Please wait

.3

 

UNAUDITED PRO FORMA

 

COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma combined financial statements are derived from the historical consolidated financial statements of SunPower Inc. and Subsidiaries (the “Company”, “SunPower”) the historical combined financial statements of SunPower Businesses, and the historical financial statements of Sunder Energy, LLC (“Sunder”) and reflects (1) the acquisition of Sunder which closed on September 24, 2025 (the “Sunder Acquisition”), (2) the acquisition of certain businesses from SunPower Corporation which closed on September 30, 2024, (the “SunPower Acquisition” and collectively with the Sunder Acquisition “Acquisitions”) and (2) the financing of the Acquisitions (the “Financing”).

 

The unaudited pro forma combined financial information related to the Acquisitions has been prepared by the Company using the acquisition method of accounting in accordance with GAAP. The Company has been treated as the acquirer for accounting purposes and thus accounts for the Acquisitions as a business combination in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (“ASC 805”). The estimated fair value of the assets acquired and liabilities assumed and the related purchase price allocation for Sunder is provisional and has been made solely for the purpose of providing unaudited pro forma combined financial information. As a result of the foregoing, the pro forma adjustments for Sunder are provisional and have been made solely for the purpose of providing unaudited pro forma combined financial information.

 

The unaudited pro forma combined statements of operations for the fiscal year ended December 29, 2024 combine the historical statements of operations of the Company, SunPower Businesses and Sunder on a pro forma basis as if the Acquisitions and the Financing, summarized below, had been consummated on January 1, 2024, the beginning of the earliest period presented. The unaudited pro forma combined statements of operations for the thirty-nine week period ended September 28, 2025, combine the historical statements of operations of the Company, and Sunder on a pro forma basis as if the Sunder Acquisition and the financing of the Sunder Acquisition, summarized below, had been consummated on January 1, 2024, the beginning of the earliest period presented. 

 

The unaudited pro forma combined financial information does not give effect to any cost savings, operating synergies or revenue synergies that may result from the Acquisitions.

 

The unaudited pro forma combined financial statements have been developed from and should be read in conjunction with:

 

the accompanying notes to the Unaudited Pro Forma Combined Financial Statements;

 

the historical audited financial statements of the Company for the fiscal year ended December 29, 2024 and the related notes in its Annual Report for such fiscal year;

 

the historical unaudited financial statements of the Company as of and for the thirty-nine weeks ended September 28, 2025 and the related notes in its Quarterly Report on Form 10-Q for such period;

 

the audited financial statements of Sunder as of and for the year ended December 31, 2024, and the unaudited financial statements of Sunder as of and for the six months ended June 30, 2025, which are attached as and 99.2, respectively, to this Current Report on Form 8-K.

 

the audited carveout financial statements of the SunPower Businesses as of and for the thirty-nine weeks ended September 29, 2024, which are attached as to the Current Report on Form 8-K/A dated September 30, 2024 and filed on December 16, 2024.

 

Assumptions and estimates underlying the unaudited pro forma adjustments set forth in the unaudited pro forma combined financial statements are described in the accompanying notes. The unaudited pro forma combined financial statements have been presented for illustrative purposes only and are not necessarily indicative of the operating results and financial position that would have been achieved had the Acquisition and Financing occurred on the dates indicated. Further, the unaudited pro forma combined financial statements do not purport to project the future operating results or financial position of SunPower following the completion of the Acquisitions. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of these unaudited pro forma combined financial statements and are subject to change as additional information becomes available and analyses are performed.

