— Know what they know.
Not Investment Advice
Also trades as: CSLRW (NASDAQ) · $vol 0M

CSLR NASDAQ

Complete Solaria, Inc.
1W: -18.7% 1M: -15.4% 3M: +3.8% 1Y: +15.4%
$1.80
Last traded 2025-07-14 — delisted
NASDAQ · Energy · Solar · $133.1M mcap · 58M float · 0.784% daily turnover · Short 71% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE
49.2 / 100
NoneWeakNarrowWide
Primary source: Efficient Scale  ·  ROIC: -80.0%
Cost Advantage
62
Intangibles
36
Switching Cost
36
Network Effect
50
Scale ★
75
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. CSLR shows a Weak competitive edge (49.2/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Efficient Scale. Negative ROIC of -80.0% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
Analyst Recommendations
Strong Buy: 0Buy: 1Hold: 1Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$—
Analysts0

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

32 Grade D
Profitability
24
Balance Sheet
30
Earnings Quality
25
Growth
88
Value
15
Momentum
80
Safety
0
Cash Flow
30
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. CSLR scores highest in Growth (88/100) and lowest in Safety (0/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
-1.09
Distress Zone
Piotroski F-Score
3/9
Beneish M-Score
2.96
Possible Manipulator
Ohlson O-Score
1.24
Bankruptcy prob: 77.5%
High Risk
Credit Rating
B-
Score: 20.0/100
Trend: Stable
Earnings Quality
OCF/NI: 8.39x
Accruals: 118.6%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. CSLR scores -1.09, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. CSLR scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. CSLR's score of 2.96 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. CSLR's implied 77.5% bankruptcy probability signals significant financial distress. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. CSLR receives an estimated rating of B- (score: 20.0/100), with a stable trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-2.89x
PEG
0.00x
P/S
0.38x
P/B
-2.27x
P/FCF
-1.39x
P/OCF
EV/EBITDA
-15.46x
EV/Revenue
1.35x
EV/EBIT
EV/FCF
-2.11x
Earnings Yield
-8.58%
FCF Yield
-71.99%
Shareholder Yield
68.60%
Graham Number
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. CSLR currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
1.044
NI / EBT
×
Interest Burden
EBT / EBIT
×
EBIT Margin
0.000
EBIT / Rev
×
Asset Turnover
2.096
Rev / Assets
×
Equity Multiplier
-1.481
Assets / Equity
=
ROE
23.8%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. CSLR's ROE of 23.8% is driven by Asset Turnover (2.096), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.04 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
Price/Value
Margin of Safety
Premium
Assessment
Overvalued

