UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
☒ QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 29, 2025
OR
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period
from to
Commission file number 001-40117
SUNPOWER INC.
(Exact Name of Registrant as Specified in Its
Charter)
Delaware 93-2279786
(State or Other Jurisdiction of
Incorporation or Organization) (I.R.S. Employer
Identification Number)
1403 N. Research Way , Orem UT 84097
(Address of Principal Executive Offices) (Zip
Code)
(877) 299-4943
(Registrant’s telephone number, including
area code)
Not Applicable
(Former name, former address and former fiscal
year, if changed since last report)
Securities registered pursuant to Section 12(b)
of the Act:
Title of Each Class Trading Symbol(s) Name of Each Exchange on Which Registered
Common stock, par value $0.0001 per share SPWR Nasdaq
Redeemable warrants, each whole warrant exercisable for one share of common stock SPWRW Nasdaq
Securities registered pursuant to Section 12(g)
of the Act:
None
Indicate by check mark whether the Registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days Yes ☐ No ☒
Indicate by check mark whether the Registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§
232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such
files). Yes ☒ No ☐
Indicate by check mark whether the Registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth
company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting
company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the Registrant
is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As of August 11, 2025, 83,108,708 shares of common stock, par value
$0.0001 per share, were issued and outstanding.
EXPLANATORY NOTE
Overview
SunPower Inc. (“SunPower”
or the “Company”) is filing this Amendment No. 1 on Form 10Q/A (the “Amended Report”) to amend and restate certain
items in its Quarterly Report on Form 10-Q for the quarterly period ended June 29, 2025 originally filed with the U.S. Securities and
Exchange Commission (the “SEC”) on August 13, 2025, (the “Original Report”), in order to reflect the effects
of the restatement of the financial statements included in the Original Report (the “Restatement”). This Amended Report includes
the Company’s restated unaudited condensed consolidated financial statements as of and for the thirteen and twenty-six week periods
ended June 29, 2025, to correct errors related to the recognition of revenues, cost of revenues, stock-based compensation expense and
interest and amortization of debt discount expense, and the related balance sheet accounts including accounts receivable, net, inventories,
accrued expenses and other current liabilities, notes payable, current, notes payable and derivative liabilities, net of current portion,
notes payable and derivative liabilities with related parties, net of current portion and additional paid-in capital. The Company also
identified payroll and amortization expense classification errors within cost of revenues and operating expenses, which did not have
any impact on the Company’s net operating results but misstated the expense categories within the unaudited condensed consolidated
statements of operations. In addition, on May 18, 2026, the Company filed Amendment No. 1 to its Quarterly Report on Form 10Q/A for the
quarterly period ended March 30, 2025, originally filed with the SEC on May 19, 2025.
The Amended Filings
correct errors related to the recognition of revenues, cost of revenues, stock-based compensation expense and interest and amortization
of debt discount expense, and the related balance sheet accounts including accounts receivable, net, inventories, accrued expenses and
other current liabilities, current portion of notes payable, notes payable and derivative liabilities, net of current portion, notes
payable and derivative liabilities with related parties, net of current portion and additional paid-in capital for the applicable periods
of fiscal 2025 covered by such reports.
Restatement Background
As previously disclosed
by the Company in its Current Report on Form 8-K filed with the SEC on April 14, 2026, the Company identified material errors related
to the recognition of revenue (and related cost of revenues, sales commissions, sales and marketing, and general and administrative expenses),
and interest expense (collectively “Misstatements”). The Company has determined that these material errors were the result
of its previously reported material weaknesses in its internal control over financial reporting related to the Company’s control
activities, information and communication, and monitoring activities. These errors were not caused by any override of controls, misconduct,
or fraud. The correction of the Misstatements impact the previously reported amounts of revenues, cost of revenues, interest expense
and amortization of debt discount and issuance costs, inventory, net income per common share, and all related financial statement subtotals
and totals. In addition to correcting the Misstatements, the Amended Filings also reflect adjustments to correct unrelated errors to
other financial statement line items identified by the Company in prior periods which include, but are not limited to, adjustments to
the reclassification of current and non-current debt obligations, reclassification of payroll expenses between cost of revenues and operating
expenses, and the vesting of restricted stock units and related stock-based compensation expense.
Refer to Note
2 - Restatement of Previously Issued Unaudited Condensed Financial Statements in the Notes to Unaudited Condensed
Consolidated Financial Statements - for more information related to the Restatement, including the impact on the Company’s Consolidated
Financial Statements.
Internal Control Considerations
In connection with
preparing this Amended Report, management has updated its evaluation of the effectiveness of its internal control over financial reporting
as of June 29, 2025, as further described in Part I, Item 4. “Controls and Procedures” of this Amended Report. Consistent
with the conclusion in Part II, Item 9A. “Controls and Procedures” of the Annual Report filed on April 14, 2026 on Form 10-K
for the fiscal year ended December 28, 2025, management continued to conclude that its internal control over financial reporting and
disclosure controls and procedures were not effective as of June 29, 2025 due to the previously identified material weaknesses in its
internal control over financial reporting.
Items Amended in this Amended Report
This Amended Report
amends and restates the sections of the Original Report listed below, with modifications as necessary to reflect the restatement.
● Part I, Item 1. Financial Statements (Unaudited)
● Part I, Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
● Part I, Item 4. Controls and Procedures
● Part II, Item 6. Exhibits
Except as described
above, this Amended Report does not amend, update, or change any other disclosures in the Original Report. Among other things, except
as related to the Restatement, forward looking statements made in the Original Report have not been revised to reflect events that occurred
or facts that became known to the Company after the filing of the Original Report, and such forward looking statements should be read
in their historical context. As such, this Amended Report speaks only as of the date the Original Report was filed, and the Company has
not undertaken herein to amend, supplement, or update any information contained in the Original Report to give effect to any subsequent
events. Accordingly, this Amended Report should be read in conjunction with the Original Report, and the Company’s other filings
with the SEC subsequent to the Original Report (including, without limitation, in conjunction with the risk factors included in such
subsequent SEC filings).
In addition, as required by Rule 12b-15 under
the Securities Exchange Act of 1934, as amended (the “Exchange Act”), new certifications by the Company’s principal
executive officer and principal financial officer are filed as exhibits to this Amendment.
SUNPOWER INC.
TABLE OF CONTENTS
PAGES
Special Note Regarding Forward-Looking
Statements
ii
PART I. FINANCIAL INFORMATION
1
Item 1.
Financial Statements
1
Unaudited Condensed Consolidated
Balance Sheets (As Restated)
1
Unaudited Condensed Consolidated
Statements of Operations and Comprehensive Loss (As Restated)
2
Unaudited Condensed Consolidated
Statements Stockholders’ Deficit (As Restated)
3
Unaudited Condensed Consolidated
Statements of Cash Flows (As Restated)
5
Notes to Unaudited Condensed Consolidated
Financial Statements (As Restated)
6
Item 2.
Management’s Discussion and
Analysis of Financial Condition and Results of Operations (As Restated)
45
Item 3.
Quantitative and Qualitative Disclosures
about Market Risk
64
Item 4.
Controls and Procedures
64
PART II. OTHER INFORMATION
67
Item 1.
Legal Proceedings
67
Item 1A.
Risk Factors
67
Item 2.
Unregistered Sales of Equity Securities
and Use of Proceeds
67
Item 3.
Defaults Upon Senior Securities
67
Item 4.
Mine Safety Disclosures
67
Item 5.
Other Information
67
Item 6.
Exhibits
68
Signatures
69
i
SPECIAL NOTE REGARDING
FORWARD-LOOKING STATEMENTS
Certain statements in
this Quarterly Report on Form 10-Q may constitute “forward-looking statements” for purposes of the federal securities laws.
Our forward-looking statements include, but are not limited to, statements regarding our and our management team’s expectations,
hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other
characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words
“anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,”
“intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,”
“project,” “should,” “will,” “would” and similar expressions may identify forward-looking
statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this
Quarterly Report on Form 10-Q may include, for example and without limitation, statements about:
●
our direct and indirect
exposure to companies in the solar and renewable energy industries that are facing financial difficulties and potential bankruptcies;
●
our ability to grow and
manage growth profitably following the closing of the Business Combination and the acquisition of the SunPower Businesses;
●
disruptions in our supply
chains and distribution channels, tariffs and trade barriers, export regulations, bank failures, geopolitical conflicts and other
macroeconomic conditions on our business and operations, results of operations and financial position;
●
our ability to leverage
our acquisition under the asset purchase agreement with SunPower and other acquisitions, including our ability to integrate acquired
businesses, to fund and meet the liquidity needs of the acquired businesses, to retain key employees of the acquired businesses,
to take advantage of growth opportunities and to realize the expected benefits of such acquisitions;
●
the potential impact of
changes to and developments relating to the regulations and policies applicable to our business, customers and the industry;
●
changes in the availability
of rebates, tax credits and other incentives;
●
changes impacting the demand
for solar solutions from residential customers and small and medium-sized businesses, including changes resulting from the current
political climate and also changes in the price of electricity from other sources, including traditional utilities;
●
changes in and the volatility
of interest rates;
●
our financial and business
performance following the Business Combination and the acquisition of the SunPower Businesses, including financial projections and
business metrics, and our ability to manage our costs;
●
changes in our strategy,
future operations, financial position, estimated revenues and losses, projected costs, prospects and plans;
●
our future capital requirements,
the sufficiency of our cash, and sources and uses of cash, including cash required to service our current and future borrowings;
●
our ability to obtain funding
for our operations and future growth, including in connection with the integration of our acquisitions, and our ability to raise
capital and refinance our existing debt;
ii
●
our ability to meet the
expectations of new and current customers, and our ability to achieve market acceptance for our products and services, especially
in light of the intense competition faced in our industry;
●
our expectations and forecasts
with respect to market opportunity and market growth;
●
our expectations and plans
relating to cost control efforts (including headcount management and potential reductions) and expectations with respect to when
we achieve breakeven operating income;
●
the ability of our products
and services to meet customers’ compliance and regulatory needs;
●
our ability to attract
and retain qualified employees and management;
●
our ability to develop
and maintain our brand and reputation, and our ability to maintain our relationships with key suppliers, installers and build partners;
●
developments and projections
relating to our competitors and industry;
●
changes in general economic
and financial conditions, inflationary pressures and the resulting impact demand, and our ability to plan for and respond to the
impact of those changes;
●
our expectations regarding
our ability to obtain and maintain intellectual property protection and not infringe on the rights of others; and
●
our business, expansion
plans and opportunities.
Actual events or results
may differ from those expressed in forward-looking statements. You should not rely on forward-looking statements as predictions of future
events. We have based the forward-looking statements in this Quarterly Report on Form 10-Q primarily on our current expectations and
projections about future events and trends that may affect our business, financial condition and operating results. The outcome of the
events described in these forward-looking statements is subject to risks, uncertainties and other factors described in the section titled
“Risk Factors” and elsewhere in this Quarterly Report on Form 10-Q. Moreover, we operate in a very competitive and rapidly
changing environment. New risks and uncertainties emerge from time to time, and we cannot predict all risks and uncertainties that could
impact the forward-looking statements contained in this Quarterly Report on Form 10-Q. The results, events and circumstances reflected
in the forward-looking statements may not be achieved or occur, and actual results, events or circumstances could differ materially from
those described in the forward-looking statements.
In addition, statements
that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based
on information available to us as of the date of this Quarterly Report on Form 10-Q. While we believe that information provides a reasonable
basis for these statements, that information may be limited or incomplete. Our statements should not be read to indicate that we have
conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain, and investors
are cautioned not to unduly rely on these statements.
The forward-looking
statements in this Quarterly Report on Form 10-Q relate only to events as of the date the statements are made. We undertake no obligation
to update any forward-looking statements made in this Quarterly Report on Form 10-Q to reflect events or circumstances after the date
of this Quarterly Report on Form 10-Q or to reflect new information or the occurrence of unanticipated events, except as required by
law. We may not achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place undue
reliance on our forward-looking statements. Our forward-looking statements do not reflect the potential impact of future acquisitions,
mergers, dispositions, joint ventures or investments.
iii
PART I. FINANCIAL INFORMATION
Item
1. Financial Statements
SUNPOWER INC.
Unaudited Condensed Consolidated Balance Sheets
( in thousands except share and per share
amounts )
June 29,
December 29,
2025
2024
(As Restated)
ASSETS
Current assets:
Cash and cash equivalents
$ 11,125
$ 13,378
Accounts receivable, net
27,405
25,842
Inventories
4,662
22,110
Prepaid expenses and other current assets
9,117
8,206
Contract assets
51,779
26,066
Total current assets
104,088
95,602
Restricted cash
3,841
3,841
Property and equipment, net
3,808
5,493
Operating lease right-of-use assets
2,437
3,041
Intangible assets, net
15,955
17,385
Goodwill
17,635
18,476
Other noncurrent assets
890
628
Total assets
$ 148,654
$ 144,466
LIABILITIES AND STOCKHOLDERS’
DEFICIT
Current liabilities:
Accounts payable
$ 17,311
$ 7,980
Accrued
expenses and other current liabilities (1)
58,482
56,081
Current portion of notes payable with related parties
1,500
1,500
Current portion of notes payable
2,786
—
Contract liabilities
15,122
10,003
SAFE Agreement with related party
418
384
Forward purchase agreement liabilities with related
parties
—
1,274
Forward purchase agreement
liabilities
1,882
2,220
Total current liabilities
97,501
79,442
Warranty provision, noncurrent
3,437
3,437
Warrant liability
4,604
1,561
Contract liabilities, noncurrent
794
918
Notes payable and derivative liabilities
118,083
92,638
Notes payable and derivative liabilities with related
parties, net of current portion
28,817
53,193
Operating lease liabilities, net of current portion
1,580
2,263
Other long-term liabilities
7,530
8,553
Total liabilities
262,346
242,005
Commitments and contingencies (Note 13)
Stockholders’ (deficit):
Common stock, $ 0.0001 par value; Authorized 1,000,000,000 shares as of June 29, 2025, and December 29, 2024; issued and outstanding 82,189,469 and 73,784,645 shares as of June 29, 2025, and December 29, 2024, respectively.
14
14
Additional paid-in capital
320,033
313,661
Accumulated other comprehensive income
165
165
Accumulated deficit
( 433,904 )
( 411,379 )
Total stockholders’
(deficit)
( 113,692 )
( 97,539 )
Total liabilities and stockholders’
(deficit)
$ 148,654
$ 144,466
(1) Includes accrued interest due to related parties of $2.8 million and $2.2 million as of June 29, 2025, and December 29, 2024, respectively. Includes a deposit from a related party of $5.0 million and zero as of June 29, 2025, and December 29, 2024, respectively.
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
1
SUNPOWER INC.
Unaudited Condensed Consolidated Statements
of Operations and Comprehensive Loss
( in thousands except share and per share
amounts )
Thirteen Weeks Ended
Twenty-Six Weeks Ended
June 29,
June 30,
June 29,
June 30,
2025
2024
2025
2024
(As Restated)
(As Restated)
Revenues
$ 66,115
$ 4,492
$ 144,528
$ 14,532
Cost of revenues (1)
42,331
5,384
93,368
13,141
Gross profit (loss)
23,784
( 892 )
51,160
1,391
Operating expenses:
Sales
commissions
9,055
1,305
16,739
4,421
Sales and marketing
7,164
1,051
15,686
2,669
General and administrative
16,486
6,246
31,382
11,339
Total operating expenses
32,705
8,602
63,807
18,429
Loss from continuing operations
( 8,921 )
( 9,494 )
( 12,647 )
( 17,038 )
Interest expense (2)
( 6,372 )
( 2,324 )
( 12,413 )
( 5,892 )
Interest income
—
10
3
16
Other
(expense) income, net (3)
( 12,044 )
( 2,069 )
2,532
( 550 )
Total other expense, net
( 18,416 )
( 4,383 )
( 9,878 )
( 6,426 )
Loss from continuing operations before income taxes
( 27,337 )
( 13,877 )
( 22,525 )
( 23,464 )
Income tax provision
—
( 10 )
—
( 11 )
Net loss from continuing operations
( 27,337 )
( 13,887 )
( 22,525 )
( 23,475 )
Loss from discontinued operations, net of tax
—
( 2,007 )
—
( 2,007 )
Net loss from discontinued operations, net of taxes
—
( 2,007 )
—
( 2,007 )
Net loss
( 27,337 )
( 15,894 )
( 22,525 )
( 25,482 )
Other comprehensive income (loss):
Foreign currency translation adjustment
—
67
—
( 22 )
Comprehensive loss (net of tax)
$ ( 27,337 )
$ ( 15,827 )
$ ( 22,525 )
$ ( 25,504 )
Net loss from continuing operations per share attributable to common stockholders,
basic and diluted
$ ( 0.34 )
$ ( 0.23 )
$ ( 0.28 )
$ ( 0.43 )
Net loss from discontinued operations per share attributable
to common stockholders, basic and diluted
$ —
$ ( 0.03 )
$ —
$ ( 0.03 )
Net loss per share attributable to common stockholders, basic
and diluted
$ ( 0.34 )
$ ( 0.26 )
$ ( 0.28 )
$ ( 0.46 )
Weighted-average shares used to compute net loss per share
attributable to common stockholders, basic and diluted
81,176,254
61,111,005
80,695,825
54,941,543
(1) Includes cost of revenue of 0.1 million and $0.3 million with a related
party in the thirteen and twenty-six week periods ended June 29, 2025. There were no similar related party transactions included the thirteen
and twenty six week periods ended June 30, 2024. Refer to Note 17 – Related Party Transactions for details.
(2) Includes related party interest expense and amortization of debt issuance costs of $1.4 million and $1.4 million in the thirteen week periods ended June 29, 2025, and June 30, 2024, respectively. Includes related party interest expense and amortization of debt issuance costs of $2.8 million and $4.0 million in the twenty-six week periods ended June 29, 2025, and June 30, 2024, respectively.
(3) Includes the following related party transactions (in millions):
Thirteen
Weeks Ended
Twenty-Six
Weeks Ended
June
29,
2025
June
30,
2024
June
29,
2025
June
30,
2024
(Loss)
gain on remeasurement of derivative liabilities ( Note 10 – Borrowings and Derivative Liabilities )
$ ( 1.6 )
$ —
$ 2.1
$ —
Gain
(loss) due to change in fair value of Forward Purchase Agreements
—
1.0
0.1
( 1.0 )
Loss
on conversion of SAFE Agreements to common stock
—
( 1.3 )
—
( 1.3 )
(Loss)
gain due to change in fair value of Carlyle warrants
—
( 3.6 )
—
2.9
Non-cash
income due to related parties
—
—
0.1
—
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
2
SUNPOWER INC.
Unaudited Condensed Consolidated Statements
of Stockholders’ Deficit
( in thousands except number of shares )
Thirteen Weeks Ended June 29,
2025 (As Restated)
Common Stock
Additional
Paid-in-
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
Shares
Amount
Capital
Deficit
Income
Deficit
Balance as of March 30, 2025 (As Restated)
80,020,836
$ 14
$ 314,247
$ ( 406,567 )
$ 165
$ ( 92,141 )
Exercise of common stock options
489,782
—
502
—
—
502
Stock-based compensation
—
—
5,284
—
—
5,284
Vesting of restricted stock units
1,678,851
—
—
—
—
—
Exercise of common stock warrants
—
—
—
—
—
—
Net loss
—
—
—
( 27,337 )
—
( 27,337 )
Balance as of June 29, 2025 (As Restated)
82,189,469
$ 14
$ 320,033
$ ( 433,904 )
$ 165
$ ( 113,692 )
Thirteen Weeks Ended June 30,
2024
Common Stock
Additional
Paid-in-
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
Shares
Amount
Capital
Deficit
Income
Deficit
Balance as of March 31, 2024
49,096,537
$ 7
$ 279,332
$ ( 364,516 )
$ 98
$ ( 85,079 )
Exercise of common stock options
58,861
—
34
—
—
34
Stock-based compensation
—
—
1,229
—
—
1,229
Issuance of common stock warrant for services
—
—
1,420
—
—
1,420
Issuance of common stock upon conversion of SAFE Agreements
with related party
13,888,889
6
6,244
—
—
6,250
Net loss
—
—
—
( 15,894 )
—
( 15,894 )
Foreign currency translation
adjustment
—
—
—
—
67
67
Balance as of June 30, 2024
63,044,287
$ 13
$ 288,259
$ ( 380,410 )
$ 165
$ ( 91,973 )
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
3
Twenty-Six Weeks Ended June 29,
2025 (As Restated)
Common Stock
Additional
Paid-in-
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
Shares
Amount
Capital
Deficit
Income
Deficit
Balance as of December 29, 2024
73,784,645
$ 14
$ 313,661
$ ( 411,379 )
$ 165
$ ( 97,539 )
Exercise of common stock options
533,575
—
559
—
—
559
Stock-based compensation
—
—
5,753
—
—
5,753
Vesting of restricted stock units
1,871,249
—
—
—
—
—
Exercise of common stock warrants
6,000,000
—
60
—
—
60
Net loss
—
—
—
( 22,525 )
—
( 22,525 )
Balance as of June 29, 2025 (As Restated)
82,189,469
$ 14
$ 320,033
$ ( 433,904 )
$ 165
$ ( 113,692 )
Twenty-Six Weeks Ended June 30,
2024
Common Stock
Additional
Paid-in-
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
Shares
Amount
Capital
Deficit
Income
Deficit
Balance as of December 31, 2023
49,065,361
$ 7
$ 277,965
$ ( 354,928 )
$ 143
$ ( 76,813 )
Exercise of common stock options
90,037
—
60
—
—
60
Stock-based compensation
—
—
2,570
—
—
2,570
Issuance of common stock warrant for services
—
—
1,420
—
—
1,420
Issuance of common stock upon conversion of SAFE Agreements
with related party
13,888,889
6
6,244
—
—
6,250
Net loss
—
—
—
( 25,482 )
—
( 25,482 )
Foreign currency translation
adjustment
—
—
—
—
22
22
Balance as of June 30, 2024
63,044,287
$ 13
$ 288,259
$ ( 380,410 )
$ 165
$ ( 91,973 )
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
4
SUNPOWER INC.