 

 

 

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE THIRTY-NINE WEEKS ENDED SEPTEMBER 28, 2025

(In thousands, except shares and per share data)

 

  

SunPower

Historical Results of
Operations

  

Sunder

Historical Results of
Operations

(Note 2)

  

Transaction Adjustments

(Note 3)

  

Pro Forma

Results of
Operations

 
Revenues  $220,269   $56,084   $   $276,353 
Cost of revenues   126,970        2,132(A)   129,102 
Gross profit (loss)   93,299    56,084    (2,132)   147,251 
Operating expenses                    
Sales commissions   24,273    45,615        69,888 
Sales and marketing   21,764    1,251        23,015 
General and administrative   52,382    15,916    364(A)   68,662 
Total operating expenses   98,419    62,782    364    161,565 
Loss from continuing operations   (5,120)   (6,698)   (2,496)   (14,314)
Interest expense   (23,258)   (246)   (4,389)(B)   (27,893)
Interest income   3    36        39 
Other income (expense), net   (1,724)   320        (1,404)
Total other income (expense), net   (24,979)   110    (4,389)   (29,258)
Loss from continuing operations before income taxes   (30,099)   (6,588)   (6,885)   (43,572)
Income tax (provision) benefit                
Net loss from continuing operations  $(30,099)  $(6,588)  $(6,885)  $(43,572)
                     
Net loss from continuing operations per share attributable to common stockholders, basic and diluted  $(0.37)            $(0.51)
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted   82,036,790       $3,296,704(C)  $85,333,494 

 

The accompanying notes are an integral part of these pro forma financial statements.

 

2

 

 

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE FISCAL YEAR ENDED DECEMBER 29, 2024

(In thousands, except shares and per share data)

 

          SunPower Businesses     Sunder Energy        
   

SunPower

Historical Results of
Operations

    Historical
Results of
Operations
   

Reclassification Adjustments

(Note 3)

       

Transaction Adjustments

(Note 3)

    Pro Forma Results of Operations    

Historical Results of
Operations

   

Transaction Adjustments

(Note 3)

    Pro Forma Results of Operations     Pro Forma Results of
Operations
 
Revenues   $ 108,742     $ 273,118     $         $     $ 273,118     $ 44,293     $     $ 44,293     $ 426,153  
Cost of revenues     69,240       173,062                       173,062             2,843 (A)      2,843       245,145  
Gross profit (loss)     39,502       100,056                       100,056       44,293       (2,843     41,450       181,008  
Operating expenses:                                                                            
Sales commissions     24,590             33,398   (D)             33,398       37,554             37,554       95,542  
Sales and marketing     6,827             13,257   (D)             13,257       1,170             1,170       21,254  
General and administrative     76,594             177,238   (D)       (2,776 )(E)     174,462       16,146       9,764 (A)     25,910       276,966  
Sales, general and administrative           219,932       (219,932 ) (D)                                      
Loss on goodwill impairment           103,926                       103,926                         103,926  
Research and development           3,961       (3,961 ) (D)                                      
Total operating expenses     108,011       327,819                 (2,776     325,043       54,870       9,764       64,634       497,688  
(Loss) income from continuing operations     (68,509 )     (227,763 )               2,776       (224,987 )     (10,577 )     (12,607 )     (23,184 )     (316,680 )
Interest expense     (16,223 )     (285 )               (13,274 )(F)     (13,559 )     (180 )     (4,605 )(B)     (4,785 )     (34,567 )
Interest income     19                                   18             18       37  
Insurance proceeds                                                          
Other income (expense), net     7,932       (12 )                     (12 )     4,525             4,525       12,445  
Gain on troubled debt restructuring     22,337                                                     22,337  
Total other income (expense), net     14,065       (297 )               (13,274 )     (13,571 )     4,363       (4,605 )     (242 )     252  
Loss from continuing operations before income taxes     (54,444 )     (228,060 )               (10,498 )     (238,558 )     (6,214 )     (17,212 )     (23,426 )     (316,428 )
Income tax (provision) benefit           572                       572                         572  
Net loss from continuing operations     (54,444 )     (227,488 )               (10,498 )     (237,986 )     (6,214 )     (17,212 )     (23,426 )     (315,856 )
                                                                             
Net loss from continuing operations per share attributable to common stockholders, basic and diluted                                                                       $ (4.51 )
Weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted     66,655,837                                                   3,333,334 (C)     3,333,334       69,989,171  

 

The accompanying notes are an integral part of these pro forma financial statements.

