Complete Solaria, Inc. - SPWRW - Fundamentals

‌
‌

‌

Let's get started...

‌

Breakdown	2021 12/31	2022 12/31	2023 12/31	2024 12/29	2025 12/28	TTM
REVENUE	1,128	66	88	109	309	290	📊
Revenue Growth (1Y)	--	-94.11%	+31.80%	+24.11%	+183.94%	-6.06%	📊
Revenue Growth (5Y)	--	--	--	--	-72.64%	-74.29%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	📊
Cost of Revenue	876	47	70	69	159	149	📊
Cost of Revenue Growth (1Y)	--	-94.68%	+49.69%	-0.84%	+129.59%	-6.49%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-81.86%	-83.04%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	📊
Gross Profit	252	20	18	40	150	141	📊
Gross Profit Growth (1Y)	--	-92.13%	-10.29%	+122.07%	+279.20%	-5.60%	📊
Gross Profit Growth (5Y)	--	--	--	--	-40.57%	-43.90%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	📊
Operating Expenses	252	41	70	108	156	159	📊
Operating Expenses Growth (1Y)	--	-83.73%	+71.15%	+53.98%	+44.45%	+2.14%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-38.06%	-36.74%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	📊
Sell General Administrative	232	41	70	108	119	125	📊
Research and Development	16	0	24	0	0	--	📊
Other Income Expenses	0	0	0	0	37	35	📊
EBITDA	40	-22	-81	-35	-4	-39	📊
EBITDA Growth (1Y)	--	-156.06%	-263.36%	+56.33%	+89.68%	-975.27%	📊
EBITDA Growth (5Y)	--	--	--	--	-109.18%	-198.73%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	📊
Depreciation and Amortization	12	1	1	3	4	8	📊
Operating Income	5	-21	-52	-69	-6	-46	📊
Operating Income Growth (1Y)	--	-487.70%	-147.47%	-30.85%	+90.90%	-638.86%	📊
Operating Income Growth (5Y)	--	--	--	--	-214.26%	-944.20%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	📊
Interest Expense	24	22	14	16	23	3	📊
Pre Tax Income	4	-28	-96	-54	-31	-33	📊
Tax Provision	7	0	-0	0	0	2	📊
NET INCOME	-47	-29	-270	-56	-32	-34	📊
Net Income Growth (1Y)	--	+36.88%	-814.46%	+79.06%	+42.76%	-3.86%	📊
Net Income Growth (5Y)	--	--	--	--	+30.81%	+28.14%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	📊
Basic EPS	-0.27	0.25	-4.94	-0.75	-0.49	-0.38	📊
Diluted EPS	-0.27	0.25	-1.54	-0.75	-0.07	-0.24	📊
Basic Average Shares	172	174	25	75	85	73	📊
Diluted Average Shares	172	175	175	75	849	273	📊

Breakdown

2021

12/31

2022

12/31

2023

12/31

2024

12/29

2025

12/28

TTM

REVENUE

1,128

109

309

290

📊

Revenue Growth (1Y)

-94.11%

+31.80%

+24.11%

+183.94%

-6.06%

📊

Revenue Growth (5Y)

-72.64%

-74.29%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

876

159

149

📊

Cost of Revenue Growth (1Y)

-94.68%

+49.69%

-0.84%

+129.59%

-6.49%

📊

Cost of Revenue Growth (5Y)

-81.86%

-83.04%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

252

150

141

📊

Gross Profit Growth (1Y)

-92.13%

-10.29%

+122.07%

+279.20%

-5.60%

📊

Gross Profit Growth (5Y)

-40.57%

-43.90%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

252

108

156

159

📊

Operating Expenses Growth (1Y)

-83.73%

+71.15%

+53.98%

+44.45%

+2.14%

📊

Operating Expenses Growth (5Y)

-38.06%

-36.74%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

232

108

119

125

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

-22

-81

-35

-4

-39

📊

EBITDA Growth (1Y)

-156.06%

-263.36%

+56.33%

+89.68%

-975.27%

📊

EBITDA Growth (5Y)

-109.18%

-198.73%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-21

-52

-69

-6

-46

📊

Operating Income Growth (1Y)

-487.70%

-147.47%

-30.85%

+90.90%

-638.86%

📊

Operating Income Growth (5Y)

-214.26%

-944.20%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-28

-96

-54

-31

-33

📊

Tax Provision

-0

📊

NET INCOME

-47

-29

-270

-56

-32

-34

📊

Net Income Growth (1Y)

+36.88%

-814.46%

+79.06%

+42.76%

-3.86%

📊

Net Income Growth (5Y)

+30.81%

+28.14%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.27

0.25

-4.94

-0.75

-0.49

-0.38

📊

Diluted EPS

-0.27

0.25

-1.54

-0.75

-0.07

-0.24

📊

Basic Average Shares

172

174

📊

Diluted Average Shares

172

175

849

273

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-64.04%
Next Earnings
Market cap	19.57M (USD)
EPS (TTM)	-0.38 ($)
P/E (TTM)	-0.41 ($)
Last Close	0.16

Next Earnings
Market cap	19.57M (USD)
EPS (TTM)	-0.38 ($)
P/E (TTM)	-0.41 ($)
Last Close	0.16 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-64.04%
Next Earnings
Market cap	19.57M (USD)
EPS (TTM)	-0.38 ($)
P/E (TTM)	-0.41 ($)
Last Close	0.16

Next Earnings
Market cap	19.57M (USD)
EPS (TTM)	-0.38 ($)
P/E (TTM)	-0.41 ($)
Last Close	0.16 ($)