Unaudited Condensed Consolidated Statements
of Cash Flows
( in thousands except number of shares )
Twenty-Six
Weeks Ended
June
29,
2025
June
30,
2024
(As Restated)
Cash flows from operating
activities from continuing operations
Net loss
$ ( 22,525 )
$ ( 25,482 )
Net
loss from discontinued operations, net of income taxes
—
( 2,007 )
Net
loss from continuing operations
( 22,525 )
( 23,475 )
Adjustments to reconcile
net loss to net cash used in operating activities:
Stock-based compensation
expense
5,753
2,570
Non-cash interest expense
—
2,020
Non-cash lease expense
605
349
Depreciation and amortization
3,002
686
Provision for credit losses
1,217
900
Change in reserve for
excess and obsolete inventory
—
( 1,228 )
Change in fair value of
SAFE Agreement – related party
34
—
Change
in fair value of forward purchase agreement liabilities (1)
( 1,612 )
2,822
Change
in fair value of derivative liabilities (2)
( 3,675 )
—
Amortization
of debt issuance costs (3)
7,645
—
Change in fair value of
warrant liabilities
3,043
( 2,625 )
Non-cash
income (4)
( 314 )
—
Loss on impairments and
disposals
113
—
Accretion of debt in CS
Solis – related party
—
3,872
Loss on conversion of
SAFE Agreements to shares of common stock
—
1,250
Non-cash expense in connection
with warrant issued for vendor services
—
1,639
Changes in operating
assets and liabilities:
Accounts receivable
( 2,780 )
12,378
Inventories
18,289
2,311
Contract assets
( 25,713 )
—
Prepaid expenses and other
current assets
( 911 )
( 1,422 )
Other noncurrent assets
( 262 )
—
Accounts payable
9,330
( 2,125 )
Accrued expenses and other
liabilities
( 2,579 )
( 6,051 )
Operating lease liabilities
( 705 )
( 332 )
Contract
liabilities
4,995
( 1,176 )
Net
cash used in operating activities
( 7,050 )
( 7,637 )
Cash
flows from investing activities from continuing operations
Capitalization
of internal-use software costs
—
( 883 )
Net
cash used in investing activities from continuing operations
—
( 883 )
Cash
flows from financing activities from continuing operations
Proceeds from issuance
of convertible notes
200
—
Principal repayment of
note payable
—
( 300 )
Finance lease payments
( 1,022 )
—
Proceeds from exercise
of common stock options
559
60
Proceeds from exercise
of warrant for common stock
60
—
Investor financing deposit
– related party
5,000
2,000
Proceeds
from issuance of SAFE Agreements
—
6,000
Net
cash provided by financing activities from continuing operations
4,797
7,760
Effect
of exchange rate changes
—
21
Net
decrease in cash, cash equivalents and restricted cash
( 2,253 )
( 739 )
Cash,
cash equivalents, and restricted cash at beginning of period
17,219
6,416
Cash,
cash equivalents, and restricted cash at end of period
$ 14,966
$ 5,677
Supplemental
disclosures of cash flow information:
Cash paid during the
period for interest
$ 1,445
$ —
Cash paid for income
taxes
—
10
Supplemental
disclosure of noncash financing and investing activities:
Conversion of SAFE Agreements
to shares of common stock with related party
$ —
$ 5,000
Measurement period adjustment
to increase goodwill due to a decrease in acquired fair value of inventory in SunPower Acquisition
841
—
(1) Includes related party expense of zero and $1.0 million in the twenty-six week periods ended June 29, 2025, and June 30, 2024, respectively.
(2) Includes related party gain on remeasurement of $2.1 million in the twenty-six week period ended June 29, 2025.
(3) Includes related party amortization of $1.3 million in the twenty-six week period ended June 29, 2025.
(4) Includes related party non-cash income of $0.1 million in the twenty-six week period ended June 29, 2025.
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
5
SUNPOWER INC.
Notes to Unaudited Condensed Consolidated
Financial Statements
(1) Organization
(a) Description of business
SunPower Inc. (“SunPower” or the
“Company”) is the rebranded name of Complete Solaria, Inc. (“Complete Solaria”). The rebranding was effective
April 22, 2025. References to the Company and SunPower include the same entity under its previous name of Complete Solaria.
The Company originally incorporated in Delaware
under the name Complete Solaria, Inc. and is a residential solar installer that offers storage and home energy solutions to customers
in North America. The Company was formed through Complete Solar Holding Corporation’s acquisition of The Solaria Corporation (“Solaria”).
The Company is headquartered in Orem, Utah.
Complete Solar, Inc. (“Complete Solar”)
was incorporated in Delaware on February 22, 2010 . Through February 2022, the Company operated as Complete Solar, Inc., a single legal
entity. In February 2022, the Company implemented a holding company reorganization (the “Reorganization”) in which the Company
created and incorporated Complete Solar Holding Corporation (“Complete Solar Holdings”). As a result of the Reorganization,
Complete Solar Holdings became the successor entity to Complete Solar, Inc. Subsequently, Complete Solar Holdings changed its name to
Complete Solaria, Inc.
On July 18, 2023, the Company consummated a series
of merger transactions contemplated by an Amended and Restated Business Combination Agreement entered into with wholly-owned subsidiaries
of Freedom Acquisition I Corp. (“FACT”) entered into on May 26, 2023 (“Mergers”), equating to a reverse recapitalization
for accounting purposes. Under the reverse recapitalization of accounting, FACT was treated as the acquired company for financial statement
reporting purposes. This determination was 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 were treated as the equivalent of a capital transaction in which Complete Solaria issued stock for the net assets of FACT. The
net assets of FACT were stated at historical cost, with no goodwill or other intangible assets recorded.
On August 5, 2024, Complete Solaria entered into
an Asset Purchase Agreement (the “APA”) among Complete Solaria, SunPower Corporation (“SunPower”) and SunPower’s
direct and indirect subsidiaries (collectively, the “SunPower Debtors”) providing for the Company’s 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 (“SunPower Acquisition”). The APA was entered into in connection with a voluntary petition filed by SunPower under
Chapter 11 of the United States Code, 11 U.S.C.§§ 101-1532. The sale by SunPower was approved on September 23, 2024, by the
United States Bankruptcy Court for the District of Delaware. The Company completed the acquisition on September 30, 2024.
As described in Note 2 – Restatement
of Previously Issued unaudited Condensed Consolidated Financial Statements , the unaudited condensed consolidated financial statements
as of and for the thirteen and twenty-six week periods ended June 29, 2025 (collectively, the “Affected Periods”), are restated
in this Quarterly Report on Form 10-Q/A (this “Amended Report”, this “Quarterly Report” or this “Form 10-Q/A”)
to reflect the corrections related the recognition of revenue, cost of revenues, sales commissions, general and administrative expenses
and interest expense. The restated condensed consolidated financial statements are indicated as “Restated” in the unaudited
condensed consolidated financial statements and accompanying notes, as applicable. See Note 2 – Restatement of Previously
Issued Condensed Consolidated Financial Statements for further discussion.
(b) Liquidity and going concern
Since inception through June 29, 2025, the
Company incurred recurring losses and has incurred negative cash flows from operations. The Company’s loss from continuing operations
was $ 22.5 million in the twenty-six weeks ended June 29, 2025. The Company had an accumulated deficit of $ 433.9 million, total debt of
$ 151.2 million, and cash and cash equivalents, excluding restricted cash, of $ 11.1 million as of June 29, 2025. The Company believes
that operating losses and negative operating cash flows will continue into the foreseeable future. These conditions raise substantial
doubt about the Company’s ability to continue as a going concern.
Management plans to obtain additional
funding when necessary. Historically, the Company’s activities primarily have been financed through private placements of
equity securities, the issuance of convertible notes and debt, cash generated from operations, and proceeds from the Mergers.
6
As a result of not timely filing its Annual Report
on Form 10-K for the fiscal year ended December 29, 2024, the Company is not currently eligible to use a registration statement
on Form S-3 that would allow the Company to continuously incorporate by reference its SEC reports into the registration statement,
to use “shelf” registration statements to conduct offerings, or to use its at-the-market offering facility until approximately
one year from the date the Company has regained and maintained status as a current filer. The Company’s inability to use Form S-3
may significantly impair its ability to raise necessary capital to fund its operations and execute its strategy. If the Company seeks
to access the capital markets through a registered offering during the period of time that it is unable to use Form S-3, the Company
may be required to publicly disclose the proposed offering and the material terms thereof before the offering commences, the Company
may experience delays in the offering process due to SEC review of a Form S-1 registration statement, and the Company may incur increased
offering and transaction costs and other considerations. If the Company is unable to raise capital through a registered offering,
the Company would be required to conduct its equity financing transactions on a private placement basis, which may be subject to pricing,
size and other limitations imposed under the Nasdaq rules, or seek other sources of capital. The foregoing limitations on the Company’s
financing approaches could prevent the Company from pursuing transactions or implementing business strategies that would be beneficial
to its business.
If the Company is not able to secure adequate
additional funding when needed, the Company will need to reevaluate its operating plan and may be forced to make reductions in spending,
extend payment terms with suppliers, liquidate assets where possible, or suspend or curtail planned programs or cease operations entirely.
These actions could materially impact the Company’s business, results of operations and future prospects. While the Company has
been able to raise multiple rounds of financing, there can be no assurance that in the event the Company requires additional financing,
such financing will be available on terms that are favorable, or at all. Failure to generate sufficient cash flows from operations, raise
additional capital or reduce certain discretionary spending would have a material adverse effect on the Company’s ability to achieve
its intended business objectives.
Therefore, there is substantial doubt about the
Company’s ability to continue as a going concern within one year after the date that the unaudited condensed consolidated financial
statements are issued. The accompanying unaudited condensed consolidated financial statements 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.
(2)
Restatement of Previously Issued Unaudited Condensed Consolidated Financial Statements
On April 14, 2026, authorized officers of
the Company and the Audit Committee of the Board of Directors determined that the Company’s previously issued interim financial
statements as of and for the thirteen and twenty-six week period ended June 29, 2025 contain material errors and should no longer be
relied upon and should be restated. These material errors related to the recognition of revenue (and related cost of revenues, sales
commissions, sales and marketing, and general and administrative expenses) and interest expense. Additionally, the Company has corrected
other immaterial errors related to the reclassification of current and non-current debt obligations, reclassification of payroll expenses
between cost of revenues and operating expenses, and the vesting of restricted stock units and related stock-based compensation expense.
This note discloses the nature of the restatement
adjustments and discloses the cumulative effects of these adjustments on the Company’s unaudited condensed consolidated balance
sheets, unaudited condensed consolidated statements of operations and comprehensive income (loss), unaudited condensed consolidated statements
of stockholders’ deficit and unaudited condensed consolidated statements of cash flows for the periods included in the original
Form 10-Q as of and for the thirteen and twenty-six week periods ended June 29, 2025 (the “Original Report”).
The unaudited condensed consolidated balance
sheet, statement of operations and comprehensive income (loss), statement of changes in stockholders’ deficit and statement of
cash flows as of and for the thirteen and twenty-six week periods ended June 29, 2025 have been restated to reflect the corrections identified
and described below. The restatement adjustments and their impacts on the previously issued unaudited condensed consolidated financial
statements included in the Original Report are shown in the restatement tables of this footnote. The effects of the restatement also
have been reflected in the impacted tables and footnotes throughout the notes to these unaudited condensed consolidated financial statements
in this Form 10-Q/A.
Unaudited
Condensed Consolidated Financial Statements - Restatement Reconciliation Tables
In light of the foregoing, in accordance with
ASC 250, Accounting Changes and Error Corrections, the Company has restated the previously issued unaudited condensed consolidated
financial statements as of June 29, 2025, to reflect the effects of the restatement adjustments, and to make certain corresponding disclosures. The
following tables present a reconciliation of the Company’s unaudited condensed consolidated balance sheets, unaudited condensed
consolidated statements of operations and comprehensive loss, unaudited condensed consolidated statements of stockholders’ deficit
and unaudited condensed consolidated statements of cash flows previously reported for the period to the restated and revised amounts.
7
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Balance Sheet
(in
thousands except share and per share amounts)
As of June 29, 2025
Explanatory Note
As
Previously
Reported
Restatement
Adjustments
As
Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 11,125
$ —
$ 11,125
Accounts receivable, net
A
39,174
( 11,769 )
27,405
Inventories
B
5,189
( 527 )
4,662
Prepaid expenses and other current assets
9,117
—
9,117
Contract assets
51,779
—
51,779
Total current assets
116,384
( 12,296 )
104,088
Restricted cash
3,841
—
3,841
Property and equipment, net
3,808
—
3,808
Operating lease right-of-use assets
2,437
—
2,437
Intangible assets, net
15,955
—
15,955
Goodwill
C
19,825
( 2,190 )
17,635
Other noncurrent assets
890
—
890
Total assets
$ 163,140
$ ( 14,486 )
$ 148,654
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities:
Accounts payable
$ 17,311
$ —
$ 17,311
Accrued expenses and other current liabilities
D
58,754
( 272 )
58,482
Current portion of notes payable with related parties
1,500
—
1,500
Current portion of notes payable
E
—
2,786
2,786
Contract liabilities
F
21,155
( 6,033 )
15,122
SAFE Agreement with related party
418
—
418
Forward purchase agreement liabilities with related parties
—
—
—
Forward purchase agreement liabilities
1,882
—
1,882
Total current liabilities
101,020
( 3,519 )
97,501
Warranty provision, noncurrent
3,437
—
3,437
Warrant liability
4,604
—
4,604
Contract liabilities, noncurrent
794
—
794
Notes payable and derivative liabilities
G
122,916
( 4,833 )
118,083
Notes payable and derivative liabilities with related parties,
net of current portion
G
28,443
374
28,817
Operating lease liabilities, net of current portion
1,580
—
1,580
Other long-term liabilities
7,530
—
7,530
Total liabilities
270,324
( 7,978 )
262,346
Commitments and contingencies
Stockholders’ deficit:
Common stock
14
—
14
Additional paid-in capital
H
318,311
1,722
320,033
Accumulated other comprehensive income
165
—
165
Accumulated deficit
( 425,674 )
( 8,230 )
( 433,904 )
Total stockholders’ deficit
( 107,184 )
( 6,508 )
( 113,692 )
Total liabilities and stockholders’
deficit
$ 163,140
$ ( 14,486 )
$ 148,654
8
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Statement of Operations and Comprehensive Income (Loss)
(in
thousands except share and per share amounts)
Thirteen Weeks Ended June 29, 2025
Explanatory Note
As
Previously
Reported
Restatement
Adjustments
As
Restated
Revenues
I
$ 67,524
$ ( 1,409 )
$ 66,115
Cost of revenues
J
38,763
3,568
42,331
Gross profit
28,761
( 4,977 )
23,784
Operating expenses:
Sales commissions
9,055
—
9,055
Sales and marketing
K
6,833
331
7,164
General and administrative
L
15,591
895
16,486
Total operating expenses
31,479
1,226
32,705
Loss from continuing operations
( 2,718 )
( 6,203 )
( 8,921 )
Interest expense
M
( 7,660 )
1,288
( 6,372 )
Interest income
—
—
—
Other expense, net
( 12,044 )
—
( 12,044 )
Total other expense, net
( 19,704 )
1,288
( 18,416 )
Loss from continuing operations before income taxes
( 22,422 )
( 4,915 )
( 27,337 )
Income tax provision
—
—
—
Net loss from continuing operations
( 22,422 )
( 4,915 )
( 27,337 )
Net loss from discontinued operations, net of taxes
—
—
—
Net loss
( 22,422 )
( 4,915 )
( 27,337 )
Comprehensive loss, net of tax
$ ( 22,422 )
$ ( 4,915 )
$ ( 27,337 )
Net loss from continuing operations per share attributable to common stockholders, basic and diluted
$ ( 0.28 )
$ ( 0.06 )
$ ( 0.34 )
Net loss from discontinued operations per share attributable to common stockholders, basic and diluted
$ —
$ —
$ —
Net loss per share attributable to common stockholders, basic and diluted
$ ( 0.28 )
$ ( 0.06 )
$ ( 0.34 )
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted
N
80,827,976
348,278
81,176,254
9
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Statement of Operations and Comprehensive Income (Loss)
(in
thousands except share and per share amounts)
Twenty-Six Weeks Ended June 29,
2025
Explanatory Note
As
Previously Reported
Restatement Adjustments
As Restated
Revenues
I
$ 150,264
$ ( 5,736 )
$ 144,528
Cost of revenues
J
89,005
4,363
93,368
Gross profit
61,259
( 10,099 )
51,160
Operating expenses:
Sales commissions
16,739
—
16,739
Sales and marketing
K
15,297
389
15,686
General and administrative
L
30,899
483
31,382
Total operating expenses
62,935
872
63,807
Loss from continuing operations
( 1,676 )
( 10,971 )
( 12,647 )
Interest expense
M
( 15,154 )
2,741
( 12,413 )
Interest income
3
—
3
Other expense, net
2,532
—
2,532
Total other expense, net
( 12,619 )
2,741
( 9,878 )
Loss from continuing operations before
income taxes
( 14,295 )
( 8,230 )
( 22,525 )
Income tax provision
—
—
—
Net loss from continuing operations
( 14,295 )
( 8,230 )
( 22,525 )
Net loss from discontinued operations,
net of taxes
—
—
—
Net loss
( 14,295 )
( 8,230 )
( 22,525 )
Comprehensive loss, net of tax
$ ( 14,295 )
$ ( 8,230 )
$ ( 22,525 )
Net loss from continuing operations per share attributable
to common stockholders
Basic
$ ( 0.18 )
$ ( 0.10 )
$ ( 0.28 )
Diluted
$ ( 0.18 )
$ ( 0.10 )
$ ( 0.28 )
Net loss from discontinued operations per share attributable
to common stockholders
Basic
$ —
$ —
$ —
Diluted
$ —
$ —
$ —
Net loss from per share attributable to common stockholders
Basic
$ ( 0.18 )
$ ( 0.10 )
$ ( 0.28 )
Diluted
$ ( 0.18 )
$ ( 0.10 )
$ ( 0.28 )
Weighted-average shares used to compute net loss per share
attributable to common stockholders
Basic
H
80,471,380
224,445
80,695,825
Diluted
N
87,191,380
( 6,495,555 )
80,695,825
10
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Statement of Stockholders’ Deficit
(in
thousands except number of shares)
Thirteen Weeks Ended June 29,
2025
Explanatory
Common Stock
Additional
Paid-in
Accumulated
Accumulated
Other
Comprehensive
Total Stockholders’
Note
Shares
Amount
Capital
Deficit
Income
Deficit
As Previously Reported
Balance as of March 30, 2025
79,921,908
$ 14
$ 314,092
$ ( 403,252 )
$ 165
$ ( 88,981 )
Exercise of common stock options
489,782
—
502
—
—
502
Stock-based compensation
—
—
3,717
—
—
3,717
Vesting of restricted stock units
1,914,032
—
—
—
—
—
Exercise of common stock warrants
—
—
—
—
—
—
Net loss
—
—
—
( 22,422 )
—
( 22,422 )
Balance as of June 29, 2025
82,325,722
$ 14
$ 318,311
$ ( 425,674 )
$ 165
$ ( 107,184 )
Adjustments
Balance as of March 30, 2025
H
98,928
$ —
$ 155
$ ( 3,315 )
$ —
$ ( 3,160 )
Exercise of common stock options
—
—
—
—
—
—
Stock-based compensation
H
—
—
1,567
—
—
1,567
Vesting of restricted stock units
H
( 235,181 )
—
—
—
—
—
Exercise of common stock warrants
—
—
—
—
—
—
Net loss
—
—
—
( 4,915 )
—
( 4,915 )
Balance as of June 29, 2025
( 136,253 )
$ —
$ 1,722
$ ( 8,230 )
$ —
$ ( 6,508 )
(As Restated)
Balance as of March 30, 2025
80,020,836
$ 14
$ 314,247
$ ( 406,567 )
$ 165
$ ( 92,141 )
Exercise of common stock options
489,782
—
502
—
—
502
Stock-based compensation
—
—
5,284
—
—
5,284
Vesting of restricted stock units
1,678,851
—
—
—
—
—
Exercise of common stock warrants
—
—
—
—
—
—
Net loss
—
—
—
( 27,337 )
—
( 27,337 )
Balance as of June 29, 2025
82,189,469
$ 14
$ 320,033
$ ( 433,904 )
$ 165
$ ( 113,692 )
11
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Statement of Stockholders’ Deficit
(in
thousands except number of shares)
Twenty-Six Weeks Ended June 29,
2025
Explanatory
Common Stock
Additional
Paid-in
Accumulated
Accumulated Other
Comprehensive
Total
Stockholders’
Note
Shares
Amount
Capital
Deficit
Income
Deficit
As Previously Reported
Balance as of December 29, 2024
73,784,645
$ 14
$ 313,661
$ ( 411,379 )
$ 165
$ ( 97,539 )
Exercise of common stock options
533,575
—
559
—
—
559
Stock-based compensation
—
—
4,031
—
—
4,031
Vesting of restricted stock units
2,007,502
—
—
—
—
—
Exercise of common stock warrants
6,000,000
—
60
—
—
60
Net loss
—
—
—
( 14,295 )
—
( 14,295 )
Balance as of June 29, 2025
82,325,722
$ 14
$ 318,311
$ ( 425,674 )
$ 165
$ ( 107,184 )
Adjustments
Balance as of December 29, 2024
—
$ —
$ —
$ —
$ —
$ —
Exercise of common stock options
—
—
—
—
—
—
Stock-based compensation
H
—
—
1,722
—
—
1,722
Vesting of restricted stock units
H
( 136,253 )
—
—
—
—
—
Exercise of common stock warrants
—
—
—
—
—
—
Net loss
—
—
—
( 8,230 )
—
( 8,230 )
Balance as of June 29, 2025
( 136,253 )
$ —
$ 1,722
$ ( 8,230 )
$ —
$ ( 6,508 )
(As Restated)
Balance as of December 29, 2024
73,784,645
$ 14
$ 313,661
$ ( 411,379 )
$ 165
$ ( 97,539 )
Exercise of common stock options
533,575
—
559
—
—
559
Stock-based compensation
—
—
5,753
—
—
5,753
Vesting of restricted stock units
1,871,249
—
—
—
—
—
Exercise of common stock warrants
6,000,000
—
60
—
—
60
Net loss
—
—
—
( 22,525 )
—
( 22,525 )
Balance as of June 29, 2025
82,189,469
$ 14
$ 320,033
$ ( 433,904 )
$ 165
$ ( 113,692 )
12
SUNPOWER
INC.