 

3

 

 

Notes to Unaudited Pro Forma Combined Financial Statements

 

1. Basis of Presentation

 

The unaudited pro forma combined financial information was prepared in accordance with Article 11 of Regulation S-X, and presents the pro forma financial condition and results of operations of the Company based on the historical financial information of the Company, SunPower Businesses and Sunder after giving effect to the Acquisitions and reclassifications and financing adjustments as set forth in the notes to the unaudited pro forma combined financial information.

 

The unaudited pro forma combined financial information does not reflect any management adjustments for expected effects of the Acquisitions.

 

The unaudited pro forma combined statements of operations for the fiscal year ended December 29, 2024 combine the historical statements of operations of the Company, SunPower Businesses and Sunder on a pro forma basis as if the Acquisitions and the Financing, had been consummated on January 1, 2024, the beginning of the earliest period presented. The unaudited pro forma combined statements of operations for the thirty-nine week period ended September 28, 2025, combine the historical statements of operations of the Company, and Sunder on a pro forma basis as if the Sunder Acquisition and the financing of the Sunder Acquisition had been consummated on January 1, 2024, the beginning of the earliest period presented. 

 

SunPower Businesses Acquisition

 

On August 5, 2024, the Company entered into an Asset Purchase Agreement (the “APA”) with SunPower Corporation and SunPower Corporation’s direct and indirect subsidiaries (collectively, the “SunPower Debtors”) providing 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 APA was entered into in connection with a voluntary petition filed by SunPower Corporation under Chapter 11 of the United States Code, 11 U.S.C.§§ 101-1532. The SunPower Acquisition was approved on September 23, 2024, by the United States Bankruptcy Court for the District of Delaware. The Company completed the acquisition of the Acquired Assets (as defined in the APA) effective September 30, 2024, in the Company’s fourth fiscal quarter of 2024, in consideration for a cash purchase price of $54.5 million. The acquisition transaction under the APA is referred to herein as the “SunPower Acquisition,” and the assets and businesses acquired by the Company under the APA are referred to as the “SunPower Businesses.”

 

The following table summarizes the final fair values of identifiable assets acquired and liabilities assumed and measurement period adjustments (in thousands):

 

Net assets acquired:    
Cash  $1,000 
Accounts receivable   16,614 
Inventories   48,388 
Prepaid expenses and other current assets   2,219 
Property and equipment   5,867 
Operating lease right-of-use assets   2,506 
Other noncurrent assets   541 
Intangibles   15,894 
Deferred revenue   (7,361)
Accounts payable   (5,270)
Accrued expenses and other current liabilities   (13,955)
Operating lease liabilities   (2,963)
Other long-term liabilities   (8,980)
Fair value of net tangible assets acquired   54,500 
Goodwill recognized    
Consideration transferred  $54,500 

 

The historical results of the SunPower Businesses included in the pro forma combined statement of operations for the fiscal year ended December 29, 2024 include the historical results of operations for the SunPower Businesses from January 1, 2024 through September 29, 2024, which were derived from the audited carveout financial statements of the SunPower Businesses as of and for the thirty-nine weeks ended September 29, 2024.

 

4

 

 

Sunder Acquisition

 

On September 21, 2025, the Company entered into a Membership Interest Purchase Agreement (“MIPA”) with Sunder Energy LLC (“Sunder” or “Sunder Acquisition”) and the seller, Chicken Parm Pizza LLC (“Seller/Member”), the sole member of Sunder. The acquisition of Sunder was completed in the Company’s third fiscal quarter on September 24, 2025, and the financial results of Sunder have been included in the Company’s unaudited condensed consolidated financial statements since the date of acquisition. On September 24, 2025 (“Closing”), the Company completed the acquisition of all assets and assumption of all liabilities of the Membership Interests of Sunder for aggregate consideration of $57.8 million. Sunder is a solar sales company.

 

Per the terms of the MIPA, the Company acquired all of the outstanding membership interest of Sunder for (1) $20.7 million in cash, subject to certain working capital and other adjustments; (2) a promissory note to the Member in the principal amount of $20.0 million (“Seller Note”); (3) and 10.0 million shares of the Company’s common stock (valued at the closing share price on September 24, 2025, of $1.71 per share).

