XML 132 R2.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Dec. 31, 2023
Dec. 31, 2022
Current assets        
Cash   $ 22,000 $ 101,000
Prepaid expenses and other current assets   405,000 14,000 8,000
Total current assets   405,000 36,000 109,000
Cash held in trust account   1,531,000 43,704,000
Investments held in Trust Account     304,675,000
Total assets   1,936,000 43,740,000 304,784,000
Current liabilities        
Accounts payable   1,937,000 64,000 75,000
Accrued liabilities and other current liabilities   5,730,000 4,327,000 3,016,000
Total current liabilities   11,794,000 7,872,000 3,876,000
Other liabilities        
Warrant liability   1,906,000 337,000 467,000
Early exercised shares option liability   10,500,000 10,500,000 10,500,000
Total liabilities   24,200,000 18,709,000 14,843,000
Commitments and contingencies (Note 2)  
Class A ordinary shares subject to possible redemption; 134,550 and 3,931,719 shares, respectively (at approximately $11.38 and $11.12 per share at June 30, 2024 and December 31, 2023, respectively)   1,531,000 43,704,000 304,675,000
Stockholders’ equity (deficit)        
Preferred stock, $0.0001 par value, 100,000,000 and Nil shares authorized, Nil shares issued and outstanding as at September 30, 2024 and December 31, 2023  
Additional paid-in capital  
Accumulated deficit   (23,796,000) (18,674,000) (14,735,000)
Total stockholders’ deficit   (23,795,000) (18,673,000) (14,734,000)
Total liabilities and stockholders’ deficit   1,936,000 43,740,000 304,784,000
Stardust Power Inc And Subsidiary [Member]        
Current assets        
Cash $ 1,587,086   1,271,824  
Prepaid expenses and other current assets 1,024,850   426,497  
Deferred transaction costs 199,724   1,005,109  
Promissory notes issued 495,397      
Total current assets 3,307,057   2,703,430  
Computer and equipment, net 14,830   1,968  
Pre-acquisition capital project costs 1,937,487   100,000  
Investment in equity securities 67,562   218,556  
Other long-term assets 50,000      
Total assets 5,376,936   3,023,954  
Current liabilities        
Accounts payable 6,494,165   1,256,792  
Current portion of early exercised shares option liability 4,408   2,990  
Short-term loan 383,797   72,967  
Accrued liabilities and other current liabilities 4,129,258   208,107  
Total current liabilities 11,011,628   1,540,856  
Other liabilities        
Warrant liability 4,693,859      
Earnout liability 2,972,800      
Early exercised shares option liability 3,259   5,660  
SAFE notes   5,212,200  
Total liabilities 18,681,546   6,758,716  
Commitments and contingencies (Note 2)    
Stockholders’ equity (deficit)        
Preferred stock, $0.0001 par value, 100,000,000 and Nil shares authorized, Nil shares issued and outstanding as at September 30, 2024 and December 31, 2023      
Common stock, $0.0001 par value, 700,000,000 and 69,033,000 shares authorized, 47,872,445 and 41,499,772 shares issued and outstanding as at September 30, 2024 and December 31, 2023, respectively 4,573   87  
Additional paid-in capital 29,741,789   58,736  
Accumulated deficit (43,050,972)   (3,793,585)  
Total stockholders’ deficit (13,304,610) (7,710,413) (3,734,762)  
Total liabilities and stockholders’ deficit $ 5,376,936   3,023,954  
Stardust Power Inc And Subsidiary [Member] | Revision of Prior Period, Reclassification, Adjustment [Member]        
Current assets        
Cash     1,271,824  
Prepaid expenses and other current assets     426,497  
Deferred transaction costs     1,005,109  
Promissory notes issued      
Total current assets     2,703,430  
Computer and equipment, net     1,968  
Pre-acquisition capital project costs     100,000  
Investment in equity securities     218,556  
Other long-term assets      
Total assets     3,023,954  
Current liabilities        
Accounts payable     1,256,792  
Current portion of early exercised shares option liability     2,990  
Short-term loan     72,967  
Accrued liabilities and other current liabilities     208,107  
Total current liabilities     1,540,856  
Other liabilities        
Warrant liability      
Earnout liability      
Early exercised shares option liability     5,660  
SAFE notes     5,212,200  
Total liabilities     6,758,716  
Commitments and contingencies (Note 2)      
Stockholders’ equity (deficit)        
Preferred stock, $0.0001 par value, 100,000,000 and Nil shares authorized, Nil shares issued and outstanding as at September 30, 2024 and December 31, 2023      
Common stock, $0.0001 par value, 700,000,000 and 69,033,000 shares authorized, 47,872,445 and 41,499,772 shares issued and outstanding as at September 30, 2024 and December 31, 2023, respectively     4,023  
Additional paid-in capital     54,800  
Accumulated deficit     (3,793,585)  
Total stockholders’ deficit     (3,734,762)  
Total liabilities and stockholders’ deficit     3,023,954  
Common Class A [Member]        
Stockholders’ equity (deficit)        
Common stock, $0.0001 par value, 700,000,000 and 69,033,000 shares authorized, 47,872,445 and 41,499,772 shares issued and outstanding as at September 30, 2024 and December 31, 2023, respectively   1,000
Common Class B [Member]        
Stockholders’ equity (deficit)        
Common stock, $0.0001 par value, 700,000,000 and 69,033,000 shares authorized, 47,872,445 and 41,499,772 shares issued and outstanding as at September 30, 2024 and December 31, 2023, respectively   1,000 1,000
Related Party [Member]        
Current liabilities        
Promissory note – related party   755,000 755,000 785,000
Extension promissory notes – related party   $ 3,372,000 $ 2,726,000