For the year ending 2025-12-31.
| Income Statement | 2025-12-31 | 2024-12-31 | ||
|---|---|---|---|---|
| General and administrative expenses, related party amount | 16,083,206 | 17,972,828 | ||
| Operating loss | -16,083,206 | -17,972,828 | ||
| Other income | - | 21,970 | ||
| Interest income | 12,014 | 10,838 | ||
| Interest expense | 186,903 | 50,454 | ||
| Finance charge | 333,055 | 7,579,713 | ||
| Change in fair value of sponsor earnout shares | 528,000 | 4,076,200 | ||
| Change in fair value of safe notes | - | 955,000 | ||
| Change in fair value of warrant liability | -1,409,201 | 511,342 | ||
| Change in fair value of investment in equity securities | -708,988 | -322,134 | ||
| Loss on write off of promissory notes and deposit | 564,844 | - | ||
| Loss on sale of investment in equity securities | -179,805 | - | ||
| Change in fair value of convertible notes | - | 471,400 | ||
| Gain on extinguishment of liability | 383,950 | - | ||
| Total other income (expenses) | 359,570 | -5,781,035 | ||
| Net loss | -15,723,636 | -23,753,863 | ||
| Basic EPS | -2.13 | -0.55 | ||
| Diluted EPS | -2.13 | -0.55 | ||
| Basic Average Shares | 7,385,168 | 42,821,940 | ||
| Diluted Average Shares | 7,385,168 | 42,821,940 | ||
Stardust Power Inc. (SDST)
Stardust Power Inc. (SDST)