XML 134 R4.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Statements of Operations - USD ($)
3 Months Ended 6 Months Ended 7 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2023
Sep. 30, 2024
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Revenue          
General and administrative expenses   1,462,000   313,000 3,553,000 1,391,000       5,230,000 1,984,000
Gain from settlement and release of liabilities     2,961,000       (2,961,000)
Operating Loss   (1,462,000)   (313,000) (3,553,000) 1,570,000       (2,269,000) (1,984,000)
Other income (expenses)                      
Income from cash and investments held in the Trust Account   215,000   471,000 488,000 1,392,000       2,278,000 4,600,000
Write-off contingent warrants associated with shares redeemed     130,000       130,000
Change in fair value of warrant liability   (928,000)   1,964,000 (1,569,000) (56,000)       12,453,000
Total other expenses   (713,000)   2,435,000 (1,081,000) 1,466,000          
Net Loss   (2,175,000)   2,122,000 (4,634,000) 3,036,000       139,000 15,069,000
Loss per share                      
General and administrative expenses   (1,462,000)   (313,000) $ (3,553,000) $ (1,391,000)       $ (5,230,000) $ (1,984,000)
Stardust Power Inc And Subsidiary [Member]                      
Revenue            
General and administrative expenses 8,980,965 [1]   778,455 [1]       1,902,653 [1] 11,483,389 [1] 2,675,698    
Operating Loss (8,980,965)   (778,455)       (1,902,653) (11,483,389) (2,675,698)    
Other income (expenses)                      
SAFE note issuance costs   (29,655)       (466,302) [2] (466,302)    
Change in fair value of warrant liability (2,753,964)         (2,753,964)      
Other transaction costs   (35,690)       (452,519) [3] [3] (450,113)    
Interest expense (8,558)         (7,111) [4] (10,637) [4] (7,828)    
Change in fair value of investment in equity securities 11,678         (150,994) 18,556    
Interest income 3,397         3,397      
Change in fair value of convertible notes         (471,400)      
Change in fair value of sponsor earnout shares 1,636,100         1,636,100      
Change in fair value of SAFE notes         (955,000) (212,200)    
Total other expenses (1,111,347)   (65,345)       (925,932) (2,702,498) (1,117,887)    
Net Loss $ (10,092,312) $ (2,694,362) $ (843,800) $ (1,739,280)     $ (2,828,585) $ (14,185,887) $ (3,793,585)    
Weighted average common shares outstanding                      
Basic 45,171,254   40,453,289       40,367,188 41,694,909 8,777,571    
Diluted 45,171,254   40,453,289       40,367,188 41,694,909 8,777,571    
Loss per share                      
Basic $ (0.22)   $ (0.02)       $ (0.07) $ (0.34) $ (0.43)    
Diluted $ (0.22)   $ (0.02)       $ (0.07) $ (0.34) $ (0.43)    
General and administrative expenses $ (8,980,965) [1]   $ (778,455) [1]       $ (1,902,653) [1] $ (11,483,389) [1] $ (2,675,698)    
Common Class A [Member]                      
Weighted average common shares outstanding                      
Basic   8,796,000   3,932,000 5,472,000 5,372,000       4,718,000 30,000,000
Diluted   8,796,000   3,932,000 5,472,000 5,372,000       4,718,000 30,000,000
Loss per share                      
Basic   $ (0.24)   $ 0.19 $ (0.49) $ 0.24       $ 0.01 $ 0.40
Diluted   $ (0.24)   $ 0.19 $ (0.49) $ 0.24       $ 0.01 $ 0.40
Common Class B [Member]                      
Weighted average common shares outstanding                      
Basic   425,000   7,500,000 3,963,000 7,500,000       7,500,000 7,500,000
Diluted   425,000   7,500,000 3,963,000 7,500,000       7,500,000 7,500,000
Loss per share                      
Basic   $ (0.24)   $ 0.19 $ (0.49) $ 0.24       $ 0.01 $ 0.40
Diluted   $ (0.24)   $ 0.19 $ (0.49) $ 0.24       $ 0.01 $ 0.40
[1] Includes related party amounts of $Nil and $147,497 for the three months ended September 30, 2024 and 2023, respectively and $Nil and $771,935 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[2] Includes related party amounts of $Nil and $435,000 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[3] Includes related party amounts of $Nil and $100,000 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.
[4] Includes related party amounts of $Nil and $7,111 for the nine months ended September 30, 2024 and from March 16, 2023 to September 30, 2023, respectively.