 

The total consideration is summarized as follows (in thousands except shares): 

 

Consideration    
Cash  $20,689 
Seller note   20,000 
3,333,334 shares of the Company’s common stock issued at Closing   5,700 
Contingent consideration arrangement – up to 6,666,666 shares of the Company’s common stock to be issued   11,400 
Fair value of total consideration transferred  $57,789 

 

The fair values of assets acquired and liabilities assumed are based upon a provisional valuation of the assets acquired and liabilities assumed, and the Company’s estimates and assumptions are subject to change within the measurement period. Finalization of the fair values remains open for the components of working capital, identification and valuation of intangibles and allocation of goodwill.

 

The following table summarizes the provisional fair value of identifiable assets acquired and liabilities assumed (in thousands):

 

Net assets acquired:

    
Accounts receivable  $257 
Prepaid expenses and other current assets   387 
Property and equipment   241 
Operating lease right-of-use assets   313 
Other noncurrent assets   552 
Intangibles   25,922 
Contract liabilities   (11,073)
Accounts payable   (184)
Accrued expenses and other current liabilities   (1,322)
Operating lease liabilities   (215)
Fair value of net tangible assets acquired   14,878 
Goodwill recognized   42,911 
Consideration transferred  $57,789 

 

5

 

 

Goodwill represents the excess of the estimated consideration transferred over the fair value of the net tangible and intangible assets acquired that is associated with the excess cash flows that the acquisition is expected to generate in the future.

 

Financing of the Acquisitions

 

SunPower Acquisition

 

The Company financed the SunPower Acquisition by issuing 7% convertible senior notes in September 2024 (the “September 2024 Notes”). The September 2024 Notes mature on July 1, 2029 and are convertible into the Company’s common stock at the option of the holder at a conversion rate of $2.14 per share. The September 2024 Notes will become immediately due and payable at the option of the holder in the event of default and upon a qualifying change of control event. The principal amount of the September 2024 Notes was $66.8 million and debt issuance costs of $66.8 million. In addition to the 7% interest, debt issuance costs are being amortized on a straight-line basis over the term of the September 2024 Notes.

 

Sunder Acquisition

 

The acquisition of Sunder was financed as follows: (i) on September 21, 2025, the Company issued $22.0 million of 7% senior unsecured convertible notes (the “September 2025 Notes”), (ii) at closing on September 24, 2025, the Company issued a $20.0 million note to the sellers of Sunder (the “Seller Note”) and (iii) also at closing the Company agreed to issue 10.0 million shares of the Company’s stock which had a fair value of $17.1 million at the closing date of the Sunder acquisition.

 

The September 2025 Notes were issued pursuant to an Indenture agreement with U.S. Bank Trust Company, National Association, as trustee (the “Indenture”). The September 2025 Notes issued under the Indenture bear interest at 7.0% per annum, and the interest is payable semiannually in arrears on January 1 and July 1 of each year beginning on January 1, 2025. The principal is payable in full at maturity on July 1, 2029. The September 2025 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 2025 Notes may convert at any time. The September 2025 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 Seller Note has an original principal amount of $20.0 million. The Seller Note bears interest at 7.0% per annum, compounded at the end of each calendar quarter. Interest is due and payable concurrent with the payment of the principal balance. The maturity date under the Seller Note is the earlier of (i) May 15, 2026 and (ii) the date on which all amounts under the Seller Note otherwise become due and payable following an event of default. The Seller Note must also be repaid in the event of a change of control of the Company or the sale of all or substantially all of the consolidated assets of the Company and its subsidiaries. The Company concluded that since the sellers joined the Company and have a level of influence that is not insignificant, they are related parties of the Company and therefore the Seller Note is a related party obligation.