Restated
Unaudited Condensed Consolidated Statement of Cash Flows
(in
thousands except share and per share amounts)
Twenty-Six Weeks Ended June 29,
2025
Explanatory Note
As
Previously
Reported
Restatement
Adjustments
As
Restated
Cash flows from operating activities
Net loss
I,J,K,L,M
$ ( 14,295 )
$ ( 8,230 )
$ ( 22,525 )
Net loss from discontinued operations,
net of income taxes
—
—
—
Net loss from continuing operations
( 14,295 )
( 8,230 )
( 22,525 )
Adjustments to reconcile net loss from continuing operations
to net cash used in operating activities:
Stock-based compensation expense
H
4,031
1,722
5,753
Non-cash lease expense
605
—
605
Depreciation and amortization
3,002
—
3,002
Provision for credit losses
1,217
—
1,217
Change in fair value of SAFE Agreement – related party
34
—
34
Change in fair value of forward purchase agreement liabilities
( 1,612 )
—
( 1,612 )
Change in fair value of derivative liabilities
( 3,675 )
—
( 3,675 )
Amortization of debt issuance costs
G
9,318
( 1,673 )
7,645
Change in fair value of warrant liabilities
3,043
—
3,043
Non-cash income
( 314 )
—
( 314 )
Loss on impairments and disposals
113
—
113
Changes in operating assets and liabilities, net of acquisitions:
—
Accounts receivable
A
( 14,549 )
11,769
( 2,780 )
Inventories
B,C
15,572
2,717
18,289
Contract assets
( 25,713 )
—
( 25,713 )
Prepaid expenses and other current assets
( 911 )
—
( 911 )
Other noncurrent assets
( 262 )
—
( 262 )
Accounts payable
9,316
14
9,330
Accrued expenses and other liabilities
D
( 2,293 )
( 286 )
( 2,579 )
Operating lease liabilities
( 705 )
—
( 705 )
Contract liabilities
F
11,028
( 6,033 )
4,995
Net cash used in operating activities
( 7,050 )
—
( 7,050 )
Cash flows from investing activities
Capitalization of internal-use software
costs
—
—
—
Net cash used in investing activities
—
—
—
Cash flows from financing activities
Proceeds from issuance of convertible notes
200
—
200
Finance lease payments
( 1,022 )
—
( 1,022 )
Proceeds from exercise of common stock options
559
—
559
Proceeds from exercise of warrant for common stock
60
—
60
Proceeds from investor financing deposit
from a related party
5,000
—
5,000
Net cash provided by financing activities
4,797
—
4,797
Effect of exchange rate changes
—
—
—
Net decrease in cash, cash equivalents
and restricted cash
( 2,253 )
—
( 2,253 )
Cash, cash equivalents, and restricted
cash at beginning of period
17,219
—
17,219
Cash, cash equivalents and restricted
cash at end of period
$ 14,966
$ —
$ 14,966
13
Description of Restatement Adjustments
The nature and categories of the restatement
adjustments and their impacts on the previously reported unaudited condensed consolidated financial statements included in the Original
Report are described in the following explanatory notes. The correction of these errors resulted in changes in the components of within
cash flows from operations, but resulted in no net change in cash flows from operations.
A To correct errors relating to (i) an overstatement of accounts receivables of $ 5.7 million attributable to transactions that were double counted or recognized in the incorrect period, and (ii) an overstatement of trade accounts receivable of $ 6.0 million relating to cancelled projects.
B To correct the overstatement of inventory by $ 0.5 million arising from errors in the reconciliation of inventory balances.
C To correct a measurement period adjustment in connection with the SunPower Businesses to increase inventory and decrease goodwill by $ 2.2 million. The inventory was sold in the thirteen week period thereby reducing inventory and increasing cost of revenues.
D To correct errors related to (i) the overstatement of accrued interest of $ 1.1 million relating to the senior unsecured convertible notes payable and (ii) understatement of liability $ 0.8 million owing to the SunPower Bankruptcy Estate.
E To correct an error in the classification of the current portion of the senior unsecured convertible notes of $ 2.8 million that was previously classified as a long-term liability within Notes payable and derivative liabilities, net of current portion.
F To correct an overstatement of contract liabilities of $ 6.0 million relating to cancelled projects.
G To correct an error in the classification of the current portion of the
senior unsecured convertible notes of $ 2.8 million that was previously classified as a long-term liability within Notes payable and derivative
liabilities, net of current portion, to correct the overstatement of amortization of debt discount and issuance costs and resulted understatement
of unamortized debt discount and issuance costs of $ 1.7 million related to the senior unsecured convertible notes and to correct the classification
of senior unsecured notes payable between third parties and related party and correction of unamortized debt discount and issuance costs
of $ 0.3 million.
H To correct errors in the restricted stock units (“RSUs”) granted and
vested resulting in an understatement of stock-based compensation expense by $ 1.6 million in the thirteen weeks ended June 29, 2025 and
$1.7 million for the twenty-six weeks ended June 29, 2025, which understated additional paid-in capital.
I To correct revenue by $ 1.4 million and $ 4.3 million for double counted transactions and transactions recognized in the incorrect period in the thirteen and twenty-six week periods ended June 29, 2025, respectively.
14
J In the thirteen week period ended June 29, 2025 to (i) correct cost of revenue subject to a measurement period adjustment of $ 2.2 million of inventory that was sold, (ii) correct stock-based compensation expense by $ 0.7 million relating to errors in RSUs granted and vested, (iii) correct the classification of $ 0.4 million of amortization expense from general and administrative expenses to cost of revenues, and (iv) correct for an overstatement of inventory by 0.3 million arising from errors in the reconciliation of inventory balances.
In the twenty-six week period ended June 29, 2025, to (i) correct
cost of revenue subject to a measurement period adjustment of $ 2.2 million of inventory that was sold, (ii) correct stock-based compensation
expense by $ 0.8 million relating to errors in RSUs granted and vested, (iii) correct the classification of $ 0.8 million of amortization
expense from general and administrative expenses to cost of revenues, and (iv) correct for an overstatement of inventory by $ 0.6 million
arising from errors in the reconciliation of inventory balances.
K In the thirteen week period ended June 29, 2025 to correct stock-based compensation expense by $ 0.3 million relating to errors in RSUs granted and vested.
In the twenty-six week period ended June 29, 2025 to correct stock-based compensation expense by $ 0.4 million relating to errors in RSUs granted and vested.
L In the thirteen week period ended June 29, 2025 to (i) correct for an $ 0.8 million understatement of costs owed to the SunPower Debtors Bankruptcy Estate, (ii) correct stock-based compensation expense by $ 0.5 million relating to errors in RSUs granted and vested, and (iii) reclassify $ 0.4 million of amortization costs to cost of revenue.
In the twenty-six week period ended June 29, 2025 to (i) correct for an $ 0.8 million understatement of costs owed to the SunPower Debtors Bankruptcy Estate, (ii) correct stock-based compensation expense by $ 0.5 million relating to errors in RSUs granted and vested, and (iii) reclassify $ 0.8 million of amortization costs to cost of revenue.
M To correct overstated interest and debt discount and issuance costs relating to the senior unsecured notes payable by $ 1.3 million and $2.7 million in the thirteen and twenty-six week periods ended June 29, 2025, respectively.
N
The
change in the dilutive shares is to correct dilutive securities considered in the calculation of diluted earnings per share due to
the change in operating results.
15
(3) Basis of Presentation and Summary of
Significant Accounting Policies
(a) Basis of presentation
The interim unaudited condensed consolidated
financial statements include the accounts of the Company and its wholly-owned subsidiaries. All material intercompany balances and transactions
have been eliminated in consolidation.
The accompanying interim condensed consolidated
financial statements are unaudited and have been prepared by the Company in accordance with U.S. generally accepted accounting principles
(“U.S. GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange
Commission (the “SEC”). Accordingly, these interim unaudited condensed consolidated financial statements do not include all
the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, these interim
unaudited condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary
to present fairly the Company’s financial position as of June 29, 2025, and the results of operations for the thirteen and twenty-six
week periods ended June 29, 2025, and June 30, 2024. The results of operations for interim periods are not necessarily indicative of
the results to be expected for the full year or any other future period. These interim unaudited condensed consolidated financial statements
and related notes should be read in conjunction with the audited consolidated financial statements and related notes for the fiscal year
ended December 29, 2024, included in the Company’s Annual Report on Form 10-K filed with the SEC on April 30, 2025.
On March 10, 2025, the Company’s board
of directors approved a change in the Company’s fiscal year end to a 52-to-53-week fiscal year that ends on the Sunday closest
to December 31. This change was effective for the fiscal year ended December 29, 2024. The Company’s first fiscal quarters for
2025 and 2024 in this report on Form 10-Q ended June 29, 2025, (“Second Quarter 2025”) and June 30, 2024 (“Second Quarter
2024”), respectively.
(b) Cash and cash equivalents and restricted
cash
The Company reconciles cash, cash equivalents,
and restricted cash reported in its unaudited condensed consolidated balance sheets that aggregate to the beginning and ending balances
shown in the Company’s unaudited condensed consolidated statements of cash flows as follows (in thousands) :
As of
June 29,
2025
December 29,
2024
Cash and cash equivalents
$ 11,125
$ 13,378
Restricted cash
3,841
3,841
Total cash, cash equivalents and restricted cash
$ 14,966
$ 17,219
16
(c) Estimated credit losses
The Company recognizes an allowance for credit
loss at the time a receivable is recorded based on the Company’s estimate of expected credit losses, historical write-off experience,
and current account knowledge, and adjusts this estimate over the life of the receivable as needed. The Company evaluates the aggregation
and risk characteristics of a receivable pool and develops loss rates that reflect historical collections, current forecasts of future
economic conditions over the time horizon that the Company is exposed to credit risk, and payment terms or conditions that may materially
affect future forecasts.
The Company performs ongoing credit evaluations
of its customers’ financial condition when deemed necessary. The Company maintains an allowance for credit losses based on the
expected collectability of all accounts receivable, which takes into consideration an analysis of historical bad debts, specific customer
creditworthiness and current economic trends. The Company believes that its concentration of credit risk is limited because of the large
number of customers, credit quality of the customer base, small account balances for most of these customers, and customer geographic
diversification. The Company does not have any off-balance sheet credit exposure relating to its customers.
The following table summarizes the allowance
for credit losses as follows (in thousands) :
As of
June 29,
June 30,
2025
2024
Balance at beginning of period
$ ( 1,701 )
$ ( 9,846 )
(Provision) credit charged to earnings
( 1,217 )
( 900 )
Amounts written off, net of recoveries and other adjustments
443
802
Balance at end of period
$ ( 2,475 )
$ ( 9,944 )
(d) Contract assets and contract liabilities
Contract assets consist of unbilled receivables
which represent revenue that has been recognized in advance of billing the customer. Contract liabilities consist of deferred revenue
and customer advances, which represent consideration received from a customer prior to transferring control of goods or services to the
customer under the terms of a sales contract. Total contract assets and contract liabilities balances as of the respective dates
are as follows (in thousands) :
As of
June 29,
December 29,
2025
2024
(As Restated)
Contract assets
$ 51,779
$ 26,066
Contract liabilities current and noncurrent
15,916
10,921
The Company typically invoices its customers
upon completion of set milestones, generally upon installation of the solar energy system with the remaining balance invoiced upon passing
final building inspection. Standard payment terms to customers range from 30 to 60 days. When the Company receives payment, or when such
payment is unconditionally due from a customer prior to delivering goods or services to the customer under the terms of a customer agreement,
the Company records this deferred revenue as a contract liability. As installation projects are typically completed within 12 -months,
the Company’s contract liability is reflected within current liabilities in the accompanying consolidated balance sheets.
17
(e) Revenue recognition
Revenue is recognized for Residential Solar Installation
and New Homes Business when a customer obtains control of promised products and services and the Company has satisfied its performance
obligations which is the date by which substantially all of its 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. The Company accounts 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 the Company expects to be entitled to receive in exchange for the products and services. To achieve this core principle,
the Company applies 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, the Company satisfies a performance obligation.
Residential Solar Installation revenues
The Company’s Residential Solar Installation
segment sells products through a network of installing and non-installing dealers and resellers, as well as its internal sales team.
The Company’s contracts with customers include three primary contract types:
●
Cash agreements
– The Company contracts directly with homeowners who purchase the solar energy system and related services from the Company.
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 its financing partner agreements, the Company contracts directly with homeowners for the purchase of the solar energy
system and related services. The Company refers the homeowner to a financing partner to finance the system, and the homeowner makes
payments directly to the financing partner. The Company receives 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 – The Company contracts 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 the Company’s
leasing partner. The Company considers the leasing partner to be its customer, as the Company does not contract directly with the
homeowner and the leasing partner takes ownership of the system upon the completion of installation. The Company receives 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.
18
New Homes Business revenues
The Company’s New Homes Business segment
sells through a network of home builders as well as its internal sales team. The Company’s contracts with customers include two
primary contract types:
●
Cash agreements
– The Company contracts directly with homebuilders who purchase the solar energy system from the Company and are the customers
in the transaction. The Company’s customers are invoiced upon the completion of installation.
●
Lease agreements
– Prior to 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 the Company in connection with the SunPower
Acquisition. The Company contracted directly with a leasing partner to facilitate the leasing of the system to the impacted homeowners.
The Company considers the leasing partner to be its customer. Under the terms of the Company’s arrangement with the leasing
partner, control is not transferred to the customer until the completed system is accepted by the customer. The Company receives
consideration from the leasing partner following the acceptance of the system.
The Company’s performance obligation for
both of these 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), the Company recognizes revenue over time. The Company’s 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). The Company recognizes
revenue using the input method based on direct costs to install the system and defers the costs of installation until such time that
control of the asset transfers to the customer (installation). For New Homes Business Lease agreements, the Company considers 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. The Company’s 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 probable that
a significant reversal of cumulative revenue recognized will not occur and true-ups are applied prospectively as such estimates change.
The Company records deferred revenue for amounts
invoiced that are received in advance of the provisioning of services. In certain contracts with customers, the Company arranges for
a third-party financing partner to provide financing to the customer. The Company collects upfront from the financing partner and the
customer will provide instalment payments to the financing partner. The Company records revenue in the amount received from the financing
partner, net of any financing fees charged to the homeowner, which the Company considers to be a customer incentive. None of the Company’s
contracts contain a significant financing component.
Costs to obtain and fulfill contracts
The Company’s 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 the Company provides to its customers, such as discounts and rebates, are recorded net to the revenue the Company has recognized
on the solar power system.
19
Disaggregation of revenue
Refer to the table below for the Company’s
revenue recognized (in thousands) :
Thirteen
Weeks Ended
Twenty-Six
Weeks Ended
June
29,
2025
June
30,
2024
June
29,
2025
June
30,
2024
(As Restated)
(As Restated)
Residential Solar Installation
Revenue recognized
over time
$
38,516
$
4,492
$
75,020
$
14,532
Revenue recognized at
a point in time
—
—
—
—
Total Residential Solar Installation
38,516
4,492
75,020
14,532
New Homes Business
Revenue recognized over
time
10,062
—
25,528
—
Revenue recognized at
a point in time
17,537
—
43,980
—
Total New Homes Business
27,599
—
69,508
—
Total revenue
$
66,115
$
4,492
$
144,528
$
14,532
Total revenue recognized over time
$
48,578
$
4,492
$
100,548
$
14,532
Total revenue recognized at a point in time
17,537
—
43,980
—
All revenue was generated in the United States.
Remaining performance obligations
The Company elected the practical expedient not
to disclose the remaining performance obligations for contracts that are less than one year in length.
Incremental costs of obtaining customer
contracts
Incremental costs of obtaining customer contracts
consist of sales commissions, which are costs paid to third-party vendors who source residential customer contracts for the sale of solar
energy systems by the Company. The Company defers sales commissions and recognizes expenses in accordance with the timing of the related
revenue recognition. Amortization of deferred commissions is recorded as sales commissions in the accompanying unaudited condensed consolidated
statements of operations and comprehensive loss. As of June 29, 2025, and December 29, 2024, deferred commissions were not material.
(f) Accounting pronouncements not yet adopted
In December 2023, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic 740): Improvements to
Income Tax Disclosures. The objective of ASU 2023-09 is to enhance disclosures related to income taxes, including specific thresholds
for inclusion within the tabular disclosure of income tax rate reconciliation and specified information about income taxes paid. ASU
2023-09 is effective for public companies starting in annual periods beginning after December 15, 2024. The Company will adopt this ASU
in its annual report for the fiscal year ending December 28, 2025. The Company is assessing the impact of adopting this guidance on its
consolidated financial statements.
In November 2024, the FASB issued ASU 2024-03,
Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement
Expenses, which requires the disaggregation of certain expenses in the notes of the financial statements to provide enhanced transparency
into the expense captions presented on the face of the income statement. The FASB subsequently issued ASU 2025-01 “Income
Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date”,
which amends the effective date of ASU 2024-03 to clarify that all public business entities are required to adopt the guidance
in ASU 2024-03 in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods
beginning after December 15, 2027. Early adoption of ASU 2024-03 is permitted. The Company is assessing the impact of adopting
this guidance on its consolidated financial statements.
20
In November 2024, the FASB issued ASU No. 2024-04, Debt-Debt
with Conversion and Other Options (Subtopic 470-20) (“ASU 2024-04”). The guidance in ASU 2024-04 clarifies
the requirements related to accounting for the settlement of a debt instrument as an induced conversion. The standard is effective for
fiscal years beginning after December 15, 2025, and interim periods within fiscal years beginning after December 15, 2025, with early
adoption permitted as of the beginning of a reporting period if the entity has also adopted ASU 2020-06 for that period. The
Company is currently evaluating the impact that the adoption of ASU 2024-04 may have on its disclosures in its consolidated
financial statements.
In March 2024, the FASB issued ASU 2024-02 “Codification
Improvements-Amendments to Remove References to the Concepts Statements”, which removes various references to concepts statements
from the FASB Accounting Standards Codification. This ASU is effective for the Company beginning in the first quarter of fiscal year
2026, with early adoption permitted. The Company expects the new guidance will have an immaterial impact on its consolidated financial
statements and intends to adopt the guidance when it becomes effective in the first quarter of fiscal year 2026.
(g) Changes in related parties
During the thirteen week period ended June 29,
2025, CRSEF Solis Holdings, LLC and its affiliates (“Carlyle”), a related party, ceased to be a significant shareholder in
the Company. Transactions previously reported with Carlyle have been disclosed as related party transactions. Following the change in
the current quarter, beginning in the thirteen week period ended June 29, 2025, transactions with Carlyle are no longer disclosed as related
party transactions.
During the thirteen week period ended June 29, 2025, the Company concluded
that Polar Multi-Strategy Master Fund (“Polar”) ceased to be a related party. Transactions previously reported with Polar
have been disclosed as related party transactions. Following the change in the current quarter, beginning in the thirteen week period
ended June 29, 2025, transactions with Polar are no longer disclosed as related party transactions.