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 483 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.65
Median 1Y
$0.33
5th Pctile
$0.03
95th Pctile
$3.66
Ann. Volatility
140.6%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
ROE -56.4% 1.1% 1.3% 1.5% -9.2% 64.8% 44.4% 51.9% -21.3% 23.8% 23.79%
ROA -26.0% -1.8% -2.0% -2.4% -95.2% -58.9% -40.4% -47.2% 19.3% -16.1% -16.06%
ROIC -5.2% 1.3% 1.7% 2.2% 3.1% -1.3% -1.1% -99.6% -1.2% -80.0% -80.01%
ROCE -29.2% 1.1% 1.2% 1.4% 1.8% -58.8% -25.5% -30.4% 84.5% 0.0% 0.00%
Gross Margin 25.4% 13.0% 22.7% -19.9% -57.0% 46.5% 48.5% 42.6% 35.5% 61.4% 61.39%
Operating Margin -45.1% -77.5% -75.1% -2.1% -5.4% -24.2% 1.3% -4.0% -27.4% -26.4% -26.37%
Net Margin -2.4% -1.3% -95.5% -3.5% -14.1% 53.0% 9.8% -33.2% -17.8% 7.2% 7.21%
EBITDA Margin -2.0% -83.4% -56.4% -2.5% -13.6% 64.0% 20.8% -4.0% -27.4% -26.4% -26.37%
FCF Margin -1.9% -1.3% -1.2% -1.1% -1.1% -51.3% -29.2% -85.1% -61.1% -64.3% -64.26%
OCF Margin -81.9% -70.2% -66.4% -65.9% -99.9% -50.3% -28.8% -84.9% -61.0% -64.3% -64.26%
ROA 3Y Avg snapshot only -79.68%
ROIC 3Y Avg snapshot only -98.40%
ROIC Economic snapshot only -68.17%
Cash ROA snapshot only -1.35%
Cash ROIC snapshot only -4.62%
CROIC snapshot only -4.62%
NOPAT Margin snapshot only -11.14%
Pretax Margin snapshot only -7.34%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 41.78%
SBC / Revenue snapshot only 3.78%
Valuation
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
P/E Ratio -1.38 -0.91 -0.31 -0.61 -1.68 -2.42 -3.00 -30.89 7.75 -11.65 -2.886
P/S Ratio 3.34 1.74 0.53 1.14 5.41 1.25 0.64 5.72 0.45 0.89 0.379
P/B Ratio 0.78 -1.03 -0.38 -0.89 -2.87 -1.40 -1.19 -14.34 -1.47 -2.77 -2.265
P/FCF -1.78 -1.32 -0.45 -1.00 -5.05 -2.44 -2.19 -6.73 -0.74 -1.39 -1.389
P/OCF
EV/EBITDA -2.98 -2.11 -1.26 -1.56 -2.57 -7.78 -20.26 -373.94 5.74 -15.46 -15.457
EV/Revenue 5.91 3.08 1.63 2.16 6.90 2.54 1.41 6.29 0.89 1.35 1.354
EV/EBIT -2.96 -2.09 -1.24 -1.53 -2.54 -7.22 -15.42 -77.72 5.16
EV/FCF -3.15 -2.34 -1.38 -1.89 -6.43 -4.95 -4.83 -7.40 -1.46 -2.11 -2.107
Earnings Yield -72.4% -1.1% -3.3% -1.6% -59.4% -41.4% -33.4% -3.2% 12.9% -8.6% -8.58%
FCF Yield -56.2% -75.6% -2.2% -99.7% -19.8% -40.9% -45.6% -14.9% -1.4% -72.0% -71.99%
PEG Ratio snapshot only 0.003
EV/Gross Profit snapshot only 2.890
Shareholder Yield snapshot only 68.60%
Leverage & Solvency
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Current Ratio 0.92 0.35 0.35 0.35 0.35 1.20 1.20 1.20 1.20 1.20 1.203
Quick Ratio 0.70 0.32 0.32 0.32 0.32 0.93 0.93 0.93 0.93 0.93 0.925
Debt/Equity 0.64 -0.82 -0.82 -0.82 -0.82 -1.57 -1.57 -1.57 -1.57 -1.57 -1.569
Net Debt/Equity 0.60
Debt/Assets 0.30 1.34 1.34 1.34 1.34 1.06 1.06 1.06 1.06 1.06 1.059
Debt/EBITDA -1.39 -0.96 -0.88 -0.76 -0.58 -4.31 -12.13 -37.21 3.10 -5.77 -5.771
Net Debt/EBITDA -1.30 -0.92 -0.85 -0.73 -0.55 -3.94 -11.07 -33.96 2.83 -5.27 -5.267
Interest Coverage -25.80 -9.44 -6.84 -6.50 -8.27 -2.36 -0.82 -0.78 2.58 0.00 0.000
Equity Multiplier 2.17 -0.62 -0.62 -0.62 -0.62 -1.48 -1.48 -1.48 -1.48 -1.48 -1.481
Cash Ratio snapshot only 0.168
Debt Service Coverage snapshot only -4.148
Cash to Debt snapshot only 0.087
FCF to Debt snapshot only -1.271
Defensive Interval snapshot only 152.3 days
Efficiency & Turnover
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Asset Turnover 0.11 0.96 1.17 1.26 0.30 1.13 1.89 2.55 3.32 2.10 2.096
Inventory Turnover 1.41 11.90 14.44 16.20 4.95 5.50 8.27 10.92 14.32 7.28 7.279
Receivables Turnover 0.89 1.72 2.11 2.28 1.51 4.17 6.96 9.38 12.23 11.72 11.717
Payables Turnover 1.27 2.77 3.36 3.77 2.89 6.56 9.86 13.03 17.08 20.17 20.167
DSO 411 212 173 160 242 87 52 39 30 31 31.2 days
DIO 260 31 25 23 74 66 44 33 25 50 50.1 days
DPO 288 132 108 97 126 56 37 28 21 18 18.1 days
Cash Conversion Cycle 383 111 90 86 189 98 60 44 34 63 63.2 days
Fixed Asset Turnover snapshot only 35.480
Operating Cycle snapshot only 81.3 days