 

6

 

 

The Sunder Acquisition was also financed through the issuance of shares of the Company’s common stock. The Company agreed to issue 10.0 million shares of the Company’s common stock (valued at the closing share price on September 24, 2025, of $1.71 per share). At closing the Company issued 3,333,334 shares of the Company’s common stock and subject to approval of such issuances by the Company’s stockholders, the Company will issue an additional 3,333,333 shares of the Company’s common stock to be issued on the 12-month anniversary of the Closing and (y) a further 3,333,333 shares of the Company’s common stock to be issued on the 18-month anniversary of the Closing (“Deferred Consideration Shares”). In lieu of issuing the Deferred Consideration Shares, the Company, in its sole discretion, may elect to pay the Member a cash payment equal to the number of Deferred Consideration Shares otherwise issuable by the Company multiplied by the volume-weighted average price of the Company’s common stock as quoted on Nasdaq for the 30-trading day period ending two business days prior to the date on which the applicable Deferred Consideration Shares were otherwise issuable (“Cash in Lieu Amount”). If the Company elects to pay the Cash in Lieu Amount, 50% of the Cash in Lieu Amount will be paid on the three-month anniversary of the date on which the applicable Deferred Consideration Shares were otherwise issuable, with the remaining 50% of the Cash in Lieu Amount payable on the 6 month anniversary of the date on which the applicable Deferred Consideration Shares were otherwise issuable. The shares of the Company’s common stock were valued at $17.1 million at the date of acquisition. The deferred consideration paid and payable in connection with the Sunder acquisition was accounted for on the Company’s balance sheet as of September 28, 2025, as (i) $5.7 million within Additional paid-in capital, (ii) $5.7 million within Accrued expenses and other current liabilities, and (iii) $5.7 million within Other long-term liabilities. The transaction adjustments within the pro forma results of operations for the thirty-nine weeks ended September 28, 2025 and fiscal year ended December 29, 2024 present the 3,333,334 shares of common stock issued in connection with the Sunder acquisition (Refer to Item (C) within the Transaction Adjustments in the pro forma results of operations for the periods presented.)

 

2. Sunder Year to Date Results through September 23, 2025

 

The historical pro forma results of Sunder for the period from January 1, 2025 through September 23, 2025 were derived from the unaudited financial statements for the six months ended June 30, 2025 and interim results of operations for the period from July 1, 2025 through September 23, 2025 as follows (in thousands):

 

   Six Months
Ended
June 30,
2025
   July 1,
2025
thru
September 23,
2025
   Year to Date
Through
September 23,
2025
 
Revenues  $40,012   $16,072   $56,084 
Operating expenses               
Sales commissions   33,339    12,276    45,615 
Sales and marketing   771    480    1,251 
General and administrative   11,458    4,458    15,916 
Total operating expenses   45,568    17,214    62,782 
Loss from operations   (5,556)   (1,142)   (6,698)
Interest expense   (168)   (78)   (246)
Interest income   33    3    36 
Other income (expense), net   10    310    320 
Total other income (expense), net   (125)   235    110 
Loss from before income taxes   (5,681)   (907)   (6,588)
Income tax (provision) benefit   -    -    - 
Net loss  $(5,681)  $(907)  $(6,588)

 

The historical pro forma results of Sunder for the year ended 2024 were derived from Sunder’s audited financial statements.

 

7

 

 

3. Notes to the Unaudited Pro Forma Combined Statements of Operations

 

The pro forma adjustments included in the unaudited pro forma combined statements of operations for fiscal year ended December 29, 2024 and the thirty-nine week period ended September 28, 2025, are as follows:

 

A.As of the acquisition date, the provisional components of Sunder intangibles acquired and their useful lives were as follows (in thousands):

 

 

   Estimated
useful life
  Amount 
Customer related intangible  1 year  $9,279 
Trademark - Sunder  5 years   2,427 
Developed technology - Sunder  5 years   14,216 
Intangible assets acquired     $25,922 

 

Intangible assets are amortized on a straight-line basis. This transaction adjustment reflects the pro forma amortization expense for the thirty-nine week period ended September 28, 2025, as if the acquisition occurred and corresponding intangible assets were established on January 1, 2024. The components of the pro forma amortization expense are as noted below (in thousands):

 

   Thirty-Nine
Weeks Ended
   Fiscal Year
Ended
 
   September 28,
2025
   December 29,
2024
 
Customer related intangible  $   $9,279 
Trademark   364    485 
Developed technology   2,132    2,843 
Total pro forma amortization expense  $2,496   $12,607 
Classified within cost of revenues  $2,132   $2,843 
Classified within general and administrative expense   364    9,764 

 

The above estimates of intangible assets’ fair values and useful lives are provisional and subject to change upon finalization of the fair values of the assets acquired.