(4) Business Combination
SunPower acquisition
On September 30, 2024, commencing the Company’s
fourth quarter of fiscal 2024, the Company completed the acquisition of certain assets and assumption of certain liabilities of SunPower
for an aggregate cash consideration paid of $ 54.5 million, net of $ 1.0 million of cash acquired. SunPower Corporation is a solar technology
and energy services provider that offers fully integrated solar, storage, and home energy solutions to customers in the United States
through an array of hardware, software, and “Smart Energy” solutions. The financial results of the SunPower acquisition have
been included in the Company’s unaudited condensed consolidated financial statements since the date of SunPower acquisition. This transaction
was accounted for as a business combination in accordance with ASC 805, Business Combinations.
21
Transaction costs incurred in connection with the close of the SunPower
acquisition totaled $ 7.2 million and were expensed by the Company and included in general and administrative expenses within the fourth
quarter of the Company’s fiscal year ended December 29, 2024.
The fair values of assets acquired and liabilities assumed were based
upon a preliminary valuation, and the Company’s estimates and assumptions are subject to change within the measurement period. Due
to the complexities of acquiring assets out of bankruptcy the purchase accounting remains open for certain assets acquired and liabilities
assumed. As of June 29, 2025, the Company identified a remeasurement of the fair value of acquired inventory resulting in a downward revision
to the inventory with the offsetting adjustment to goodwill. Further adjustments to the Company’s inventory are anticipated within
the 36 week period ending September 28, 2025, as the Company finalizes its provisional accounting for the business combination. The primary
areas that remain provisional in addition to the measurement of the inventory acquired include the fair value of intangible assets and
goodwill. The following table summarizes the provisional fair value of identifiable assets acquired and liabilities assumed (in thousands) :
Provisional fair values
Measurement period adjustment
Provisional fair values
as of
June 29,
2025
(As Restated)
Net assets acquired:
Cash
$ 1,000
$ —
$ 1,000
Accounts receivable
11,999
—
11,999
Contract assets
4,615
—
4,615
Inventories
27,706
841
28,547
Prepaid expenses and other current assets
2,219
—
2,219
Property and equipment
5,867
—
5,867
Operating lease right-of-use assets
2,506
—
2,506
Other noncurrent assets
541
—
541
Intangibles
18,100
—
18,100
Deferred revenue
( 7,361 )
—
( 7,361 )
Accounts payable
( 5,270 )
—
( 5,270 )
Accrued expenses and other current liabilities
( 13,955 )
—
( 13,955 )
Operating lease liabilities
( 2,963 )
—
( 2,963 )
Other long-term liabilities
( 8,980 )
—
( 8,980 )
Fair value of net tangible assets acquired
36,024
841
36,865
Goodwill recognized
18,476
( 841 )
17,635
Consideration transferred
$ 54,500
$ —
$ 54,500
(5) Fair Value Measurements
The following table sets forth the Company’s
financial assets and liabilities that are measured at fair value, on a recurring basis (in thousands) :
As of June 29,
2025
Level 1
Level 2
Level 3
Total
(As Restated)
Financial Assets
Restricted cash
$ 3,841
$ —
$ —
$ 3,841
Total
$ 3,841
$ —
$ —
$ 3,841
Financial Liabilities
July 2024 Notes derivative liability
$ —
$ —
$ 21,022
$ 21,022
July 2024 Notes derivative liability – related parties
—
—
13,527
13,527
September 2024 derivative liability
—
—
52,419
52,419
September 2024 derivative liability - related parties
—
—
6,479
6,479
Forward
purchase agreement liabilities (1)
—
—
1,882
1,882
Public warrants
2,544
—
—
2,544
Private placement warrants
—
—
1,849
1,849
Working capital warrants
—
—
211
211
SAFE Agreement with related party
—
—
418
418
Total
$ 2,544
$ —
$ 97,807
$ 100,351
22
As of December
29, 2024
Level 1
Level 2
Level 3
Total
Financial Assets
Restricted cash
$ 3,841
$ —
$ —
$ 3,841
Total
$ 3,841
$ —
$ —
$ 3,841
Financial Liabilities
July 2024 Notes derivative liability
$ —
$ —
$ 13,563
$ 13,563
July 2024 Notes derivative liability – related parties
—
—
21,127
21,127
September 2024 Notes derivative liability
—
—
55,474
55,474
September 2024 Notes derivative liability – related parties
—
—
6,958
6,958
Forward
purchase agreement liabilities (1)
—
—
3,494
3,494
Public warrants
862
—
—
862
Private placement warrants
—
—
627
627
Working capital warrants
—
—
72
72
SAFE Agreement with related party
—
—
384
384
Total
$ 862
$ —
$ 101,699
$ 102,561
(1) Includes zero and $ 1.3 million due to related parties as of June 29,
2025, and December 29, 2024, respectively.
Subsequent to issuance, changes in the fair value of the derivative
liabilities, liability classified warrants, forward purchase agreements and SAFEs are recorded within Other (expense) income, net in the
Company’s unaudited condensed consolidated statements of operations and comprehensive loss.
Derivative liabilities
The Company issued derivative liabilities
in conjunction with the issuance of certain convertible notes in July 2024 and September 2024 (refer to Note 10 – Borrowings
and Derivative Liabilities ). The Company valued the derivative liabilities as of June 29, 2025, and December 29, 2024 using a binomial
lattice model, which includes Level 3 unobservable inputs. The key inputs used were dividend yield, the Company’s common stock
price, volatility, risk-free rate and the expected term of the derivative liabilities.
The July 2024 Notes derivative liability valuation
included the following inputs:
As of
June 29,
2025
December 29,
2024
Coupon rate
12.0 %
12.0 %
Conversion rate
595.24
595.24
Conversion price
$ 1.68
$ 1.68
Common stock price
$ 1.54
$ 1.81
Dividend yield
0.0 %
0.0 %
The September 2024 Notes derivative liability
valuation included the following inputs:
As of
June 29,
2025
December 29,
2024
Coupon rate
7.0 %
7.0 %
Conversion rate
467.84
467.84
Conversion price
$ 2.14
$ 2.14
Common stock price
$ 1.54
$ 1.81
Dividend yield
0.0 %
0.0 %
23
Public warrants
The public warrants are measured at fair value
on a recurring basis. The public warrants were valued based on the closing price of the publicly traded instrument and therefore are
considered a Level 1 instrument in the fair value hierarchy
Private placement and working capital warrants
The private placement and working capital warrants
are measured at fair value. The Company valued the private placement and working capital warrants, based on a Black-Scholes Option
Pricing Method, which included the following inputs:
As of
June 29,
December 29,
2025
2024
Expected term
3.06 years
3.56 years
Expected volatility
160.4 %
68.1 %
Risk-free rate
3.72 %
4.39 %
Expected dividend yield
0.00 %
0.00 %
Forward purchase agreement liabilities
FPAs are measured at fair value on a recurring
basis using a Monte Carlo simulation analysis. The expected volatility is determined based on the historical equity volatility of comparable
companies over a period that matches the simulation period, which included the following inputs:
As of
June 29,
December 29,
2025
2024
VWAP
$ 1.72
$ 1.78
Simulation period
0.05 years
0.55 years
Risk-free rate
4.19 %
4.28 %
Volatility
50.9 %
117 %
SAFE agreement with related party
The SAFE Agreement was valued based on a conversion
probability of 50 % based on historical SAFE agreements and a 50 % discount rate at the time of conversion as of June 29, 2025, and December
29, 2024.
24
Financial liabilities not measured at fair
value:
The following table sets forth the Company’s
financial liabilities that were not measured at fair value, on a non-recurring basis (in thousands) :
As of June 29, 2025
Principal
amount (1)
Unamortized
debt
discount
and debt
issuance
costs
Net
carrying
amount
excluding
capitalized
interest (1)
Fair value
(As Restated)
12.0% senior unsecured convertible notes
July 2024 Notes
$ 38,733
$ ( 16,475 )
$ 22,258
$ 35,028
July 2024 Notes – related parties
18,000
( 10,600 )
7,400
22,540
Subtotal July 2024 Notes
56,733
( 27,075 )
29,658
57,568
7.0% senior unsecured convertible notes
September 2024 Notes
71,250
( 59,380 )
11,870
76,035
September 2024 Notes – related parties
8,750
( 7,339 )
1,411
9,338
Subtotal September 2024 Notes
80,000
( 66,719 )
13,281
85,373
Total (As Restated)
$ 136,733
$ ( 93,794 )
$ 42,939
$ 142,941
As of December 29, 2024
Principal
amount (1)
Unamortized
debt
discount
and debt
issuance
costs
Net
carrying
amount
excluding
capitalized
interest (1)
Fair value
12.0% senior unsecured convertible notes
July 2024 Notes
$ 22,765
$ ( 10,874 )
$ 11,891
$ 21,390
July 2024 Notes – related parties
33,969
( 16,877 )
17,092
33,323
Subtotal July 2024 Notes
56,734
( 27,751 )
28,983
54,713
7.0% senior unsecured convertible notes
September 2024 Notes
71,800
( 66,164 )
5,636
77,245
September 2024 Notes – related parties
8,000
( 7,524 )
476
8,583
Subtotal September 2024 Notes
79,800
( 73,688 )
6,112
85,828
Total
$ 136,534
$ ( 101,439 )
$ 35,095
$ 140,541
(1) Excludes capitalized interest (coupon interest, default interest and failure to file interest) of $ 13.3 million and $ 13.6 million as of June 29, 2025, and December 29, 2024, respectively, included in the July 2024 Notes.
As of June 29, 2025, and December 29, 2024, the
July 2024 Notes and the September 2024 Notes were fair valued using a binomial lattice model, which includes Level 3, unobservable inputs.
The key inputs used are consistent with those used to fair value the derivative liabilities as discussed under Derivative Liabilities
above.
(6) Other Intangible Assets
The Company’s other intangible assets were
acquired in connection with the SunPower Acquisition on September 30, 2024. The following table represents the Company’s other
intangible assets with finite useful lives as of June 29, 2025, and December 29, 2024 (in thousands) :
As of June 29, 2025
Gross Carrying
Amount
Accumulated
Amortization
Net Book
Value
Trademark – Blue Raven Solar
$ 8,400
$ ( 630 )
$ 7,770
Trademark – SunPower
5,200
( 390 )
4,810
Developed technology
4,500
( 1,125 )
3,375
Total
$ 18,100
$ ( 2,145 )
$ 15,955
As of December 29, 2024
Gross Carrying
Amount
Accumulated
Amortization
Net Book
Value
Trademark – Blue Raven Solar
$ 8,400
$ ( 210 )
$ 8,190
Trademark – SunPower
5,200
( 130 )
5,070
Developed technology
4,500
( 375 )
4,125
Total
$ 18,100
$ ( 715 )
$ 17,385
25
Aggregate amortization expense of intangible
assets was $ 0.7 million $ 1.4 million for the thirteen and twenty-six week periods ended June 29, 2025, respectively. Amortization expense
was zero in each of the thirteen and twenty-six week periods ended June 30, 2024. Amortization expense is recognized within cost of revenues
and general and administrative expenses in the accompany unaudited condensed consolidated statements of operations and comprehensive
loss.
(7) Accrued Expenses and Other Current
Liabilities
Accrued expenses and other current liabilities
consist of the following (in thousands) :
As of
June 29,
December 29,
2025
2024
(As Restated)
Accrued compensation and benefits
$ 4,631
$ 6,619
Professional fees
4,717
8,028
Accrued legal settlements
8,053
7,700
Accrued rebates and credits
5,392
7,641
Deferred financing fees
4,674
4,674
Accrued interest (1)
7,847
4,523
Investor financing deposit
– related party (2)
5,000
—
Other
accrued liabilities (3)
18,168
16,896
Total accrued expenses and other current liabilities
$ 58,482
$ 56,081
(1) Includes related party accrued interest of $ 2.8 million and $ 2.2 million as of June 29, 2025, and December 29, 2024, respectively.
(2) The Company received $ 5.0 million from the Rodgers Massey Revocable Living Trust (“Rodgers Revocable Trust”) in the period ended June 29, 2025. Refer to Note 18 – Subsequent Events for details.
(3) No individual items exceed 5 % of total current liabilities.
(8) Other (Expense) Income, Net
Other (expense) income, net consists of the following
(in thousands) :
Thirteen Weeks Ended
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
June 29,
2025
June 30,
2024
Change in fair value of derivative liabilities (1)
$ ( 11,452 )
$ —
$ 3,675
$ —
Change in fair value of forward purchase agreement liabilities (2)
1,344
2,756
1,613
( 2,822 )
Change in fair value of SAFE Agreement with related party
( 14 )
—
( 34 )
—
Change in fair value of FACT public, private placement and working capital warrants
( 1,952 )
246
( 3,044 )
( 243 )
Change in fair value of Carlyle Warrants with related party
—
( 3,560 )
—
2,869
Change in fair value of redeemable convertible preferred stock warrant liability
—
5
—
1,310
Loss on conversion of SAFE Agreements to common stock with related party
—
( 1,250 )
—
( 1,250 )
Other, net (3)
30
( 266 )
322
( 414 )
Total Other (Expense) Income, net
$ ( 12,044 )
$ ( 2,069 )
$ 2,532
$ ( 550 )
(1) Includes a loss of $ 1.6 million and a gain of $ 2.1 million due to the change in the fair value of derivative liabilities with related parties in the thirteen and twenty-six week periods ended June 29, 2025, respectively. Refer to Note 10 – Borrowings and Derivative Liabilities for details.
(2) Includes gain of zero and $ 0.1 million due to related parties for the
thirteen and twenty-six week periods ended June 29, 2025, respectively. Includes gain of $ 1.0 million and loss of $ 1.0 million due to
related parties for the thirteen and twenty-six week periods ended June 30, 2024, respectively.
(3) Includes zero and $ 0.1 million of income due to related parties in
the thirteen and twenty-six week periods ended June 29, 2025, respectively.
26
(9) Capital Stock
The Company has authorized the issuance of 1,000,000,000
shares of common stock and 10,000,000 shares of preferred stock as of June 29, 2025. No preferred stock has been issued and none are
outstanding as of June 29, 2025.
Common stock purchase agreement
On July 16, 2024, the Company entered into a
common stock purchase agreement with White Lion Capital, LLC (“White Lion”), as amended on July 24, 2024 (“White Lion
SPA”), and a related registration rights agreement for an equity line of credit financing facility. Pursuant to the White Lion
SPA, the Company has the right, but not the obligation, to require White Lion to purchase, from time to time, up to $ 30 million in aggregate
gross purchase price of newly issued shares of the Company’s common stock, subject to the caps and certain limitations and conditions
set forth in the White Lion SPA, including terms that restrict the ability of the Company to issue shares of common stock to White Lion
that would result in White Lion beneficially owning more than 9.99 % of the Company’s outstanding common stock.
On August 14, 2024, the Company entered into
Amendment No. 2 to the White Lion SPA (collectively with the White Lion SPA “White Lion Amended SPA”). The White Lion Amended
SPA provides that the Company may notify White Lion to exercise the Company’s right to sell shares of its common stock by delivering
an Hour Rapid Purchase Notice. If the Company delivers an Hour Rapid Purchase Notice, the Company shall deliver to White Lion shares
of common stock not to exceed the lesser of (i) five percent of the Average Daily Trading Volume on the date of an Hour Rapid Purchase
Notice and (ii) 100,000 shares of common stock. The closing of the transactions under an Hour Rapid Purchase Notice will occur one Business
Day following the date on which the Hour Rapid Purchase Notice is delivered. At such closing, White Lion will pay the Company the Hour
Rapid Purchase Investment Amount equal to the number of shares of common stock subject to the applicable Hour Rapid Purchase Notice multiplied
by the lowest traded price of the Company’s common stock during the one-hour period following White Lion’s consent to the
acceptance of the applicable Hour Rapid Purchase Notice. Under the White Lion Amended SPA, the Company did not issue any shares of common
stock in the periods ended June 29, 2025, and June 30, 2024.
The Company has reserved shares of common stock
for issuance related to the following:
As of
June 29,
December 29,
2025
2024
(As Restated)
Common stock warrants
25,670,265
31,670,265
Employee stock purchase plan
2,628,996
2,628,996
Stock options and RSUs, issued and outstanding
24,710,002
11,979,368
Stock options and RSUs, authorized for future issuance
17,813,353
2,577,895
SAFE Agreement
2,750,000
2,750,000
Forward purchase agreements
6,720,000
6,720,000
Convertible notes
64,747,859
58,579,636
Total shares reserved
145,040,475
116,906,160
27
Warrants
The potential number of shares of the Company’s
common stock for outstanding warrants were as follows:
Potential shares of common
stock as of Exercise
June 29,
2025 December 29,
2024 price per
share Expiration date
Liability classified warrants
Public Warrants 6,266,667 6,266,667 $ 11.50 July 18, 2028 (1)
Private Placement Warrants 8,625,000 8,625,000 11.50 July 18, 2028 (1)
Working Capital Warrants 716,668 716,668 11.50 July 18, 2028 (1)
Total shares of common stock – liability classified warrants 15,608,335 15,608,335
Equity classified warrants
Series B Warrants (converted to common stock warrants) 5,054 5,054 $ 4.30 February 2026
Series C Warrants (converted to common stock warrants) 482,969 482,969 1.00 July 2026
Series C-1 Warrants (converted to common stock warrants) 173,067 173,067 0.01 January 2030
SVB Common Stock Warrants 2,473 2,473 0.38 2033
SVB Common Stock Warrants 2,525 2,525 0.62 2033
Promissory Note Common Stock Warrants 24,148 24,148 0.01 October 2031
July 2023 Common Stock Warrants 38,981 38,981 0.01 July 2028
Common Stock Warrants Issued in 2023 (“Merger Warrants”) 6,266,572 6,266,572 11.50 July 18, 2033
Ayna Warrant —
6,000,000 0.01 June 2029
Cantor Warrant 3,066,141 3,066,141 1.68 June 2029
Total shares of common stock – equity classified warrants 10,061,930 16,061,930
Total potential shares of common stock 25,670,265 31,670,265
(1) The warrants expire five years after the Closing date of
the Mergers, which date was July 18, 2023, or earlier upon redemption or liquidation.
Ayna warrant
On June 17, 2024, a warrant to purchase shares
of the Company’s common stock (“Ayna Warrant”) was issued to Ayna.AI LLC (“Ayna”) for the purchase of 6,000,000
shares of the Company’s common stock at an exercise price per share of $ 0.01 , subject to the provisions and upon the terms and
conditions set forth in the Ayna Warrant. At issuance, the fair value of the Ayna Warrant was determined to be $ 9.2 million, based on
the intrinsic value of the Ayna Warrant and the $ 0.01 per share exercise price. The Ayna Warrant was set to expire on June 17, 2029.
The issuance of the Ayna Warrant by the Company to Ayna was in satisfaction of the compensation for services provided to the Company
by Ayna under the terms of a statement of work (“Ayna SOW”), signed May 21, 2024 (and effective as of March 12, 2024), as
incorporated into a master services agreement dated March 12, 2024. Under the Ayna SOW, Ayna provided services in connection with the
anticipated return of the Company to cash-flow positive performance.
The Ayna Warrant was accounted for under ASC
718 as it met the conditions for equity classification and therefore, the Ayna Warrant was not subsequently remeasured in future periods.
The Company recognized the full amount of the fair value of $ 9.2 million as an expense between the date of issue and December 29, 2024.
The Ayna Warrant became fully exercisable for
the 6,000,000 shares of the Company’s common stock on September 9, 2024. The Ayna Warrant was exercised in full for cash of $ 0.06
million in January 2025.
28
Cantor warrant
In July 2024, the Company issued a warrant
(“Cantor Warrant”) to a third-party service provider to purchase 3,066,141 shares of the Company’s common stock in
exchange for services provided in the issuance of the July 2024 Notes (refer to Note 10 – Borrowings and Derivative Liabilities ).
The Cantor Warrant was immediately exercisable at a price of $ 1.68 per share and has an expiration date in July 2029. At issuance,
the fair value of the Cantor Warrant was determined to be $ 1.4 million, of which $ 0.9 million was recorded as a debt discount and
$ 0.5 million was attributable to the convertible notes issued in the Exchange Agreement (as defined in Note 10 – Borrowings
and Derivative Liabilities) and reduced the gain on the troubled debt restructuring recognized in its annual consolidated statement
of operations and comprehensive loss for fiscal 2024 as described in Note 10 – Borrowings and Derivative Liabilities . The
fair value of this warrant was derived using the Black-Scholes model with the following assumptions: expected volatility of 55 %; risk-free
interest rate of 4.2 %; expected term of 5 years; and no dividend yield. The fair value of this warrant was recorded within additional
paid-in capital on the Company’s unaudited condensed consolidated balance sheets and has not been subsequently remeasured in future
periods as it met the conditions for equity classification.
