XML 31 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 4 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:                
Net income (loss) $ (2,175,000) $ 2,122,000   $ (4,634,000) $ 3,036,000   $ 139,000 $ 15,069,000
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                
Income from cash and investments held in Trust Account (215,000) (471,000)   (488,000) (1,392,000)   (2,278,000) (4,600,000)
Change in fair value of warrant liability       1,569,000 (74,000)   (12,453,000)
Write-off contingent warrants associated with shares redeemed   (130,000)   (130,000)
Changes in operating assets and liabilities:                
Prepaid expenses and other current assets       (391,000) (134,000)   (6,000) 175,000
Accounts payable       1,873,000 (60,000)   (11,000) (60,000)
Accrued liabilities and other current liabilities       1,403,000 (1,995,000)   1,311,000 343,000
Net cash used in operating activities       (668,000) (619,000)   (975,000) (1,526,000)
Cash flows from investing activities:                
Cash deposited in Trust Account       (900,000)   (1,800,000)
Cash withdrawn from Trust Account to pay redemptions       42,661,000 265,050,000   265,050,000
Net cash used in investing activities       42,661,000 264,150,000   263,250,000
Cash flows from financing activities:                
Redemption of 3,797,169 and 26,068,281 Class A common shares in 2024 and 2023, respectively       (42,661,000) (265,050,000)   (265,050,000)
Advances and repayment of promissory note – related party             (30,000) 785,000
Proceeds of Extension Promissory Note – related party             2,726,000
Repayment of notes payable to related parties       (30,000)      
Proceeds of Extension Promissory Note – related party       646,000 1,454,000      
Net cash provided by financing activities       (42,015,000) (263,626,000)   (262,354,000) 785,000
Net (decrease)/ increase in cash       (22,000) (95,000)   (79,000) (741,000)
Cash at the beginning of the period       22,000 101,000   101,000 842,000
Cash at the end of the period 6,000 $ 6,000 6,000 $ 22,000 22,000 101,000
Supplemental disclosure of non-cash investing and financing activities:                
Settlement and release of liabilities             2,961,000
Stardust Power Inc And Subsidiary [Member]                
Cash flows from operating activities:                
Net income (loss) (2,694,362) (1,739,280) (1,984,785) (4,093,575)   (3,793,585)    
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                
Stock based compensation 58,125 117,724   58,536    
Change in fair value of investment in equity securities 108,014 162,672   (18,556)    
Change in fair value of SAFE notes 847,100 955,000   212,200    
Change in fair value of convertible notes 471,400 471,400        
Depreciation expense     505   6    
SAFE note issuance costs 436,647 [1] 436,647 [1]   466,302    
Changes in operating assets and liabilities:                
Prepaid expenses and other current assets     (12,540) (65,185)   (426,497)    
Accounts payable     253,598 266,068   310,281    
Accrued liabilities and other current liabilities     395,869 81,465   208,107    
Due to related parties     247,119        
Net cash used in operating activities     (664,092) (2,103,926)   (2,983,206)    
Cash flows from investing activities:                
Pre-acquisition capital project costs     (25,000) (442,966)   (100,000)    
Investment in other long term assets     (50,000)        
Investment in equity securities           (200,000)    
Purchase of computer and equipment     (7,421)   (1,974)    
Net cash used in investing activities     (25,000) (500,387)   (301,974)    
Cash flows from financing activities:                
Proceeds from early exercise of stock option awards           14,850    
Proceeds from investor for issuance of SAFE notes     200,000   5,000,000    
Proceeds from investor deposits     2,000,000        
Proceeds from stock issuance     90   87    
Proceeds from issuance of notes payable to related parties     1,000,000   1,000,000    
Repayment of notes payable to related parties     (1,000,000)        
Payment of SAFE note issuance cost to related parties     (435,000)   (435,000)    
Deposit received for PIPE Investments     75,002        
Proceeds from issuance of convertible notes     2,100,000        
Deferred transaction costs paid     (346,401)   (95,900)    
Proceeds from short term loan, net of repayment           72,967    
Repayment of notes payable to related parties           (1,000,000)    
Repayment of short term loan     (48,143)        
Repurchase of unvested shares     (6,003)        
Net cash provided by financing activities     1,565,090 1,974,455   4,557,004    
Net (decrease)/ increase in cash     875,998 (629,858)   1,271,824    
Cash at the beginning of the period     1,271,824      
Cash at the end of the period $ 641,966 $ 875,998 875,998 641,966 $ 875,998 1,271,824 $ 1,271,824  
Supplemental disclosure for cash flow information:                
Interest paid     2,189   7,667    
Supplemental disclosure of non-cash investing and financing activities:                
Unpaid deferred transaction costs     1,612,331   909,209    
Unpaid SAFE note issuance costs     1,647   31,302    
Unpaid amount for repurchase of unvested shares           $ 6,003    
Unpaid pre-acquisition capital project costs     $ 27,253        
[1] Includes related party amounts of $Nil and $435,000 for the three months ended June 30, 2024 and 2023, respectively and $Nil and $435,000 for the six months ended June 30, 2024 and from March 16, 2023 to June 30, 2023, respectively.