 

B.Transaction adjustment reflects (i) the impact of interest expense and amortization of debt issuance costs arising from the September 2025 Notes issued in connection with the acquisition of Sunder, assuming the September 2025 Notes were issued on January 1, 2024 and (ii) the impact of interest expense arising from the $20.0 million Seller Note issued in connection with the acquisition of Sunder, assuming the Seller Note was issued on January 1, 2024. The components of pro forma interest and amortization of debt issuance costs are as follows (in thousands):

 

   Thirty-Nine
Weeks Ended
   Fiscal Year
Ended
 
   September 28,
2025
   December 29,
2024
 
September 2025 Notes  $3,244   $3,168 
Seller Note   1,145    1,437 
Total pro forma interest expense  $4,389   $4,605 

 

8

 

 

  C. The pro forma results of operations include 3,333,334 shares of the Company’s stock issued at the date of the Sunder Acquisition. As of September 28, 2025, the historical weighted average shares outstanding included 36,630 shares issued in connection with the Sunder Acquisition. As such, incremental shares of 3,296,704 shares included in the pro forma shares outstanding as of September 28, 2025 is net of the 36,630 shares included in the historical weighted average shares outstanding. The 6,666,666 Deferred Consideration Shares were excluded from the computation of pro forma net loss per share because issuance of such shares is contingent upon the satisfaction of certain conditions which are not satisfied as of the period end for pro forma presentation purposes.

 

D.To conform the financial statement presentation for the SunPower Acquisition to the Company’s presentation within the Statement of Operations for the fiscal year ended December 29, 2024.

 

E.The intangible assets and related useful lives of the SunPower Acquisition are as follows (in thousands):

 

   Estimated
useful life
  Amount 
Trademark – Blue Raven  10 years  $7,094 
Trademark – SunPower  10 years   4,300 
Developed technology  3 years   4,500 
Intangible assets acquired     $15,894 

 

Intangible assets are amortized on a straight-line basis. This transaction adjustment reflects the pro forma amortization expense for the fiscal year ended December 29, 2024, as if the SunPower Acquisition occurred and corresponding intangible assets were established on January 1, 2024. The components of the pro forma amortization expense for the fiscal year ended December 29, 2024, are as noted below (in thousands):

 

   Total
amortization
of intangible
assets
   Included in
historical
results
   Pro forma
amortization
 
SunPower Acquisition            
Trademark – Blue Raven  $709   $210   $499 
Trademark – SunPower   430    130    300 
Developed technology   1,500    375    1,125 
Total pro forma SunPower Acquisition intangible asset amortization expense  $2,639   $715   $1,924 

 

The historical results of operations of the SunPower Businesses for the period from January 1, 2024 through September 29, 2024, included intangible asset amortization of $4.7 million. As such, the transaction adjustment for the intangible assets includes the $1,924 of intangible asset amortization, net of the $4.7 million of intangible asset amortization included in the historical results of operations as noted below (in thousands):

 

Pro forma SunPower Acquisition intangible asset amortization expense  $1,924 
Historical intangible asset amortization expense   (4,700)
SunPower pro forma intangible asset transaction adjustment  $(2,776)

 

All of the SunPower Acquisition intangible asset amortization expense is classified within general and administrative expense.

 

F.Transaction adjustment reflects the impact of interest and amortization of debt issuance costs arising from the September 2024 Notes issued in connection with the SunPower Acquisition for the period from January 1, 2024 through September 29, 2024, assuming the September 2024 Notes were issued on January 1, 2024, The components of pro forma interest and amortization of debt issuance costs for the fiscal year ended December 29, 2024, are as follows (in thousands):

 

SunPower Acquisition – financing expense    
September 2024 Notes  $18,598 
Less amount included in the historical results of operations   (5,324)
SunPower pro forma interest expense 

$

13,274 

 

9