Carlyle warrant
In February 2022, as part of a debt financing
arrangement with Carlyle , the Company issued Carlyle a warrant to purchase 2,886,952 shares of Legacy Complete Solaria Common Stock at
a price per share of $ 0.01 . The warrant contained two tranches, the first of which was immediately exercisable for 1,995,879 shares of
common stock. The second tranche expired on December 31, 2022, prior to becoming exercisable. In December 2023, Carlyle was issued a warrant
to purchase an additional 2,190,604 shares of the Company’s common stock related to an anti-dilution provision under the then-existing
debt arrangement with Carlyle.
In July 2023, and in connection with the closing
of the Mergers, the Company entered into the Carlyle Warrant Amendment (as defined in Note 10 – Borrowings and Derivative Liabilities ),
Based on the exchange ratio included in the Mergers, the 1,995,879 outstanding warrants to purchase Legacy Complete Solaria Common Stock
prior to modification were exchanged into warrants to purchase 1,995,879 shares of Complete Solaria Common Stock. The Carlyle Warrant
Amendment required the Company to issue to Carlyle a warrant to purchase up to 2,745,879 shares of Complete Solaria Common Stock at a
price per share of $ 0.01 , which was inclusive of the outstanding warrant to purchase 1,995,879 shares at the time of modification. The
warrant, which expires on July 18, 2030, provided Carlyle with the right to purchase shares of Complete Solaria Common Stock based on
(a) the greater of (i) 1,995,879 shares and (ii) the number of shares equal to 2.795 % of Complete Solaria’s issued and outstanding
shares of common stock, on a fully-diluted basis; plus (b) on and after the date that was ten (10) days after the date of the agreement,
an additional 350,000 shares; plus (c) on and after the date that was thirty (30) days after the date of the agreement, if the original
investment amount had not been repaid, an additional 150,000 shares; plus (d) on and after the date that was ninety (90) days after
the date of the agreement, if the original investment amount had not been repaid, an additional 250,000 shares, in each case, of Complete
Solaria Common Stock at a price of $ 0.01 per share. The modification of the warrant resulted in the reclassification of previously equity-classified
warrants to liability classification, which was accounted for in accordance with ASC 815 and ASC 718, Compensation – Stock Compensation .
Changes in the fair value of the Carlyle Warrant were recorded within
Other (expense) income, net in the accompanying condensed consolidated statements of operations and comprehensive loss. The change in
the fair value of the Carlyle Warrant resulted in expense of $ 3.6 million and income of $ 2.9 million in the thirteen and twenty-six week
periods ended June 29, 2024, respectively.
As of June 30, 2024, the Carlyle Warrant had
a fair value of $ 6.6 million. On July 1, 2024, in connection with the Exchange Agreement, the Carlyle Warrant was modified, and the modification
fixed the number of shares of the Company’s common stock that may be issued upon exercise of the Carlyle Warrant at 4,936,483 .
At the July 1, 2024, modification date, the Carlyle Warrant had a fair value of $ 7.3 million, and the Company recognized $ 0.7 million
of expense related to the remeasurement of the liability which was classified within “Gain on Troubled Debt Restructuring”
within the Company’s consolidated statement of operations and comprehensive loss in its fiscal 2024 consolidated results. The modification
of the Carlyle Warrant also resulted in the reclassification of the Carlyle Warrant from liability to equity classification, resulting
in an increase to additional paid-in capital of $ 7.3 million and a reduction in the warrant liability of $ 7.3 million.
Carlyle exercised the warrant for shares of the
Company’s common stock in the fourth quarter of fiscal 2024.
29
(10) Borrowings and Derivative Liabilities
The Company’s borrowings and derivative
liabilities consisted of the following (in thousands) :
As of
June 29,
December 29,
2025
2024
(As Restated)
July 2024 Notes
$ 35,558
$ 17,965
July 2024 Notes derivative liability
21,022
13,563
July 2024 Notes – related parties
7,400
24,632
July 2024 derivative liability – related parties
13,527
21,127
September 2024 Notes
11,870
5,636
September 2024 Notes derivative liability
52,419
55,474
September 2024 Notes – related party
1,411
476
September 2024 Notes – derivative liability – related party
6,479
6,958
Loan with related party
1,500
1,500
Total Notes payable
151,186
147,331
Less current portion
( 4,286 )
( 1,500 )
Notes payable and convertible notes, net of current portion
$ 146,900
$ 145,831
As classified in unaudited condensed consolidated balance sheets
Current portion of notes payable with related party
$ 1,500
$ 1,500
Current portion of notes payable
2,786
—
Notes payable and derivative liabilities
118,083
92,638
Notes payable and derivative liabilities with related
parties, net of current portion
28,817
53,193
Total Notes payable
$ 151,186
$ 147,331
12% senior unsecured convertible notes
In July 2024, the Company issued $ 46.0 million
of senior unsecured convertible notes (“July 2024 Notes”) consisting of $ 28.0 million in cash proceeds and $ 18.0 million
arising from an exchange of debt (“Debt Exchange”) as described below under Exchange Agreement . Cash proceeds of $ 28.0
million included $ 18.0 million from the Rodgers Massey Revocable Trust (“Rodgers Revocable Trust”), a related party. The
$ 18.0 million exchange of debt included $ 10.0 million issued to Carlyle. Carlyle was deemed to be a related party in the fiscal year
ended December 29, 2024 and in the thirteen week period ended March 30, 2025. During the thirteen week period ended June 29, 2025, Carlyle
was no longer deemed a related party with the Company. Refer to Note 3 (g) – Basis of Presentation and Summary of Significant
Accounting Policies – “ Changes in related parties ” for details.
The July 2024 Notes bear interest at 12.0 %
per annum, and the principal is payable in full at maturity on July 1, 2029 . The interest is payable in cash on January 1 and July 1
of each year, beginning on July 1, 2025. The interest rate increases by 3 % in the event of default. The conversion rate of the July 2024
Notes is initially equal to 595.2381 shares of common stock per $ 1,000 of principal amount due under the July 2024 Notes. Holders of
July 2024 Notes may convert at any time. The July 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. The conversion option was required to be bifurcated as a derivative liability,
and the Company recorded a derivative liability of $ 28.7 million on the issuance date. Of this amount $ 17.5 million was recognized as
a debt discount to the $ 28.0 million cash proceeds and $ 11.2 million associated with the Debt Exchange was recognized as an expense in
the calculation of the Company’s “Gain on the Troubled Debt Restructuring” on the Company’s consolidated statement
of operations and comprehensive loss in the year ended December 29, 2024.
30
In connection with the Debt Exchange, the
Company issued the Cantor Warrant, as described in Note 9 – Capital Stock , for shares of the Company’s common stock.
At issuance, the Cantor Warrant had a fair value of $ 1.4 million, of which $ 0.9 million was recorded as a debt discount, and $ 0.5 million
was included in the calculation of the Company’s “Gain on the Troubled Debt Restructuring” on the Company’s consolidated
statement of operations and comprehensive loss in the year ended December 29, 2024, as discussed below in the Exchange Agreement .
The effective interest rate on the July 2024 Notes cash proceeds of
$ 28.0 million approximates 45 %. Coupon interest, default interest and failure to file interest on the $ 18.0 million Debt Exchange were
capitalized as part of the July 2024 Notes. Accordingly, the effective interest rate on the $ 18.0 million arising from the Debt Exchange
is nil as of December 28, 2025.
There are no financial covenants. The July
2024 Notes are not in default. However, due to the delayed filing of its Form 10-K for the year ended December 29, 2024, the Company
was required to accrue incremental interest of 0.5 % beginning April 16, 2025 through April 30, 2025, the date upon which the Form 10-K
was filed.
The carrying amount of the convertible July 2024
Notes, inclusive of the fair value of the derivative liabilities was as follows (in thousands) :
As of
June 29,
December 29,
2025
2024
(As Restated)
July 2024 Notes
$ 70,033
$ 70,348
Less Unamortized debt discount
( 27,075 )
( 27,751 )
Total carrying amount of July 2024 Notes
$ 42,958
$ 42,597
For the thirteen week period ended June 29,
2025, total interest expense was $ 1.2 million of which interest expense and amortization of debt discount and issuance costs were $ 0.8
million and $ 0.4 million, respectively. Of these amounts, related party interest expense and amortization of debt discount and issuance
costs were $ 0.6 million and $ 0.2 million, respectively.
For the twenty-six week period ended June
29, 2025, total interest expense was $ 2.4 million of which interest expense and amortization of debt discount and issuance costs were
$ 1.7 million and $ 0.7 million in the twenty-six week period ended June 29, 2025, respectively. Of these amounts related party interest
expense and amortization of debt discount and issuance costs were $ 1.1 million and $ 0.4 million, respectively.
31
7% senior unsecured convertible notes
In September 2024, the Company issued $ 66.8
million of senior unsecured convertible notes to various lenders (the “September 2024 Notes”), $ 4.0 million of which were
issued to Rodgers Family Freedom and Free Markets Charitable Trust (“Massey Charitable Trust”), a related party and $ 4.0
million were issued to Rodgers Revocable Trust (collectively with Massey Charitable Trust, “Massey Trusts”), also a related
party. In addition, effective December 30, 2024, an additional $ 0.75 million of the September 2024 Notes was deemed to be with a related
party. The September 2024 Notes bear interest at 7 % per annum, and the principal is payable in full at maturity on July 1, 2029 . The
interest is payable in cash on January 1 and July 1 of each year, beginning on January 1, 2025. The September 2024 Notes are convertible
into shares of the Company’s common stock at the option of the holder at a conversion rate of $ 2.14 per common share. Holders of
the September 2024 Notes may convert at any time. 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. The conversion option was required to be bifurcated as a derivative
liability, and the Company recorded a derivative liability of $ 91.5 million on the issuance date. As the fair value of the derivative
liability exceeded the proceeds received, the Company recorded a corresponding financing loss of $ 24.7 million and debt discount for
$ 66.8 million as of the issuance date as further described below in the Exchange Agreement . At the date of issuance, the $ 66.8
million of notes were issued with a debt discount equal to the entire principal amount, resulting in an initial net carrying amount of
zero . The debt discount is being amortized on a straight-line basis over the term of the September 2024 Notes. In December 2024, the
Company issued an additional $ 13.0 million of September 2024 Notes for cash. The Company recognized a $ 10.9 million debt discount in
connection with these additional proceeds. The effective interest rate on this tranche is 64 %. The Company issued an additional $ 0.2
million of September 2024 Notes in the thirteen week period ended March 30, 2025. There are no financial covenants.
The carrying amount of the convertible September
2024 Notes, inclusive of the fair value of the derivative liabilities was as follows (in thousands) :
As of
June 29,
December 29,
2025
2024
(As Restated)
September 2024 Notes
$ 80,000
$ 79,800
Less Unamortized debt discount
( 66,719 )
( 73,688 )
Total carrying amount of September 2024 Notes
$ 13,281
$ 6,112
For the thirteen week period ended June 29,
2025, total interest expense was $ 5.0 million of which interest expense and amortization of debt discount and issuance costs were $ 1.4
million and $ 3.6 million, respectively. Of these amounts, related party interest expense and amortization of debt discount and issuance
costs were $ 0.2 million and $0.4 million, respectively.
For the twenty-six week period ended June 29, 2025, total interest
expense was $ 10.0 million of which interest expense and amortization of debt discount and issuance costs were $ 2.8 million and $ 7.2 million
in the twenty-six week period ended June 29, 2025, respectively. Of these amounts related party interest expense and amortization of
debt discount and issuance costs were $ 0.3 million and $ 0.9 million, respectively.
32
Exchange agreement
On July 1, 2024, the Company entered into
an Exchange Agreement (the “Exchange Agreement”) with Carlyle, which was deemed to be a related party beginning in fiscal
2024 and ended as of March 30, 2025 as described in Note 3 (g) – Basis of Presentation and Summary of Significant Accounting
Policies – Changes in related parties , 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 (defined below), 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”).
At the date of the cancellation under the Exchange
Agreement, the Company’s indebtedness to CS Solis was $ 37.2 million and the indebtedness to Kline Hill was comprised of the 2018
Bridge Notes of $ 11.7 million, Revolving Loan balance assigned to Kline Hill of $ 3.9 million, and the Secured Credit Facility balance
of $ 13.1 million.
The Company concluded that the transactions entered
into in the Exchange Agreement represented a troubled debt restructuring as the Company was experiencing financial difficulty, and the
new terms of the July 2024 Notes resulted in a concession to the Company. As the carrying amount of the debt exceeded the future undiscounted
cash payments under the new terms on the date of the exchange, the Company recorded a gain on the troubled debt restructuring of $ 19.8
million in the thirteen week period ended September 29, 2024 and an additional $ 2.5 million gain in the fourth quarter of fiscal 2024
for an aggregate gain of $ 22.3 million in fiscal 2024.
Debt in CS Solis
As part of the Reorganization described in
Note 1 (a) Organization – Description of Business , the Company received cash and recorded debt for an investment
by Carlyle. The investment was made pursuant to a subscription agreement, under which Carlyle contributed $ 25.6 million in exchange for
100 Class B Membership Units of CS Solis and the Company contributed the net assets of Complete Solar, Inc., in exchange for 100 Class
A Membership Units. The Class B Membership Units were mandatorily redeemable by the Company on the three-year anniversary of the effective
date of the CS Solis amended and restated LLC agreement (February 14, 2025). The Class B Membership Units accrued interest that was payable
upon redemption at a rate of 10.5 % (which was structured as a dividend payable based on 25 % of the investment amount measured quarterly),
compounded annually, and subject to increases in the event the Company declared any dividends. In connection with the investment by Carlyle,
the Company issued to Carlyle a warrant to purchase 5,978,960 shares of the Company’s common stock at a price of $ 0.01 per share,
of which, the purchase of 4,132,513 shares of the Company’s common stock was immediately exercisable. The Company accounted for
the mandatorily redeemable investment from Carlyle in accordance with ASC 480 and recorded the investment as a liability, which was accreted
to its redemption value under the effective interest method. The Company recorded the warrants as a discount to the liability.
33
On July 17 and July 18, 2023, and in connection
with obtaining consent for the Mergers, Legacy Complete Solaria, FACT and Carlyle entered into an Amended and Restated Consent to the
Business Combination Agreement (“Carlyle Debt Modification Agreement”) and an amended and restated warrant agreement (“Carlyle
Warrant Amendment”), which modified the terms of the mandatorily redeemable investment made by Carlyle in Legacy Complete Solaria.
Refer to Note 9 – Capital Stock for a description of the Carlyle Warrant Amendment. The Carlyle Debt Modification Agreement
accelerated the redemption date of the investment to March 31, 2024, subsequent to the modification. The acceleration of the redemption
date of the investment resulted in the total redemption amount to be 1.3 times the principal at December 31, 2023. The redemption amount
increased to 1.4 times the original investment as of March 31, 2024. At the date of the Exchange Agreement, the balance owed under this
agreement was $ 37.2 million.
For the thirteen-week period ended June 30,
2024, the Company recorded accretion of the liability as related party interest expense of $ 1.3 million, and made no payments of interest
expense. For the twenty-six week periods ended June 29, 2025, and June 30, 2024, the Company recorded accretion of the liability as related
party interest expense of zero and $ 3.9 million, respectively, and made no payments of interest expense.
2018 bridge notes
The Company’s senior subordinated convertible
secured notes originally issued in 2018 (“2018 Notes”) were settled as part of the Exchange Agreement.
Interest expense recognized on the 2018 Notes
was zero and $ 0.4 million in the thirteen week periods ended June 29, 2025, and June 30, 2024, respectively. Interest expense recognized
on the 2018 Notes was zero and $ 0.7 million in the twenty-six week periods ended June 29, 2025, and June 30, 2024, respectively.
Loan with related party
In October 2023, the Company entered into an Assignment
Agreement whereby Structural Capital Investments III, LP assigned its revolving loan (“Revolving Loan”) due from the Company
to Kline Hill and Rodgers Revocable Trust, a related party, for a total purchase price of $ 5.0 million. The Revolving Loan had an annual
interest rate equal to the greater of 7.75 % or Prime plus 4.5 %. In connection with the Exchange Agreement in July 2024, $ 3.5 million of
the Revolving Loan, plus accrued interest owed to Kline Hill, was exchanged for a portion of the July 2024 Notes. The principal balance
of $ 1.5 million owing to the Rodgers Revocable Trust (plus accrued interest) remained outstanding as of June 29, 2025, and December 29,
2024. There are no financial covenants.
Interest expense recognized on the Revolving
Loan was less than $ 0.1 million and $ 0.2 million in the thirteen week periods ended June 29, 2025, and June 30, 2024, respectively. Interest
expense recognized on the Revolving Loan was $ 0.1 million and $ 0.4 million in the twenty-six week periods ended June 29, 2025, and June
30, 2024, respectively.
Of the total interest expense recognized on
the Revolving Loan, related party interest expense recognized was less than $ 0.1 million in each of the thirteen week periods ended June
29, 2025, and June 30, 2024, and $ 0.1 million in each of the twenty-six week periods ended June 29, 2025, and June 30, 2024.
Secured credit facility
The Company had a secured credit facility agreement
(“Secured Credit Facility”) with Kline Hill to borrow up to 70 % of the net amount of its eligible vendor purchase orders.
The repayment terms under the Secured Credit Facility were (i) the borrowed amount multiplied by 1.15x if repaid within 75 days and (ii)
the borrowed amount multiplied by 1.175x if repaid after 75 days. At the date of the Exchange Agreement, the balance owed under this secured
credit agreement was $ 13.1 million.
Interest expense recognized was zero and $ 0.4
million in the thirteen week periods ended June 29, 2025, and June 30, 2024, respectively. Interest expense recognized was zero and $ 1.0
million in the twenty-six week periods ended June 29, 2025, and June 30, 2024, respectively.
34
(11) SAFE Agreements
First SAFE
On January 31, 2024, the Company entered into
a Simple Agreement for Future Equity (“SAFE”) (the “First SAFE”) with the Rodgers Massey Freedom and Free Markets
Charitable Trust (the “Purchaser”), a related party, affiliated with Thurman J. Rodgers, the Company’s Chief Executive
Officer and a director, in connection with the Purchaser investing $1.5 million in the Company. The First SAFE did not accrue interest.
The First SAFE was initially convertible into shares of the Company’s common stock, par value $0.0001 per share, upon the closing
of a bona fide transaction or series of transactions with the principal purpose of raising capital, pursuant to which the Company would
have issued and sold shares of its common stock at a fixed valuation (an “Equity Financing”), at a per share conversion price
which was equal to the lower of (i) (a) $53.54 million divided by (b) the Company’s capitalization immediately prior to such Equity
Financing (such conversion price, the “SAFE Price”), and (ii) 80% of the price per share of its common stock sold in the Equity
Financing. If the Company consummated a change of control prior to the termination of the First SAFE, the Purchaser would have been 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 common stock equal to (a) $1.5 million divided by (b)(1) $53.54 million divided by (2) the Company’s
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 the Company’s common stock, assuming a per
share conversion price of $1.05, which is the product of (i) $1.31, the closing price per share of the Company’s common stock on
January 31, 2024, multiplied by (ii) 80%.
On April 21, 2024, the Company entered into an amendment (“First
SAFE Amendment”) that converted the First SAFE investment of $1.5 million into 4,166,667 shares of the Company’s 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 the Company’s common stock on April 19, 2024, multiplied by (ii) 80%. Upon conversion, the Company recorded a debit to the
First 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 (expense) income, net in its unaudited condensed consolidated statement of operations in the thirteen and twenty-six week periods
ended June 30, 2024.
Second SAFE
On February 15, 2024, the Company 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 the Company’s common stock upon
the initial closing of an Equity Financing transaction 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 the Company’s common stock sold in an Equity Financing transaction. If the Company
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 the Company’s 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 the Company’s 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 its common stock on February 15, 2024, multiplied by (ii) 80%.
On April 21, 2024, the Company entered into an amendment (“Second
SAFE Amendment”) that converted the Second SAFE investment of $3.5 million into 9,722,222 shares of the Company’s 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 the Company’s common stock on April 19, 2024, multiplied by (ii) 80%. Upon conversion, the Company recorded a debit to the
Second 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 (expense) income, net in its unaudited condensed consolidated statement of operations for the thirteen and twenty-six week periods
ended June 30, 2024.
35
Third SAFE
On May 13, 2024, the Company 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 the Company’s 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 transaction, at a per share conversion price which is equal to 50% of the price per share of the Company’s common
stock sold in an Equity Financing. If the Company consummates 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 the Company’s common
stock, assuming a per share conversion price of $0.275, which is the product of (i) $0.55, the closing price of the Company’s common
stock on May 13, 2024, multiplied by (ii) 50%. Given that the Third SAFE may be settled in cash or a variable number of shares, the Company
has accounted for the instrument as a liability at its fair value.
The estimated fair value of the Third SAFE
was $ 0.4 million and $ 0.4 million as of June 29, 2025, and December 29, 2024, based upon the assumptions disclosed in Note 5
– Fair Value Measurements .
The change in the fair value of the Third
SAFE is recorded within Other (expense) income, net in the accompanying condensed consolidated statements of operations and comprehensive
loss. The change in the fair value of the Third SAFE was expense of less than $ 0.1 million and zero in the thirteen week periods ended
June 29, 2025, and June 30, 2024, respectively. The change in the fair value of the Third SAFE was expense of less than $ 0.1 million
and zero in the twenty-six week periods ended June 29, 2025, and June 30, 2024, respectively.