Cash Velocity snapshot only 22.633
Capital Intensity snapshot only 0.477
Growth (YoY)
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Revenue 65.9% 1.4% 2.3% 3.1% 6.8% 1.8% 1.78%
Net Income -1.2% 35.1% 59.9% 59.8% 1.1% 58.9% 58.90%
EPS -16.7% 57.8% 73.9% 97.0% 1.1% 81.1% 81.09%
FCF 5.1% 6.5% 18.8% -2.0% -3.4% -2.5% -2.49%
EBITDA -1.2% 46.3% 82.4% 95.0% 1.5% 25.3% 25.26%
Op. Income -4.7% -1.5% -72.8% -20.3% 28.7% 37.7% 37.70%
OCF Growth snapshot only -2.56%
Asset Growth snapshot only 0.00%
Debt Growth snapshot only 0.00%
Shares Change snapshot only 1.17%
Growth Quality
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Revenue Stability 0.79 0.92 0.921
Earnings Stability 0.27 1.00 0.999
Margin Stability 0.13 0.60 0.601
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence 0.20 0.50 0.500
Earnings Smoothness
ROE Trend
Gross Margin Trend 0.30 0.19 0.188
FCF Margin Trend 0.86 0.27 0.273
Sustainable Growth Rate
Internal Growth Rate 24.0%
Cash Flow Quality
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
OCF/Net Income 0.34 0.37 0.38 0.35 0.31 0.97 1.35 4.59 -10.49 8.39 8.386
FCF/OCF 2.29 1.88 1.77 1.73 1.07 1.02 1.01 1.00 1.00 1.00 1.000
FCF/Net Income snapshot only 8.386
CapEx/Revenue 0.1% 4.4% 4.5% 4.8% 7.3% 1.1% 0.3% 0.1% 0.0% 0.0% 0.00%
Accruals Ratio -0.17 -1.17 -1.27 -1.54 -0.66 -0.02 0.14 1.69 2.22 1.19 1.186
Sloan Accruals snapshot only 0.000
Dividends & Buybacks
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio 0.0%
FCF Payout Ratio
Total Payout Ratio 10.0%
Div. Increase Streak
Chowder Number
Buyback Yield 2.9% 3.0% 8.0% 3.5% 16.1% 26.0% 30.6% 17.0% 1.3% 68.6% 68.60%
Net Buyback Yield 2.9% 2.9% 7.7% 3.3% 10.6% 20.5% 28.4% 17.0% 1.2% 64.1% 64.06%
Total Shareholder Return 2.9% 2.9% 7.7% 3.3% 10.6% 20.5% 28.4% 17.0% 1.2% 64.1% 64.06%
DuPont Factors
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 1.16 1.18 1.16 1.16 1.06 1.04 1.05 1.00 0.92 1.04 1.044
Interest Burden (EBT/EBIT) 1.04 1.11 1.15 1.15 1.12 1.42 2.22 2.29 0.37
EBIT Margin -2.00 -1.47 -1.31 -1.41 -2.72 -0.35 -0.09 -0.08 0.17 0.00 0.000
Asset Turnover 0.11 0.96 1.17 1.26 0.30 1.13 1.89 2.55 3.32 2.10 2.096
Equity Multiplier 2.17 -0.62 -0.62 -0.62 9.68 -1.10 -1.10 -1.10 -1.10 -1.48 -1.481
Per Share
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
EPS (Diluted TTM) $-1.49 $-1.77 $-1.97 $-1.84 $-1.74 $-0.75 $-0.51 $-0.06 $0.21 $-0.14 $-0.14
Book Value/Share $2.64 $-1.57 $-1.57 $-1.26 $-1.02 $-1.29 $-1.29 $-0.12 $-1.12 $-0.60 $-0.49
Tangible Book/Share $-1.43 $-1.57 $-1.57 $-1.26 $-1.02 $-1.77 $-1.77 $-0.17 $-1.53 $-0.81 $-0.81
Revenue/Share $0.62 $0.92 $1.13 $0.98 $0.54 $1.44 $2.41 $0.30 $3.66 $1.85 $2.33
FCF/Share $-1.16 $-1.22 $-1.33 $-1.12 $-0.58 $-0.74 $-0.70 $-0.26 $-2.23 $-1.19 $-0.31
OCF/Share $-0.51 $-0.65 $-0.75 $-0.65 $-0.54 $-0.73 $-0.69 $-0.26 $-2.23 $-1.19 $-0.31
Cash/Share $0.11 $0.05 $0.05 $0.04 $0.03 $0.18 $0.18 $0.02 $0.15 $0.08 $0.08
EBITDA/Share $-1.22 $-1.35 $-1.46 $-1.36 $-1.45 $-0.47 $-0.17 $-0.01 $0.57 $-0.16 $-0.16
Debt/Share $1.70 $1.29 $1.29 $1.03 $0.84 $2.03 $2.03 $0.19 $1.76 $0.93 $0.93
Net Debt/Share $1.59 $1.24 $1.24 $0.99 $0.80 $1.85 $1.85 $0.17 $1.60 $0.85 $0.85
Academic Models
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Altman Z-Score -1.086
Altman Z-Prime snapshot only -7.377
Piotroski F-Score 2 2 2 2 2 6 5 5 6 3 3
Beneish M-Score -12.53 0.74 4.69 15.01 15.50 2.96 2.962
Ohlson O-Score snapshot only 1.237
Net-Net WC snapshot only $-0.89
EVA snapshot only $-37932980.00
Credit
Metric Trend Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q4'25 Q1'26 Current
Credit Rating snapshot only B-
Credit Score 19.11 13.43 13.67 13.62 13.82 20.00 20.00 20.00 20.00 20.00 20.000
Credit Grade snapshot only 16
Credit Trend snapshot only 0.000
Implied Spread (bps) snapshot only 900.000
Industry Credit Rank snapshot only 15
Sector Credit Rank snapshot only 7

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms