities from continuing operations
120,100
50,425
Net increase in cash, cash equivalents and restricted cash from discontinued operations
—
190
Net increase (decrease) in cash, cash equivalents and restricted cash
10,803
(1,900 )
Cash Flows from Operating Activities
Net cash used in operating activities from continuing operations of
$54.6 million for the fiscal year ended December 29, 2024 was primarily due to the net loss from continuing operations, net of tax of
$54.4 million and net cash outflows of $6.6 million from changes in our operating assets and liabilities which was partially offset by
non-cash adjustments of $6.4 million. Non-cash charges primarily consisted of $24.7 million for loss on issuance of derivative liability,
$9.1 million provision for credit losses, $5.8 million of amortization of debt issuance costs, $9.2 million of non-cash expense in connection
with warrants issued for vendor services, $3.1 million of stock-based compensation expense, $3.9 million accretion of debt in CS Solis,
$3.8 million for asset impairment and disposals, $2.7 million for depreciation and amortization, $1.8 million for non-cash interest expense,
$0.8 million for lease expense, and $1.3 million for loss on conversion of SAFE Agreements to shares of common stock, and $0.4 million
of other financing costs, partially offset by a decrease of $34.0 million for the change in fair value of derivative liabilities, $22.3
gain on troubled debt restructuring, $2.9 million change in fair value of warrant liabilities, and $1.0 million change due to fair value
adjustments. The main drivers of net cash outflows derived from the changes in operating assets and liabilities were related to an increase
in contract assets of $21.5 million, a $10.4 million decrease in accounts payable, a $0.8 million decrease in operating lease liabilities,
and a $0.2 million increase in prepaid expenses and other current assets, partially offset by an $8.7 million decrease in inventories,
a $3.3 million decrease in accounts receivable, a $14.1 million increase in accrued expenses and $0.2 million of other.
Net cash used in operating
activities from continuing operations of $58.8 million for the fiscal year ended December 31, 2023 was primarily due to the net loss from
continuing operations, net of tax of $96.2 million and net cash outflows of $17.4 million from changes in our operating assets and liabilities,
adjusted for non-cash charges of $54.1 million. Non-cash charges primarily consisted of $35.5 million for the issuance of common stock
in connection with FPAs, $10.3 million loss on CS Solis debt extinguishment, $4.2 million loss on sale of equity securities, $3.9 million
change in fair value of FPAs, $4.3 million change in allowance for credit losses, $4.9 million of interest expense, $6.6 million accretion
of long-term debt in CS Solis, $2.4 million related to the issuance of bonus common stock shares in connection with the Mergers, $3.4
million of stock-based compensation expense, and $6.1 million change in reserve for excess and obsolete inventory, $0.9 million in lease
expense and $0.9 million in depreciation and amortization, partially offset by a decrease in the fair value of warrant liabilities of
$29.3 million. The main drivers of net cash outflows derived from the changes in operating assets and liabilities were related to an increase
in accounts receivable, net of $12.1 million, an increase in prepaid expenses and other current assets of $4.2 million, a decrease in
deferred revenue of $1.7 million, a decrease in accrued expenses and other liabilities of $3.3 million and a decrease in operating lease
liabilities of $0.6 million, partially offset a decrease in inventory of $1.5 million, an increase in accounts payable of $2.3 million,
and a decrease in other noncurrent assets of $1.1 million.
49
Cash Flows from Investing Activities
Net cash used by investing activities of $54.7 million for the fiscal
year ended December 29, 2024 was primarily due to the acquisition of SunPower of $53.5 million and $1.2 million in capital expenditures.
Net cash provided by investing
activities of $6.2 million for the fiscal year ended December 31, 2023 was primarily due to sale of an investment.
Cash Flows from Financing Activities
Net cash provided by financing
activities of $120.1 million for the fiscal year ended December 29, 2024 was primarily due to proceeds from the issuance of convertible
notes, net of $107.7 million, proceeds from SAFE agreements of $6.0 million, proceeds from the issuance of common stock of $6.7 million
and proceeds from the exercise of common stock options of $0.5 million. The proceeds were partially offset by finance lease payments and
the payment of a note aggregating $0.8 million.
Net cash provided by financing
activities of $50.4 million for the fiscal year ended December 31, 2023 was primarily due to total proceeds from the issuance of convertible
notes, net of $21.3 million, total proceeds from the Mergers and PIPE Financing of $19.8 million, and proceeds from the issuance of notes
payable, net of $14.1 million, partially offset by the repayment of notes payable of $9.8 million.
Emerging Growth Company
Status
Section 102(b)(1) of the Jumpstart
Our Business Startups Act of 2012, or the JOBS Act, exempts emerging growth companies from being required to comply with new or revised
financial accounting standards until private companies are required to comply with the new or revised financial accounting standards.
The JOBS Act provides that a company can choose not to take advantage of the extended transition period and comply with the
requirements that apply to non-emerging growth companies, and any such election to not take advantage of the extended transition
period is irrevocable.
50
Complete Solaria is an “emerging
growth company” as defined in Section 2(a) of the Securities Act and has elected to take advantage of the benefits of the extended
transition period for new or revised financial accounting standards. Following the closing of the Mergers, our Post-Combination Company
remains an emerging growth company until the earliest of (i) the last day of the fiscal year in which the market value of common stock
that is held by non-affiliates exceeds $700 million as of the end of that year’s second fiscal quarter, (ii) the last
day of the fiscal year in which we has total annual gross revenue of $1.235 billion or more during such fiscal year (as indexed for inflation),
(iii) the date on which we have issued more than $1.0 billion in non-convertible debt in the prior three-year period, or (iv)
the last day of the fiscal year ending after the fifth anniversary of our IPO. Complete Solaria expects to continue to take advantage of the benefits of the extended transition period, although
it may decide to early adopt such new or revised accounting standards to the extent permitted by such standards. This may make it difficult
or impossible to compare our financial results with the financial results of another public company that is either not an emerging growth
company or is an emerging growth company that has chosen not to take advantage of the extended transition period exemptions because of
the potential differences in accounting standards used.