(12)
Stock-Based Compensation
In July 2023, the Company’s board of directors
adopted and stockholders approved the 2023 Incentive Equity Plan (the “2023 Plan”). The 2023 Plan became effective immediately
upon the closing of the Amended and Restated Business Combination Agreement. Initially, a maximum number of 8,763,322 shares of Complete
Solaria Common Stock may be issued under the 2023 Plan. In addition, the number of shares of Complete Solaria Common Stock reserved for
issuance under the 2023 Plan will automatically increase on January 1 of each year, starting on January 1, 2024 and ending on January
1, 2033, in an amount equal to the lesser of (1) 4 % of the total number of shares of Complete Solaria’s Common Stock outstanding
on December 31 of the preceding year, or (2) a lesser number of shares of Complete Solaria Common Stock determined by Complete Solaria’s
Board prior to the date of the increase. The maximum number of shares of Complete Solaria Common Stock that may be issued on the exercise
of incentive stock options (“ISOs”) under the 2023 Plan is three times the number of shares available for issuance upon the
2023 Plan becoming effective (or 26,289,966 shares).
Historically, awards were granted under the Amended
and Restated Complete Solaria Omnibus Incentive Plan (“2022 Plan”), the Complete Solar 2011 Stock Plan (“2011 Plan”),
the Solaria Corporation 2016 Stock Plan (“2016 Plan”) and the Solaria Corporation 2006 Stock Plan (“2006 Plan”)
(together with the Complete Solaria, Inc. 2023 Incentive Equity Plan (“2023 Plan”), “the Plans”).
36
Under the Plans, the Company has granted service-based
stock options and restricted stock units (“RSUs”). Compensation expense for stock options under the Company’s cliff
vesting schedule is generally recognized equally over the vesting period of five years. RSUs granted during the fiscal year ended December
29, 2024 are also recognized equally over the vesting period of five years.
The information below summarizes the stock option
activity under the Plans.
Number of
Shares Weighted
Average
Exercise
Price per
Share Weighted
Average
Contractual
Term
(Years) Aggregate
Intrinsic
Value
(in thousands)
Outstanding—December 29, 2024 9,997,233 $ 2.77 5.29 $ 6,356
Options granted —
Options exercised ( 533,575 ) 0.71 196
Options canceled ( 2,333,550 ) 3.41
Outstanding—June 29, 2025 7,130,108 2.51 4.74 4,207
Vested and expected to vest— June 29, 2025 7,130,108 2.51 4.74 4,207
Vested and exercisable— June 29, 2025 3,466,423 5.08 3.45 1,911
The information below summarizes the RSU activity.
Number
of
RSUs
Weighted
Average
Grant Date
Fair Value
(As Restated)
Unvested at December 29, 2024
1,982,135
$ 1.79
Granted
19,150,239
1.76
Vested and released
( 1,871,249 )
1.74
Cancelled or forfeited
( 1,681,231 )
1.77
Unvested at June 29, 2025
17,579,894
1.76
Stock-based compensation expense
The following table summarizes stock-based compensation
expense and its allocation within the accompanying unaudited condensed consolidated statements of operations and comprehensive loss (in
thousands) :
Thirteen Weeks Ended
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
June 29,
2025
June 30,
2024
(As Restated)
(As Restated)
Cost of revenues
$ 1,363
$ 29
$ 1,518
$ 56
Sales and marketing
1,303
214
1,487
430
General and administrative
2,618
986
2,748
2,084
Total stock-based compensation expense
$ 5,284
$ 1,229
$ 5,753
$ 2,570
As of June 29, 2025, unrecognized stock-based
compensation costs related to service-based options and RSUs was $ 1.7 million and $23.0 million respectively, and such compensation cost
is expected to be recognized over a weighted-average period of 3.0 years and 4.5 years, respectively.
37
(13) Commitments and Contingencies
Warranty provision
Activity by period relating to the Company’s
warranty provision was as follows (in thousands) :
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
Warranty provision, beginning of period
$ 5,968
$ 4,849
Accruals for new warranties issued
2,108
361
Settlements
( 39 )
( 370 )
Warranty provision, end of period
$ 8,037
$ 4,840
Warranty provision, current
4,600
1,424
Warranty provision, noncurrent
3,437
3,416
Indemnification agreements
From time to time, in its normal course of business,
the Company may indemnify other parties, with which it enters into contractual relationships, including customers, lessors, and parties
to other transactions with the Company. The Company may agree to hold other parties harmless against specific losses, such as those that
could arise from breach of representation, covenant or third-party infringement claims. It may not be possible to determine the maximum
potential amount of liability under such indemnification agreements due to the unique facts and circumstances that are likely to be involved
in each particular claim and indemnification provision. Historically, there have been no such indemnification claims. In the opinion of
management, any liabilities resulting from these agreements would not have a material adverse effect on the business, financial position,
results of operations, or cash flows of the Company.
Settlement of dispute with SunPower Bankruptcy
Estate
Following the consummation of the acquisition
of certain assets and assumption of certain liabilities of SunPower on September 30, 2024, certain matters pertaining to the acquisition
were under dispute which included 1) amounts owed to and from the buyer and seller with respect to amounts in escrow related to the consideration
transferred, 2) the right to the cash acquired in the acquisition, and 3) the right for the Company to sell and collect for certain solar
systems that were acquired as a part of the acquisition that were sold or are to be sold to homebuilders within the New Homes Business.
On June 25, 2025, all matters under dispute were resolved by the Company and the Sunpower Bankruptcy Estate. Matters 1) and 2) were resolved
such that no amounts will be paid (or received) by the Company. Matter 3) was resolved such that the Company has the right to sell
the related inventory acquired and collect the underlying sales price for the sale of the solar system. In connection with each
system sold, the Company is required to remit a portion of the sales price to the Bankruptcy Estate. The impact of the related settlement
is not anticipated to be material.
Legal matters
The Company is a party to various legal proceedings
and claims which arise in the ordinary course of business. The Company records a liability when it is probable that a loss has been incurred
and the amount of the loss can be reasonably estimated. If the Company determines that a loss is reasonably possible and the loss or
range of loss can be reasonably estimated, the Company discloses the reasonably possible loss. The Company adjusts its accruals to reflect
the impact of negotiations, settlements, rulings, advice of legal counsel and other information and events pertaining to a particular
case. Legal costs are expensed as incurred. Although claims are inherently unpredictable, the Company is not aware of any matters that
may have a material adverse effect on the Company’s business, financial position, results of operations, or cash flows. The Company
has a loss contingency for legal settlements of $ 8.1 million and $ 7.7 million recorded within accrued expenses and other current liabilities
in its unaudited condensed consolidated balance sheets at each of June 29, 2025, and December 29, 2024.
38
SolarPark litigation
In January 2023, SolarPark Korea Co., LTD (“SolarPark”)
demanded approximately $ 80.0 million during discussions between the Company and SolarPark. In February 2023, the Company submitted its
statement of claim seeking approximately $ 26.4 million in damages against SolarPark. The ultimate outcome of this arbitration is currently
unknown and could result in a material liability to the Company. However, the Company believes that the allegations lack merit and intends
to vigorously defend all claims asserted. No liability has been recorded in the Company’s unaudited condensed consolidated financial
statements as the likelihood of a loss is not probable at this time.
On March 16, 2023, SolarPark filed a complaint
against Solaria and the Company in the U.S. District Court for the Northern District of California (“the court”). The complaint
alleges a civil conspiracy involving misappropriation of trade secrets, defamation, tortious interference with contractual relations,
inducement to breach of contract, and violation of California’s Unfair Competition Law. The complaint indicates that SolarPark has
suffered in excess of $ 220.0 million in damages.
On May 11, 2023, SolarPark filed a motion for
preliminary injunction to seek an order restraining the Company from using or disclosing SolarPark’s trade secrets, making or selling
shingled modules other than those produced by SolarPark, and from soliciting solar module manufacturers to produce shingled modules using
Solaria’s shingled patents. On May 18, 2023, the Company responded by filing a motion for partial dismissal and stay. On June 1,
2023, SolarPark filed an opposition to the Company’s motion for dismissal and stay and a reply in support of their motion for preliminary
injunction. On June 8, 2023, the Company replied in support of its motion for partial dismissal and stay. On July 11, 2023, the court
conducted a hearing to consider SolarPark’s and the Company’s respective motions. On August 3, 2023, the court issued a ruling,
which granted the preliminary injunction motion with respect to any purported misappropriation of SolarPark’s trade secrets. The
court’s ruling does not prohibit the Company from producing shingled modules or from utilizing its own patents for the manufacture
of shingled modules. The court denied SolarPark’s motion seeking a defamation injunction. The court denied the Company’s motion
to dismiss and granted the Company’s motion to stay the entire litigation pending the arbitration in Singapore. On September 1,
2023, the Company filed a Limited Notice of Appeal to appeal the August 2023 order granting SolarPark’s motion for preliminary injunction.
On September 26, 2023, Solaria filed a Notice of Withdrawal of Appeal and will not appeal the Court’s Preliminary Injunction Order.
Between August 2023 and March 2024, the parties were engaged in discovery negotiations and the Company produced documents to SolarPark.
The Company produced its last set of documents on March 14, 2024. Since then, SolarPark has been reviewing the documents, and the case
has remained stayed.
No liability has been recorded in the Company’s
unaudited condensed consolidated financial statements as the likelihood of a loss is not probable at this time.
Siemens litigation
On July 22, 2021, Siemens Government Technologies,
Inc. (“Siemens Government Technologies”) filed a lawsuit against Solaria Corporation in Fairfax Circuit Court (the “Court”)
in Fairfax, Virginia. On July 27, 2023, Siemens Government Technologies moved to amend the complaint to add Siemens Industry Inc. as
a co-plaintiff. This motion was granted on August 25, 2023. On October 23, 2023, Siemens Government Technologies and Siemens Industry
Inc. (collectively, “Siemens”) and Solaria Corporation stipulated to add Solar CA, LLC as a co-defendant. Solaria Corporation
and Solar CA, LLC (collectively, the “Subsidiaries”) are both wholly-owned subsidiaries of the Company. In the lawsuit, Siemens
alleged that the Subsidiaries breached express and implied warranties under a purchase order that Siemens placed with the Subsidiaries
for a solar module system. Siemens claimed damages of approximately $ 6.9 million, inclusive of amounts of the Subsidiaries’ indemnity
obligations to Siemens, plus attorneys’ fees.
39
On February 22, 2024, the Court issued an order
against the Subsidiaries which awarded Siemens approximately $ 6.9 million, inclusive of the amounts of the Subsidiaries’ indemnity
obligations to Siemens, plus attorneys’ fees, the amount of which would be determined at a later hearing. On March 15, 2024, Siemens
filed a motion seeking to recover $ 2.67 million for attorneys’ fees, expenses, and pre-and post-judgment interest. The Company opposed
Siemens’ motion for attorneys’ fees, expenses, and pre- and post-judgment interest on April 5, 2024. On June 17, 2024, the
Court entered a final order which awarded Siemens a total of $ 2.0 million in attorneys’ fees and costs. The Company has appealed
these judgments.
In addition to the above, on August 19, 2024,
Siemens applied for the enforcement to a sister state judgment in the Superior Court of Alameda, California and the court entered a judgement
in favor of Siemens. On December 9, 2024, Siemens moved to amend the judgment to add the Company as a judgement debtor. The subsidiaries
opposed the Siemens motion. On June 30, 2025, the California court found that the Company should be added as a Judgment Debtor party
in California. The Company plans to appeal the California court’s decision. In addition, the parties argued the appeal the of the
underlying Virginia litigation on July 24, 2025. There is no projected date for the appellate court’s decision at this time.
The Company recognized $ 6.9 million as a legal
loss related to this litigation in 2023 which amount is included in the $ 7.7 million legal settlements disclosed above.
The Company recorded an additional expense of
$ 2.0 million within discontinued operations in its unaudited condensed consolidated statement of operations and comprehensive (loss) in
the thirteen and twenty-six week periods ended June 29, 2024, for attorneys’ fees, expenses, and pre-judgment interest, and this
liability was recorded within accrued expenses and other current liabilities in the accompanying unaudited condensed consolidated balance
sheets as of June 29, 2025, and December 29, 2024.
Letters of credit
The Company had $ 3.5 million of outstanding
letters of credit related to normal business transactions as of June 29, 2025, and December 29, 2024. These agreements require the Company
to maintain specified amounts of cash as collateral in segregated accounts to support the letters of credit issued thereunder. As discussed
in Note 3 – Basis of Presentation and Summary of Significant Accounting Policies , the cash collateral in these restricted
cash accounts was $ 3.8 million at each of June 29, 2025, and December 29, 2024.
(14) Income Taxes
As a result of the Company’s history of
net operating losses, the Company has provided for a full valuation allowance against its deferred tax assets. For the thirteen week periods
ended June 29, 2025, and June 30, 2024, the Company recognized income tax expense of zero and ten thousand dollars, respectively. For
the twenty-six week periods ended June 29, 2025, and June 30, 2024, the Company recognized income tax expense of zero and eleven thousand
dollars, respectively.
40
(15) Basic and Diluted Net Loss Per Share
The Company uses the two-class method to calculate
net loss per share. No dividends were declared or paid in the thirteen and twenty-six week periods ended June 29, 2025, and June 30, 2024.
The following table sets forth the computation
of the Company’s basic and diluted net loss per share attributable to common stockholders for the thirteen and twenty-six week periods
ended June 29, 2025, and June 30, 2024 (in thousands, except share and per share amounts):
Thirteen Weeks Ended
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
June 29,
2025
June 30,
2024
(As Restated)
(As Restated)
Numerator:
Net loss from continuing operations
$ ( 27,337 )
$ ( 13,887 )
$ ( 22,525 )
$ ( 23,475 )
Net loss from discontinued operations
—
( 2,007 )
—
( 2,007 )
Net loss
$ ( 27,337 )
$ ( 15,894 )
$ ( 22,525 )
$ ( 25,482 )
Denominator:
Weighted average common shares outstanding,
basic and diluted
81,176,254
61,111,005
80,695,825
54,941,543
Net loss per share, basic and diluted:
Net loss from continuing operations
$ ( 0.34 )
$ ( 0.23 )
$ ( 0.28 )
$ ( 0.43 )
Net loss from discontinued operations
—
( 0.03 )
—
( 0.03 )
Net loss
$ ( 0.34 )
$ ( 0.26 )
$ ( 0.28 )
$ ( 0.46 )
The computation of basic net loss per share attributable to common
stockholders is inclusive of warrants with an insignificant exercise price. The Company’s calculation of the weighted average
shares outstanding is inclusive of 236,196 warrants with an insignificant exercise price (which assumes that the warrants were outstanding
as of the beginning of the period or the date of the grant, whichever is earlier) for each of the thirteen and twenty-six week periods
ended June 29, 2025, respectively. The computation of diluted net loss per share attributable to common stockholders is inclusive of the
impact of the Company’s FPAs (which were dilutive) using the if-converted method for the thirteen and twenty-six week periods ended
June 29, 2025. The computation of diluted net loss per share attributable to common stockholders is also inclusive of the impact of the
Company’s dilutive stock options, RSUs, and warrants as calculated using the treasury stock method for the thirteen and twenty-six
week periods ended June 29, 2025.
41
The following table presents the potential common
shares outstanding that were excluded from the computation of diluted net loss per share of common stock as of the periods presented because
including them would have been anti-dilutive:
Thirteen Weeks Ended
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
June 29,
2025
June 30,
2024
(As Restated)
(As Restated)
Common stock warrants
277,021
23,024,556
200,990
23,024,556
Stock options and RSUs issued and outstanding
6,879,632
14,440,661
8,080,312
14,440,661
July 2024 Notes and derivative liability
27,364,717
—
27,364,717
—
September 2024 Notes derivative liability
37,383,142
—
37,383,142
—
Third SAFE Agreement
2,750,000
—
2,750,000
—
Total potential common shares excluded
from diluted net loss per share
74,654,512
37,465,217
75,779,161
37,465,217
(16) Segment Information
The segment information is presented on a basis
that is consistent with the Company’s internal management reporting. The Company’s Chief Executive Officer (“CEO”)
is the Chief Operating Decision Maker (“CODM”). The CODM manages the Company and reports financial results based on two reportable
segments which are the same as The Company’s operating segments. The CODM evaluates the performance of these reportable segments
and allocates resources to make operating decisions based on certain financial information, including segmented internal income/(loss)
prepared on a basis consistent with U.S. GAAP. The measurement criteria is based on their operating revenue and operating income (loss)
and excluding any corporate costs which are not allocatable to the operating segments. The CODM’s measurement criteria does not
include segment assets. During the periods presented, the Company reported its financial performance through the following two reportable
segments; Residential Solar Installation and New Homes Business.
Residential Solar Installation .
This segment performs solar system, storage and battery installations for residential homeowners.
New Homes Business . This segment
is new in the thirteen week period ended March 30, 2025, as a result of the SunPower Acquisition which occurred in the fourth quarter
of fiscal 2024. The Company developed a method to allocate direct expenses for the respective reportable segments. This segment performs
solar system installations for new home builders.
Results by segment are as follows (in thousands) :
Thirteen Weeks Ended
June 29, 2025
June 30, 2024
(in thousands)
Residential
Solar
Installation
New
Homes
Business
Total
Residential
Solar
Installation
New
Homes
Business
Total
(As Restated)
Operating revenues
$ 38,516
$ 27,599
$ 66,115
$ 4,492
$ —
$ 4,492
Less:
Cost
of revenues (1)
25,012
17,319
5,384
—
Sales commissions
8,736
319
1,305
—
Sales and marketing
6,665
499
1,051
—
General
and administrative (2)
10,557
5,929
6,246
—
Operating loss from continuing operations
( 12,454 )
3,533
( 8,921 )
( 9,494 )
—
( 9,494 )
Reconciliation of segment loss from continuing
operations before income taxes:
Unallocated amounts:
Interest expense
( 6,372 )
( 2,324 )
Interest income
—
10
Other (expense) income, net
( 12,044 )
( 2,069 )
Loss from continuing operations
before income taxes
$ ( 27,337 )
$ ( 13,877 )
(1) For the thirteen weeks ended June 29, 2025, depreciation and amortization expense was $ 0.4 million for the Residential Solar Installation reportable segment.
(2) For the thirteen weeks ended June 29, 2025, depreciation and amortization expense was $ 0.8 million and $ 0.2 million for the Residential Solar Installation and New Homes Business reportable segments, respectively. For the thirteen weeks ended June 30, 2024, depreciation and amortization expense was $ 0.3 million for the Residential Solar Installation reportable segment.
42
Twenty-Six Weeks Ended
June 29, 2025
June 30, 2024
(in thousands)
Residential
Solar
Installation
New
Homes
Business
Total
Residential
Solar
Installation
New
Homes
Business
Total
(As Restated)
Operating revenues
$ 75,020
$ 69,508
$ 144,528
$ 14,532
$ —
$ 14,532
Less:
Cost
of revenues (1)
47,627
45,741
13,141
—
Sales commissions
15,403
1,336
4,421
—
Sales and marketing
15,187
499
2,669
—
General
and administrative (2)
20,997
10,385
11,339
—
Operating (loss) income from continuing
operations
( 24,194 )
11,547
( 12,647 )
( 17,038 )
—
( 17,038 )
Reconciliation of segment loss from continuing
operations before income taxes:
Unallocated amounts:
Interest expense
( 12,413 )
( 5,892 )
Interest income
3
16
Other (expense) income, net
2,532
( 550 )
Loss from continuing operations
before income taxes
$ ( 22,525 )
$ ( 23,464 )
(1) For the twenty-six weeks ended June 29, 2025, depreciation and amortization expense was $ 0.8 million for the Residential Solar Installation reportable segment.
(2) For the twenty-six weeks ended June 29, 2025, depreciation and amortization expense was $ 1.8 million and $ 0.4 million for the Residential Solar Installation and New Homes Business reportable segments, respectively. For the twenty-six weeks ended June 30, 2024, depreciation and amortization expense was $ 0.7 million for the Residential Solar Installation reportable segment.
(17) Related Party Transactions
Refer to the following notes to the Company’s
unaudited condensed consolidated financial statements for details regarding the related party transactions entered into by the Company;
Note 1(a) – Organization – Description of Busines s, ; Note 3(g) – Basis of Presentation and Summary
of Significant Accounting Policies – Changes in related parties ; Note 5 – Fair Value Measurements ; Note
7 – Accrued Expenses and Other Current Liabilities ; Note 8 – Other (Expense) Income, Net ; Note 9 – Capital
Stock; Note 10 – Borrowings and Derivative Liabilities , Note 11 – SAFE Agreements ; and Note 18 – Subsequent
Events . All other related party transactions are described herein.
The Company determined that SameDay Solar
became a related party in the fourth quarter of fiscal 2024 with which the Company does business. Cost of revenue with SameDay Solar
was $ 0.1 million and $ 0.3 million in the thirteen and twenty-six week periods ended June 29, 2025, respectively.
43
(18) Subsequent Events
One Big Beautiful Bill Act
The One Big Beautiful Bill Act (“OBBBA”) was enacted on
July 4, 2025. The OBBBA contains significant changes to corporate taxation, including accelerated deductions for capital expenditures,
expensing of research and development costs incurred in the US, and increased deductibility of interest expense The Company is currently
evaluating the impact of OBBBA.
Issuance of 12 % convertible senior unsecured convertible note to related
party
On July 10, 2025, the Company issued a convertible promissory note
(the “July 2025 Note”) to the Rodgers Revocable Trust in exchange for $ 5.0 million proceeds received by the Company in the
period ended June 29, 2025. Upon issuance, these July 2025 Note had a fair value of $ 5.9 million.
The July 2025 Note bears a 12 % interest rate.
The July 2025 Note is a general unsecured obligation of the Company and will mature on July 1, 2029, unless earlier converted, redeemed
or repurchased. Interest on the July 2025 Note will accrue at a rate of 12.00 % per year from July 1, 2024 and will be payable semiannually
in arrears on January 1 and July 1 of each year, beginning on January 1, 2026. The July 2025 Note is convertible at the option of
the holder at any time prior to the payment of the payment of the principal amount of the July 2025 Note in full. Upon conversion of the
July 2025 Note, the Company will satisfy its conversion obligation by delivering shares of common stock and paying cash in respect of
any fractional shares. The conversion rate of the July 2025 Note is initially equal to 558.6592 shares of common stock per $ 1,000 principal
amount due under the July 2025 Note. The conversion rate is subject to adjustment from time to time pursuant to the terms of the July
2025 Note.
Amendments to FPAs
On July 15, 2025, the Company and Meteora Special Opportunity Fund
I, LP (“MSOF”), Meteora Capital Partners, LP (“MCP”) and Meteora Select Trading Opportunities Master, LP (“MSTO”)
(with MSOF, MCP, and MSTO collectively as “Meteora”) entered into an amendment to the FPA between Meteora and the Company,
on July 16, 2025, the Company and Sandia Investment Management LP (“Sandia”) entered into an amendment to the FPA between
Sandia and the Company, and on August 1, 2025, the Company and Polar entered in an amendment to the FPA between the Company and Polar
(collectively, the “FPA Amendments”).
The FPA Amendments extend the valuation date applicable to the Forward
Purchase Agreements (the “Valuation Date”) to the earliest to occur of (a) July 17, 2026, (b) the date specified by Meteora
or Sandia, as applicable, in a written notice to be delivered to the Company at their discretion and (c) 90 days after delivery by the
Company of a written notice in the event that for any 20 trading days during a 30 consecutive trading day-period that occurs
at least six months after the closing date of the transactions under the Amended and Restated Business Combination Agreement entered into
on May 26, 2023, the applicable volume-weighted average price (“VWAP Price”) is less than the then applicable reset price,
provided that a registration statement was effective and available for the entire measurement period and remains continuously effective
and available during the entire 90 day notice period.
The FPA Amendments further amend the definition of “Settlement
Amount Adjustment” to provide that if the expected Settlement Amount (as defined in the FPA Amendments) determined by the VWAP Price
over the 15 scheduled trading days ending on but excluding the valuation date exceeds the Settlement Amount Adjustment, then the Settlement
Amount Adjustment shall be deemed to be zero, and that if the Settlement Amount Adjustment exceeds the Settlement Amount, then the Settlement
Amount Adjustment shall be paid, at the Company’s option, in cash or shares of the Company’s common stock.
The FPA Amendments also amend the definition of “Cash Settlement
Payment Date” to provide that if the Settlement Amount Adjustment exceeds the Settlement Amount, the Company shall remit to the
applicable seller the difference between (i) the Settlement Amount Adjustment and (ii) the Settlement Amount. The FPA Amendments further
provide that the Settlement Amount will be used solely as a calculation mechanism to determine any liability the Company may owe to the
applicable seller via the Settlement Amount Adjustment, and notwithstanding anything to the contrary, the applicable seller shall not
be required to remit the Settlement Amount to the Company or return any portion of the Prepayment Amount.
44
ITEM 2. 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 unaudited condensed consolidated financial
statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and with our audited consolidated financial statements
and related notes included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on April 30, 2025, and
related management’s discussion and analysis in Item 7 of the 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 Quarterly Report on Form 10-Q. 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 The Solaria Corporation. 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. On September 30, 2024, upon approval by the Bankruptcy Court for the District of Delaware, we completed the
acquisition of certain assets relating to the Blue Raven Solar Business, New Homes Business and non-Installing Dealer network previously
operated by SunPower Debtors.
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.
As further discussed below
and above (Note 16 – Segment Information) , we have two reportable segments: Residential Solar Installation and New Homes
Business.
There is substantial doubt
about our ability to continue as a going concern within one year after the date that the unaudited condensed consolidated financial statements
are issued. The unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q 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.
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.
45
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 was 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 a disposal agreement
(“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 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 asset purchase agreement 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.
We 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 shares of our 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.
46
Key financial definitions/components of results
of operations
Revenues
Revenue is recognized for
Residential Solar Installation and New Homes 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.
47
New Homes Business revenues
Our New Homes Business segment
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.
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.
48
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 we transfer 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.
Other (expense) income,
net
Other (expense) income,
net consists of changes in the fair value of our derivative liabilities in connection with our convertible notes and changes in the
fair value of common stock warrant liabilities, forward purchase agreements, and SAFE Agreements.
Income tax expense
Income tax expense primarily
consists of income taxes in certain jurisdictions in which we conduct business.
49
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.
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. These shortages and delays can be attributed
in part to the broader macroeconomic conditions and have been exacerbated by the ongoing conflicts in Ukraine and Israel. If any of our
suppliers of solar modules experienced disruptions in the supply of the modules’ component parts, for example semiconductor solar
wafers or inverters, 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 included elsewhere in this Quarterly
Report on Form 10-Q.
Critical accounting
policies and estimates
See
“Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates”
and our consolidated financial statements and related notes included in our Annual Report on Form 10-K for the fiscal year ended December
29, 2024 for accounting policies and related estimates we believe are the most critical to understanding our consolidated financial statements,
financial condition and results of operations and which require complex management judgment and assumptions, or involve uncertainties.
These critical accounting estimates include revenue recognition, accounting and accounting for business combinations. There have been
no changes to our critical accounting estimates or their application since the date of our Annual Report on Form 10-K for the fiscal year
ended December 29, 2024.
Results of operations
We have derived the following
data from our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q. This information
should be read in conjunction with our unaudited condensed consolidated financial statements and related notes included elsewhere in this
Quarterly Report on Form 10-Q. The results of historical periods are not necessarily indicative of the results of operations for any future
period.
50
Thirteen-weeks
ended June 29, 2025 compared to the thirteen-weeks ended June 30, 2024
The following table sets forth
our unaudited statements of operations from continuing operations for the thirteen weeks ended June 29, 2025, and the thirteen weeks ended
June 30, 2024.
Thirteen Weeks Ended
(in thousands)
June 29,
2025
June 30,
2024
$
Change
%
Change
(As Restated)
Revenues
$ 66,115
$ 4,492
$ 61,623
1,372 %
Cost
of revenues (1)
42,331
5,384
36,947
686
Gross profit (loss)
23,784
(892 )
24,676
*
Gross margin %
36 %
(20 )%
Operating expenses:
Sales commissions
9,055
1,305
7,750
594
Sales
and marketing (1)
7,164
1,051
6,113
582
General
and administrative (1)
16,486
6,246
10,240
164
Total operating expenses
32,705
8,602
24,103
280
Loss from continuing operations
(8,921 )
(9,494 )
573
*
Interest expense (2)
(6,372 )
(2,324 )
(4,048 )
174
Interest income
—
10
(10 )
(100 )
Other
(expense) income, net (3)
(12,044 )
(2,069 )
(9,975 )
482
Loss from continuing operations before
income taxes
(27,337 )
(13,877 )
(13,460 )
*
Income tax provision
—
(10 )
10
(100 )
Net loss from continuing operations
$ (27,337 )
$ (13,887 )
$ (13,450 )
*
*
Percentage change is not meaningful.
(1)
Includes stock-based compensation expense as follows (in thousands) :
Thirteen Weeks Ended
June 29,
2025
June 30,
2024
(As Restated)
Cost of revenues
$ 1,363
$ 29
Sales and marketing
1,303
214
General and administrative
2,618
986
Total stock-based compensation expense
$ 5,284
$ 1,229
(2)
Includes
interest expense and amortization of debt issuance costs to related party of $1.4 million and $1.4 million in the thirteen-weeks
ended June 29, 2025, and June 30, 2024, respectively.
(3)
Includes expense of $1.6 million on
the change in the fair value of derivative liabilities with related parties in the thirteen weeks ended June 29, 2025. Refer
to Note 10 – Borrowings and Derivative Liabilities for details.
Other (expense) income, net includes related
party transactions of $1.0 million of income due to the change in the fair value of a forward purchase agreement, $1.3 million loss
on the conversion of SAFE Agreements and $3.6 million loss due to the change in the fair value of Carlyle warrants in the thirteen
week period ended June 30, 2024.
51
Revenues
We disaggregate our revenues
based on the following types of services (in thousands) :
Thirteen
Weeks Ended
June
29,
2025
June
30,
2024
$
Change
%
Change
(As Restated)
Residential
Solar Installation
$
38,516
$
4,492
$
34,024
757
%
New Homes Business
27,599
—
27,599
*
Total revenue
$
66,115
$
4,492
$
61,623
1,372
*
Percentage change is not meaningful.
The revenue increase is primarily
attributed to the acquisition of SunPower assets in the fourth quarter of fiscal 2024. As a result, installations increased compared to
the same period in the prior year by approximately 977 and 1,502 for Residential Solar Installation and New Homes Business reportable
segments, respectively.
Cost of revenues and gross margin
Thirteen Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 25,012
$ 5,384
$ 19,628
365 %
New Homes Business
17,319
—
17,319
*
Total cost of revenues
$ 42,331
$ 5,384
$ 36,947
686
Gross margin
36 %
(20 )%
*
Percentage change is not meaningful.
Cost of revenues increased
attributed to the acquisition of the SunPower assets as installations increased the over the same period in the prior year period by approximately
977 and 1,502 for Residential Solar Installation and New Homes Business reportable segments, respectively.
Sales commissions
Thirteen Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 8,736
$ 1,305
$ 7,431
569 %
New Homes Business
319
—
319
*
Total sales commissions
$ 9,055
$ 1,305
$ 7,750
594
*
Percentage change is not meaningful.
Sales commissions for the
Residential Solar Installation and New Homes Business reportable segments increased due to the increase in revenue arising from the acquisition
of the SunPower assets in the fourth quarter of fiscal 2024.
52
Sales and marketing
Thirteen Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 6,665
$ 1,051
$ 5,614
534 %
New Homes Business
499
—
499
*
Total sales and marketing
$ 7,164
$ 1,051
$ 6,113
582
*
Percentage change is not meaningful.
Sales and marketing expenses in the Residential Solar Installation
reportable segment increased due to the acquisition of SunPower assets in the fourth quarter of fiscal 2024.
General and administrative
Thirteen Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 10,557
$ 6,246
$ 4,311
69 %
New Homes Business
5,929
—
5,929
*
Total general and administrative
$ 16,486
$ 6,246
$ 10,240
164
*
Percentage change is not meaningful.
General and administrative expenses for the Residential Solar Installation
and New Homes Business reportable segments increased due to the acquisition of the SunPower assets in the fourth quarter of fiscal 2024.
Interest expense
Interest
expense in the thirteen-weeks ended June 29, 2025. consisted principally of $1.2 million attributable to the July 2024 Notes, $5.0 million
attributable to the September 2024 Notes, and other obligations. The July 2024 Notes and September 2024 Notes were issued in fiscal 2024
and replaced our then existing debt.
Interest
expense in the thirteen weeks ended June 30, 2024 consisted principally of $1.3 million related to our obligation to Carlyle, $0.4 million
related to our secured credit line, $0.4 million related to our 2018 Bridge Loan and $0.2 million attributable to the $5.0 million revolver
balance. Except for $1.5 million of the revolver balance, these obligations were fully settled in the Exchange Agreement that we entered
into in July 2024.
Other (expense) income, net
Other
(expense) income net, for the thirteen weeks ended June 29, 2025, was $12.0 million. The main drivers consist of $11.5 million expense
due to the remeasurement of the fair value of derivative liabilities associated with our July 2024 Notes and September 2024 Notes and
$2.0 million of expense associated with the change in the fair value of our public, private placement and working capital warrants which
are accounted for as liabilities. These expenses were partially offset by $1.3 million of income arising from the change in the fair value
of our forward purchase agreements and other income.
Other
(expense) income, net in the thirteen-weeks ended June 30, 2024, was expense of $2.1 million and was comprised of $3.3 million of expense
arising from changes in the fair value of warrants issued for our common stock, $1.3 million loss incurred on the conversion of two SAFE
Agreements to shares of our common stock and $0.3 million of other costs, partially offset by $2.8 million of income relating to changes
in the fair value of our forward purchase agreements.
Net loss from continuing operations
As
a result of the factors discussed above, our net loss from continuing operations for the thirteen-weeks ended June 29, 2025, was $27.3
million, a $13.4 million increase in our net loss as compared to a net loss from continuing operations of $13.9 million for the thirteen
weeks ended June 30, 2024.
53
Twenty-six weeks
ended June 29, 2025 compared to the twenty-six weeks ended June 30, 2024
The following table sets forth
our unaudited statements of operations from continuing operations for the twenty-six weeks ended June 29, 2025, and the twenty-six weeks
ended June 30, 2024.
Twenty-Six Weeks Ended
(in thousands)
June 29,
2025
June 30,
2024
$
Change
%
Change
(As Restated)
Revenues
$ 144,528
$ 14,532
$ 129,996
895 %
Cost
of revenues (1)
93,368
13,141
80,227
611
Gross profit (loss)
51,160
1,391
49,769
3,578
Gross margin %
35 %
10 %
Operating expenses:
Sales commissions
16,739
4,421
12,318
279
Sales
and marketing (1)
15,686
2,669
13,017
488
General
and administrative (1)
31,382
11,339
20,043
177
Total operating expenses
63,807
18,429
45,378
246
Loss from continuing operations
(12,647 )
(17,038 )
4,391
*
Interest expense (2)
(12,413 )
(5,892 )
(6,521 )
111
Interest income
3
16
(13 )
(81 )
Other
(expense) income, net (3)
2,532
(550 )
3,082
*
Loss from continuing operations before
income taxes
(22,525 )
(23,464 )
939
*
Income tax provision
—
(11 )
11
(100 )
Net loss from continuing operations
$ (22,525 )
$ (23,475 )
$ 950
*
*
Percentage change is not meaningful.
(1)
Includes stock-based compensation expense as follows (in thousands) :
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
(As Restated)
Cost of revenues
$ 1,518
$ 56
Sales and marketing
1,487
430
General and administrative
2,748
2,084
Total stock-based compensation expense
$ 5,753
$ 2,570
(2)
Includes
interest expense and amortization of debt issuance costs to related parties of $2.8 million and $4.0 million in the twenty-six week
periods ended June 29, 2025, and June 30, 2024, respectively.
(3)
Includes a gain of $2.1 million on the
change in the fair value of derivative liabilities with related parties in the twenty-six weeks ended June 29, 2025. Refer to Note
10 – Borrowings and Derivative Liabilities for details.
Also includes $0.1 million of other income, net
due to a change in the fair value of a forward purchase agreement with a related party in the twenty-six week period ended June 29, 2025.
Includes related party transactions of $1.0 million
loss due to a change in the fair value of forward purchase agreements, $1.3 million loss on the conversion of SAFE Agreements and $2.9
million gain due to the change in the fair value of Carlyle warrants in the twenty six week period ended June 30, 2024.
54
Revenues
We disaggregate our revenues
based on the following types of services (in thousands) :
Twenty-Six
Weeks Ended
June
29,
2025
June
30,
2024
$
Change
%
Change
(As Restated)
Residential
Solar Installation
$
75,020
$
14,532
$
60,488
416
%
New Homes Business
69,508
—
69,508
*
Total revenue
$
144,528
$
14,532
$
129,996
895
*
Percentage change is not meaningful.
The increase in revenue is
primarily attributed to the acquisition of the SunPower assets. As a result, installations increased compared to the same period in the
prior year by 1,777 and 4,102 for Residential Solar Installation and New Homes Business reportable segments, respectively.
Cost of revenues and gross margin
Twenty-Six Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 47,627
$ 13,141
$ 34,486
262 %
New Homes Business
45,741
—
45,741
*
Total cost of revenues
$ 93,368
$ 13,141
$ 80,227
611
Gross margin
35 %
10 %
*
Percentage change is not meaningful.
Cost of revenues increased
primarily attributed to the acquisition of the SunPower assets. As a result, installations increased compared to the same period in the
prior year by approximately 1,777 and 4,102 for Residential Solar Installation and New Homes Business reportable segments, respectively.
Sales commissions
Twenty-Six Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 15,403
$ 4,421
$ 10,982
248 %
New Homes Business
1,336
—
1,336
*
Total sales commissions
$ 16,739
$ 4,421
$ 12,318
279
*
Percentage change is not meaningful.
Sales commissions for the
Residential Solar Installation and New Homes Business reportable segments increased due to the increase in revenue arising from the acquisition
of the SunPower assets in the fourth quarter of fiscal 2024.
55
Sales and marketing
Twenty-Six Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 15,187
$ 2,669
$ 12,518
469 %
New Homes Business
499
—
499
*
Total sales and marketing
$ 15,686
$ 2,669
$ 13,017
488
*
Percentage change is not meaningful.
Sales and marketing expenses in the Residential Solar Installation
reportable segment increased due to the acquisition of SunPower assets in the fourth quarter of fiscal 2024.
General and administrative
Twenty-Six Weeks Ended
June 29,
June 30,
$
%
2025
2024
Change
Change
(As Restated)
Residential Solar Installation
$ 20,997
$ 11,339
$ 9,658
85 %
New Homes Business
10,385
—
10,385
*
Total general and administrative
$ 31,382
$ 11,339
$ 20,043
177
*
Percentage change is not meaningful.
General and administrative expenses for the Residential Solar Installation
and New Homes Business reportable segments increased due to the acquisition of the SunPower assets in the fourth quarter of fiscal 2024.
Interest expense
Interest
expense in the twenty-six weeks ended June 29, 2025, consisted principally of $2.3 million attributable to the July 2024 Notes, $10.0
million attributable to the September 2024 Notes, and other obligations.
Interest
expense in the twenty-six weeks ended June 30, 2024, consisted principally of $3.9 million related to our obligation to Carlyle, $1.0
million related to our secured credit line, $0.7 million related to our 2018 Bridge Loan and $0.3 million attributable to the $5.0 million
revolver balance.
Other (expense) income, net
Other
(expense) income net, for the twenty-six weeks ended June 29, 2025, was income of $2.5 million. The main drivers consisted of $3.7 million
of gain on the remeasurement of the fair value of derivative liabilities associated with our July 2024 Notes and September 2024 Notes
and $1.6 million of income arising from the change in the fair value of our forward purchase agreements partially offset by $3.0 million
of expense associated with the change in the fair value of our public, private placement and working capital warrants which are accounted
for as liabilities.
Other
(expense) income, net in the twenty-six weeks ended June 30, 2024, was expense of $0.6 million. We incurred expenses of $2.8 million
relating to changes in the fair value of our forward purchase agreement and $1.3 million loss incurred on the conversion of two SAFE
Agreements to shares of our common stock and $0.4 million of other expenses. These expenses were partially offset by $3.9 million of
income arising from changes in the fair value of warrants issued for our common stock.
Net loss from continuing operations
As
a result of the factors discussed above, our net loss from continuing operations for the twenty-six weeks ended June 29, 2025, was $23.9
million, a $0.4 million increase, as compared to a net loss from continuing operations of $23.5 million for the twenty-six week period
ended June 30, 2024.
56
Liquidity and capital resources
Overview
Since inception, we have
incurred losses and negative cash flows from operations. We had a net loss from continuing operations of $22.5 million in the twenty-six
week period ended June 29, 2025. As of June 29, 2025, we had an accumulated deficit of $433.9 million, total debt, including derivative
liabilities of $151.2 million, and cash and cash equivalents (excluding restricted cash) of $11.1 million which was held for working
capital expenditures. We believe our operating losses and negative operating cash flows will continue into the foreseeable future.
Our material cash requirements
include cash required to fund our operations, to meet our working capital requirements and to fund our capital expenditures.
We have financed our operations
primarily through sales of equity securities, debt, issuance of convertible notes, cash generated from operations and the proceeds from
the Mergers. As a result of not timely filing our Annual Report on Form 10-K for the fiscal year ended December 29, 2024, we are not currently eligible to
use a registration statement on Form S-3 that would allow us to continuously incorporate by reference our SEC reports into the
registration statement, to use “shelf” registration statements to conduct offerings, or to use our at-the-market offering
facility until approximately one year from the date we have regained and maintained status as a current filer. Our inability to use Form
S-3 may significantly impair our ability to raise necessary capital to fund our operations and execute our strategy. If we seek to access
the capital markets through a registered offering during the period of time that we are unable to use Form S-3, we may be required to
publicly disclose the proposed offering and the material terms thereof before the offering commences, we may experience delays in the
offering process due to SEC review of a Form S-1 registration statement and we may incur increased offering and transaction costs and
other considerations. If we are unable to raise capital through a registered offering, we would be required to conduct our equity
financing transactions on a private placement basis, which may be subject to pricing, size and other limitations imposed under the Nasdaq
rules, or seek other sources of capital. The foregoing limitations on our financing approaches could prevent us from pursuing transactions
or implementing business strategies that would be beneficial to our business.
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 unaudited condensed consolidated financial statements.
We will receive the proceeds from any cash exercise of warrants for
shares of our common stock. The aggregate amount of proceeds could be up to $257.2 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 those warrants will decrease. The Private Warrants and Working Capital Warrants, as so identified in our unaudited condensed consolidated
financial statements, may be exercised for cash or on a “cashless basis.” The Public Warrants and the Merger Warrants may
only be exercised for cash provided there is 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 August 11, 2025, the price of our common stock was $1.55
per share. The weighted average exercise price of the warrants was $10.02 as of June 29, 2025. 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.
57
Debt financings
12% unsecured convertible senior notes
In July 2024, we issued $46.0 million of senior unsecured convertible
notes (“July 2024 Notes”) to various lenders 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 existing indebtedness, which amount included $10.0 million
issued to CRSEF Solis Holdings, LLC and its affiliates (“Carlyle”), identified by us as a related party at the transaction
date. During the thirteen week period ended June 29, 2025, Carlyle ceased to be a significant shareholder and therefore is no longer deemed
a related party with the Company. The July 2024 Notes also include $18.0 million initially issued to a related party affiliated with the
Company’s CEO, Rodgers Massey Revocable Living Trust (“Rodgers Revocable 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 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 an 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”), $8.8 million
of which are deemed to be with a related party. In December 2024, we issued additional September 2024 Notes for cash proceeds of $13.0
million, and we issued an additional $0.2 million of the September 2024 Notes in the thirteen week period ended March 30, 2025. 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.
Loans with related party
We have a fixed principal
balance of $1.5 million outstanding as of June 29, 2025, due to the Rodgers Revocable Trust, a related party. In the thirteen week period
ended June 29, 2025, $5.0 million was deposited into our Company by the Rodgers Massey Revocable Trust, and on July 10, 2025, this $5.0
million deposit was converted into the July 2025 Note. See Note 18 – Subsequent Events , “ Issuance of 12% convertible
senior unsecured convertible note to related party” .
Forward purchase agreements
In July 2023, FACT and Legacy Complete Solaria, Inc. entered into FPAs
with each of (i) Meteora Special Opportunity Fund I, LP (“MSOF”), Meteora Capital Partners, LP (“MCP”) and Meteora
Select Trading Opportunities Master, LP (“MSTO”) (with MSOF, MCP, and MSTO collectively as “Meteora”); (ii)
Sandia Investment Management LP (“Sandia”) , and (iii) Polar Multi-Strategy Master Fund (“Polar”) (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.
58
●
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.
●
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.
59
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.
On July 15, 2025, we and Meteora entered into an amendment to the FPA
between Meteora and us, on July 16, 2025, we and Sandia entered into an amendment to the FPA between Sandia and us, and on August 1, 2025,
we and Polar entered in an amendment to the FPA between Polar and us (collectively, the “FPA Amendments”).
The FPA Amendments extend the valuation date applicable
to the Forward Purchase Agreements (the “Valuation Date”) to the earliest to occur of (a) July 17, 2026, (b) the date specified
by Meteora or Sandia, as applicable, in a written notice to be delivered to the Company at their discretion and (c) 90 days after delivery
by us of a written notice in the event that for any 20 trading days during a 30 consecutive trading day-period that occurs at
least six months after the closing date of the transactions under the Amended and Restated Business Combination Agreement entered into
on May 26, 2023, the applicable volume-weighted average price (“VWAP Price”) is less than the then applicable reset price,
provided that a registration statement was effective and available for the entire measurement period and remains continuously effective
and available during the entire 90 day notice period.
The FPA Amendments further amend the definition
of “Settlement Amount Adjustment” to provide that if the expected Settlement Amount (as defined in the FPA Amendments) determined
by the VWAP Price over the 15 scheduled trading days ending on but excluding the valuation date exceeds the Settlement Amount Adjustment,
then the Settlement Amount Adjustment shall be deemed to be zero, and that if the Settlement Amount Adjustment exceeds the Settlement
Amount, then the Settlement Amount Adjustment shall be paid, at our option, in cash or shares of the our common stock.
The FPA Amendments also amend the definition of
“Cash Settlement Payment Date” to provide that if the Settlement Amount Adjustment exceeds the Settlement Amount, we shall
remit to the applicable seller the difference between (i) the Settlement Amount Adjustment and (ii) the Settlement Amount. The FPA Amendments
further provide that the Settlement Amount will be used solely as a calculation mechanism to determine any liability we may owe to the
applicable seller via the Settlement Amount Adjustment, and notwithstanding anything to the contrary, the applicable seller shall not
be required to remit the Settlement Amount to us or return any portion of the Prepayment Amount.
60
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 an Equity Financing transaction. 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 (expense) income, net in results of operations in
the thirteen and twenty six week periods ended June 30, 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 transaction 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 such 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 (expense) income, net in our results of operations
in the thirteen and twenty six week periods ended June 30, 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 transaction, at a per share conversion price which is equal to 50% of the price per share of
our common stock sold in such Equity Financing transaction. 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.
61
As
June 29, 2025, 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 unaudited condensed consolidated financial statements.
Cash flows for the twenty-six weeks ended June 29, 2025 and June 30,
2024
The following table summarizes
our cash flows from operating, investing, and financing activities for the twenty-six weeks ended June 29, 2025, and June 30, 2024 (in
thousands) :
Twenty-Six Weeks Ended
June 29,
2025
June 30,
2024
Net cash used in operating activities from continuing operations
$ (7,050 )
$ (7,637 )
Net cash used in investing activities from continuing operations
—
(883 )
Net cash provided by financing activities from continuing operations
4,797
7,760
Net decrease in cash, cash equivalents and restricted cash
(2,253 )
(739 )
Cash flows from operating activities
Net cash used in operating
activities from continuing operations of $7.1 million in the twenty-six weeks ended June 29, 2025, was due to net loss from continuing
operations of $22.5 million offset by $15.7 million of favorable noncash adjustments and $0.4 million of cash outflows from changes in
operating assets and liabilities. Significant movement in non-cash adjustments consisted of favorable non-cash adjustments of $7.6 million
of amortization of debt issuance costs, $5.8 million of stock-based compensation, $3.0 million of depreciation and amortization, $3.0
million for the change in the fair value of warrant liabilities, $1.2 million for the provision of credit losses and $0.6 million of
non-cash lease expense, partially offset by $3.7 million gain on the change in the fair value of derivative liabilities, a $1.6 million
change in the fair value of forward purchase agreement liabilities and net other unfavorable noncash adjustments of $0.2 million. Net
cash flows from changes in operating assets consisted primarily of a $25.7 million increase in contract assets, $2.8 million increase
in accounts receivable, net, a $2.6 million increase in accrued expenses and other current liabilities, $1.2 million increase in prepaid
expenses and other assets and a $0.7 million decrease in operating lease liabilities, offset by an $18.3 million decrease in inventories,
a $9.3 million increase in accounts payable, and a $5.0 million decrease in contract liabilities.
Net cash used in operating
activities from continuing operations of $7.6 million for the twenty-six weeks ended June 30, 2024, was primarily due to the net loss
from continuing operations, net of tax of $23.5 million partially offset by non-cash charges of $12.3 million and net cash inflows of
$3.6 million from changes in our operating assets and liabilities. Non-cash charges in our operating results consisted of $1.6 million
of non-cash expense in connection with warrants issued for vendor services, a $2.8 million adjustment to our forward purchase agreement
liabilities, $2.6 million stock-based compensation expense, $3.9 in million accretion of interest attributable to the CS Solis Debt,
$2.0 million of other non-cash interest, $1.3 million loss arising from the loss on conversion of two SAFE Agreements to shares of our
common stock, $0.7 million of depreciation and amortization, $0.3 million of non-cash lease expense, and $0.9 million of provision for
credit losses, partially offset by $2.6 million of income from the change in the fair value of our warrant liabilities and a $1.2 million
decrease in our reserve for excess and obsolete inventory. The main drivers of net cash inflows derived from the changes in operating
assets and liabilities were related to a decrease in accounts receivable, net of $12.4 million and a decrease in inventories of $2.3
million, partially offset by an increase in prepaid and other current assets of $1.4 million, a decrease in accounts payable of $2.1
million, a decrease in accrued expenses and other liabilities of $6.1 million, a decrease in operating lease liabilities of $0.3 million
and a decrease in contract liabilities of $1.2 million.
62
Cash flows from investing activities
Net cash used in investing
activities from continuing operations was zero and $0.9 million for the twenty-six weeks ended June 29, 2025, and June 30, 2024, respectively,
and attributable to additions to internal-use-software.
Cash flows from financing activities
Net cash provided by financing
activities from continuing operations was $4.8 million for the twenty-six weeks ended June 29, 2025, and consisted of $5.0 million deposit
received from a related party, and we subsequently issued a July 2025 Note to such related party (See Note 18 – Subsequent Events,
“ Issuance of 12% convertible senior unsecured convertible note to related party”), $0.2 million in proceeds from the
issuance of September 2024 Notes, and $0.6 million in proceeds from the exercise of stock options and warrants in exchange for the issuance
of shares of our common stock partially offset by $1.0 million of finance leases payments.
Net cash provided by financing
activities from continuing operations of $7.8 million for the twenty-six weeks ended June 30, 2024, was primarily due to $6.0 million
in net proceeds from the issuance of SAFE agreements to a related party, $2.0 million deposit received from a related party in connection
with a financing transaction, and less than $0.1 million in net proceeds from the exercise of stock options, partially offset by a $0.3
million final payment on the settlement of the a note payable.
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.
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.
63
ITEM 3. QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
applicable.
ITEM 4. CONTROLS AND
PROCEDURES
Evaluation of disclosure
controls and procedures
As
of the end of the period covered by this Quarterly Report on Form 10-Q, we conducted an evaluation, under the supervision and with the
participation of our Chief Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our
disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange
Act”). Based on this evaluation, our Chief Executive Officer and Principal Financial Officer concluded that, as of June 29, 2025,
such disclosure controls and procedures were not effective, solely as a result of previously reported material weaknesses.
As
previously disclosed by us in our Current Report on Form 8-K filed with the SEC on April 14, 2026, we identified material errors related
to the recognition of revenue (and related cost of revenues, sales commissions, sales and marketing, and general and administrative expenses),
and interest expense (collectively “Misstatements”) in each of the quarterly periods in fiscal 2025. We determined that these
material errors were the result of our previously reported material weaknesses in our internal control over financial reporting related
to our control activities, information and communication, and monitoring activities. These errors were not caused by any override of
controls, misconduct, or fraud. The correction of the Misstatements impacted the previously reported amounts of revenues, cost of revenues,
interest expense and amortization of debt discount and issuance costs, inventory, net income per common share, and all related financial
statement subtotals and totals. As a result, this Amended Report amends our previously issued quarterly report for the thirteen and twenty-six
week periods ended June 29, 2025.
As
a result of this Amended Report, our principal executive officer and principal financial officer believe that the interim unaudited condensed
consolidated financial statements included in this Amended Report fairly present, in all material respects, our financial condition,
results of operations and cash flows as of and for the periods presented in accordance with U.S. GAAP.
A
material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is
a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected
on a timely basis. The material weaknesses are as follows:
The
Company did not maintain controls to execute the criteria established in the COSO Framework for (i) the control environment, (ii) risk
assessment, (iii) control activities, (iv) information and communication, and (v) monitoring activities.
Each
of the control deficiencies identified below constitute material weaknesses, either individually or in the aggregate.
Control
Environment. The Company did not maintain an effective control environment and identified the following material weakness: the
Company lacked appropriate policies and resources to develop and operate effective internal control over financial reporting and a lack
of appropriate and consistent IT policies given the significant volume of financially relevant IT changes, which contributed to the Company’s
inability to properly analyze, record and disclose accounting matters timely and accurately.
This
control environment material weakness also contributed to the other material weaknesses identified below.
Risk
Assessment. The Company did not design and implement an effective risk assessment and identified a material weakness relating
to: (i) identifying, assessing, and communicating appropriate objectives, (ii) identifying and analyzing risks to achieve these objectives,
and (iii) identifying and assessing changes in the business that could impact the system of internal controls.
64
Control
Activities. The Company did not design and implement effective control activities and identified the following material weakness:
●
Ineffective design and operation of certain control activities due to significant personnel changes throughout 2024. Control deficiencies, which aggregate to a material weakness, occurred within substantially all areas of financial reporting.
Information
and Communication. The Company did not design and implement effective information and communication activities and identified
the following material weaknesses:
●
The Company did not design and maintain effective general information technology controls over logical access and program change management for our key information systems used to support the financial reporting process. Specifically, management did not maintain effective controls to ensure proper segregation of duties related to user administration and other privileged access functions and in implementing program changes in information systems. Due to the pervasive nature of these deficiencies, business process controls that are dependent upon information from these systems were also not effective.
●
The Company did not have adequate processes and controls for communicating information among the accounting, finance, operations, and legal departments, necessary to support the proper functioning of internal controls.
Monitoring
Activities. The Company did not design and implement effective monitoring activities and identified the following material weaknesses:
(i) failure to adequately monitor compliance with accounting policies, procedures and controls related to substantially all areas of financial
reporting; and (ii) failure to properly select, develop and perform ongoing evaluations of the components of internal controls (including
the monitoring of service providers’ control environments).
These
material weaknesses described in the paragraphs above contributed to material accounting errors identified and corrected during the audit
of the Company’s financial statements [for the fiscal year ended December 28, 2025]. If we fail to adequately remediate these material
weaknesses, there could be material misstatements that may not be prevented or detected.
Remediation
Plan and Status. As previously described in Part II, Item 9A of our Annual Report on Form 10-K for the fiscal year ended December
29, 2024, management is in the process of implementing its remediation plan. The Company is committed to remediating the material weaknesses
identified above, fostering continuous improvement in internal controls and enhancing its overall internal control environment. Since
identifying the above material weaknesses, the Company has begun the process of implementing the remediation activities described below.
The Company believes that these activities, when fully implemented, should remediate the identified material weaknesses and strengthen
its internal control over financial reporting. These remediation efforts remain ongoing, and additional remediation initiatives may be
necessary.
65
Accordingly,
as management continues to monitor the effectiveness of our internal control over financial reporting, the Company will continue to perform
additional procedures prescribed by management, including the use of certain manual mitigating control procedures and the employment of
additional tools and resources deemed necessary, to ensure that our future consolidated financial statements are fairly stated in all
material respects. The following planned remediation activities highlight the Company’s commitment to remediating the identified
material weaknesses:
●
Hire finance and accounting professionals with the appropriate level of experience and training necessary to develop, maintain and improve our accounting policies, procedures and internal controls, utilize third-party consultants and internal audit professionals to enhance the control environment, and continue to hire other qualified finance and accounting professionals.
●
Provide, and continue to provide, training for employees regarding their responsibilities related to the performance or oversight of internal controls.
●
Reinforce the importance of communication between the operations, accounting, and legal departments regarding key terms of, and changes or modifications to, customer, debt, equity, legal and other contracts by establishing controls requiring finance department approval of certain non-standard terms and agreements.
●
Begin the implementation of a process to reevaluate, revise and improve our Sarbanes-Oxley compliance program, including governance, risk assessment, testing methodologies and corrective action. The Company plans to enhance our risk assessment procedures and conduct a comprehensive risk assessment.
●
Develop, and continue to develop, internal control documentation over financial processes and related disclosures. The Company plans to continue to design and implement control activities to mitigate risks identified and test the operating effectiveness of such controls.
If we are not able to maintain
effective internal control over financial reporting and Disclosure Controls, or if material weaknesses are discovered in future periods,
a risk that is significantly increased in light of the complexity of our business, we may be unable to accurately and timely report our
financial position, results of operations, cash flows or key operating metrics, which could result in late filings of the annual and quarterly
reports under the Exchange Act, restatements of financial statements or other corrective disclosures, an inability to access commercial
lending markets, defaults under its credit facilities and other agreements, or other material adverse effects on our business, reputation,
results of operations, financial condition or liquidity.
The
material weaknesses will not be considered remediated, however, until the applicable controls operate for a sufficient period of time,
and management has concluded, through testing, that these controls are operating effectively.
Changes in internal
control over financial reporting
Other than the remediation
efforts described above, there were no changes in our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f))
that have occurred during the twenty-six period ended June 29, 2025, that have materially impacted, or are reasonably likely to materially
impact, our internal control over financial reporting.
Limitations
on effectiveness of controls and procedures
We
do not expect that our Disclosure Controls will prevent all errors and all instances of fraud. Disclosure Controls, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the Disclosure Controls are met. Further,
the design of Disclosure Controls must reflect the fact that there are resource constraints, and the benefits must be considered relative
to their costs. Because of the inherent limitations in all Disclosure Controls, no evaluation of Disclosure Controls can provide absolute
assurance that we have detected all our control deficiencies and instances of fraud, if any. The design of Disclosure Controls also is
based partly on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed
in achieving its stated goals under all potential future conditions.
66
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The information with respect
to legal proceedings is set forth under Note 13 – Commitments and Contingencies, in the accompanying unaudited condensed
consolidated financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q, and is incorporated herein by reference.
ITEM 1A. RISK FACTORS
We are subject to a number of risks that if realized could adversely
affect our business, strategies, prospects, financial condition, results of operations and cash flows. Some of the more significant risks
and uncertainties we face include those summarized below. The summary below is not exhaustive and is qualified by reference to the full
set of risk factors set forth in Item 1A. “Risk Factors” in our Annual Report on Form 10-K filed on April 30, 2025. Please
carefully consider all of the information in this Quarterly Report and our Annual Report on Form 10-K filed on April 30, 2025 (including,
without limitation, the full set of risks set forth in Item 1A. “Risk Factors” of our Annual Report on Form 10-K filed on
April 30, 2025, and the disclosures in this Quarterly Report included in Note 1(b) Organization – Liquidity and going
concern – of the notes to the financial statements contained in this Quarterly Report and “Management’s Discussion
and Analysis of Financial Condition and Results of Operations – Liquidity and capital resources” section of this Quarterly
Report) and in our other filings with the Securities and Exchange Commission before making an investment decision regarding us.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES
AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None .
67
ITEM 6. EXHIBITS
Exhibit Number
Exhibit Description
Form
File Number
Exhibit
Filing Date
2.1
Amended and Restated Business Combination Agreement, dated as of May 26, 2023, by and among Freedom Acquisition I Corp., Jupiter Merger Sub I Corp., Jupiter Merger Sub II LLC, Complete Solar Holding Corporation, and The Solaria Corporation
S-4
333-269674
2.1
May 31, 2023
2.2
Agreement and Plan of Merger, dated as of October 3, 2022, by and between Complete Solar Holding Corporation, Complete Solar Midco, LLC, Complete Solar Merger Sub, Inc., The Solaria Corporation, and Fortis Advisors LLC
S-4
333-269674
2.4
February 10, 2023
2.3
Asset Purchase Agreement dated September 19, 2023, by and among Complete Solaria, Inc., SolarCA, LLC, and Maxeon Solar Technologies, Ltd.
8-K
001-40117
2.1
2023-09-21
3.1
Certificate of Incorporation of Complete Solaria
8-K
001-40017
3.1
2023-07-21
3.2
Bylaws of Complete Solaria
8-K
001-40017
3.2
2023-07-21
4.1
Form of Replacement Warrant
8-K
001-40117
4.1
2023-10-12
4.2
Form of First Amendment to Replacement Warrant
8-K
001-40117
4.2
2023-10-12
4.3
Amended and Restated Registration Rights Agreement, dated July 18, 2023, by and among the Company and certain other stockholders party thereto
8-K
001-40117
4.1
2023-07-24
4.4
Warrant Agreement, dated February 25, 2021, by and between the Company and Continental Stock Transfer & Trust Company, as warrant agent
8-K
001-40117
4.1
2021-03-2
4.5
Indenture, dated September 16, 2024, between the Company and U.S. Bank Trust Company, National Association
8-K
001-40117
4.1
2024-09-26
4.6
Form of 7.0% Convertible Senior Note due 2029
8-K
001-40117
4.2
2024-09-26
4.7
Exchange Agreement, dated July 1, 2024, among the Company and the purchasers party thereto
8-K
001-40117
10.1
2024-07-08
4.8
Form of SAFE (2024)
8-K
001-40017
10.1
2024-02-16
31.1*
Certification pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101*
Inline XBRL Document Set for the unaudited condensed consolidated financial statements and accompanying notes in the Condensed Consolidated Financial Statements and Supplemental Details
104*
Cover Page Interactive Data File - formatted in Inline XBRL and included as Exhibit 101
*
Filed herewith
**
Furnished herewith
68
Signatures
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
SunPower
Inc.
Date:
May 19, 2026
By:
/s/
THURMAN J. RODGERS
Thurman
J. Rodgers
Chief
Executive Officer and Executive Chairman; Principal Financial Officer
69
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.