Go Pro

Stardust Power (SDST) Financials

Stardust Power logo
$1.76 +0.04 (+2.33%)
Closing price 07/17/2026 04:00 PM Eastern
Extended Trading
$1.78 +0.02 (+1.14%)
As of 07/17/2026 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Stardust Power

Annual Income Statements for Stardust Power

This table shows Stardust Power's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
4.71 15 0.14 -24 -16
Consolidated Net Income / (Loss)
4.71 15 0.14 -24 -16
Net Income / (Loss) Continuing Operations
4.71 15 0.14 -24 -16
Total Pre-Tax Income
4.71 15 0.14 -24 -16
Total Operating Income
-3.60 -1.98 -2.27 -18 -16
Total Gross Profit
0.00 0.00 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00 0.00
Operating Revenue
- 0.00 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
3.60 1.98 5.23 18 16
Selling, General & Admin Expense
3.60 1.98 5.23 18 16
Total Other Income / (Expense), net
8.30 17 5.37 -5.78 0.36
Interest Expense
- - - 0.05 -0.20
Interest & Investment Income
0.08 4.60 2.28 0.01 0.01
Other Income / (Expense), net
8.23 12 3.09 -5.74 0.15
Basic Earnings per Share
$0.26 $0.00 $0.02 ($5.55) ($2.13)
Weighted Average Basic Shares Outstanding
35.89M 37.50M 12.22M 4.28M 7.39M
Diluted Earnings per Share
- $0.80 - ($5.55) ($2.13)
Weighted Average Diluted Shares Outstanding
7.50M 11.43M 9.29M 4.28M 7.39M
Weighted Average Basic & Diluted Shares Outstanding
7.50M 11.43M 9.29M 57.89M 9.97M

Quarterly Income Statements for Stardust Power

This table shows Stardust Power's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-0.84 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Consolidated Net Income / (Loss)
-0.84 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Net Income / (Loss) Continuing Operations
-0.84 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Total Pre-Tax Income
-0.84 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Total Operating Income
-0.78 -3.54 -1.24 -1.27 -8.98 -6.49 -5.75 -3.04 -3.83 -3.47 -3.98
Total Gross Profit
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Operating Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
0.78 3.54 1.24 1.27 8.98 6.49 5.75 3.04 3.83 3.47 3.98
Selling, General & Admin Expense
0.78 3.54 1.24 1.27 8.98 6.49 5.75 3.04 3.83 3.47 3.98
Total Other Income / (Expense), net
-0.07 0.26 -0.16 -1.43 -1.11 -3.08 1.94 -0.67 -0.63 -0.28 -1.25
Interest Expense
0.00 - 0.00 0.00 0.01 0.04 0.11 0.06 0.01 -0.37 0.37
Interest & Investment Income
0.00 0.48 0.00 0.00 0.00 0.01 0.01 -0.09 0.00 0.10 0.00
Other Income / (Expense), net
-0.07 -0.23 -0.16 -1.43 -1.11 -3.05 2.04 -0.52 -0.62 -0.75 -0.88
Basic Earnings per Share
($0.02) ($0.10) ($0.04) ($0.07) ($2.23) ($2.23) ($0.72) ($0.06) ($0.53) ($0.51) ($0.53)
Weighted Average Basic Shares Outstanding
40.45M 12.22M 39.90M 39.98M 4.52M 4.28M 5.30M 63.20M 8.37M 7.39M 9.91M
Diluted Earnings per Share
($0.02) - ($0.04) ($0.07) ($2.23) ($2.23) ($0.72) ($0.06) ($0.53) ($0.51) ($0.53)
Weighted Average Diluted Shares Outstanding
40.45M 9.29M 39.90M 39.98M 4.52M 4.28M 5.30M 63.20M 8.37M 7.39M 9.91M
Weighted Average Basic & Diluted Shares Outstanding
11.43M 9.29M 9.29M 47.70M 47.94M 57.89M 60.16M 84.59M 9.82M 9.97M 10.58M

Annual Cash Flow Statements for Stardust Power

This table details how cash moves in and out of Stardust Power's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
1.64 -0.74 -0.08 -0.36 2.57
Net Cash From Operating Activities
-1.04 -1.53 -0.98 -9.72 -8.28
Net Cash From Continuing Operating Activities
-0.22 -1.53 -0.98 -9.72 -8.28
Net Income / (Loss) Continuing Operations
4.71 15 0.14 -24 -16
Consolidated Net Income / (Loss)
4.71 15 0.14 -24 -16
Depreciation Expense
- - - 0.00 0.00
Amortization Expense
- - - 0.00 0.03
Non-Cash Adjustments To Reconcile Net Income
0.73 -17 -2.41 16 7.12
Changes in Operating Assets and Liabilities, net
-5.65 0.46 1.29 -1.48 0.29
Net Cash From Investing Activities
-300 0.00 263 -4.79 -3.40
Net Cash From Continuing Investing Activities
-300 0.00 263 -4.79 -3.40
Purchase of Property, Plant & Equipment
-300 - - -0.02 -0.00
Acquisitions
- - - -1.62 -0.02
Purchase of Investments
- 0.00 -1.80 -1.65 0.00
Sale and/or Maturity of Investments
- - - 0.00 0.57
Other Investing Activities, net
- 0.00 265 -1.50 -3.95
Net Cash From Financing Activities
302 0.79 -262 14 14
Net Cash From Continuing Financing Activities
302 0.79 -262 14 14
Repayment of Debt
-0.29 0.79 -0.03 0.11 -4.19
Repurchase of Preferred Equity
- - - -0.01 -0.00
Repurchase of Common Equity
- 0.00 -265 -0.03 -0.08
Issuance of Debt
-0.20 0.00 2.73 4.36 4.38
Issuance of Common Equity
308 - - 0.26 12
Other Financing Activities, net
-6.00 - - 9.46 1.73
Cash Interest Paid
- - - 0.02 0.15
Cash Income Taxes Paid
- - - 0.00 0.01

Quarterly Cash Flow Statements for Stardust Power

This table details how cash moves in and out of Stardust Power's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-0.01 0.02 -0.88 0.25 0.95 -0.67 0.68 1.02 -1.02 1.90 -2.24
Net Cash From Operating Activities
-0.06 -0.30 -0.93 -1.17 -6.41 -1.21 -2.88 -1.62 -2.06 -1.73 -2.07
Net Cash From Continuing Operating Activities
-0.06 -0.30 -0.93 -1.17 -6.41 -1.21 -2.88 -1.62 -2.06 -1.73 -2.09
Net Income / (Loss) Continuing Operations
0.39 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Consolidated Net Income / (Loss)
0.39 -3.29 -1.40 -2.69 -10 -9.57 -3.81 -3.70 -4.46 -3.75 -5.23
Depreciation Expense
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Amortization Expense
- - - - - - 0.00 - - - 0.36
Non-Cash Adjustments To Reconcile Net Income
-0.69 -0.26 0.22 1.48 8.02 5.78 0.91 2.07 2.26 1.88 2.27
Changes in Operating Assets and Liabilities, net
0.24 3.25 0.24 0.04 -4.34 2.58 0.02 0.02 0.14 0.11 0.51
Net Cash From Investing Activities
-0.30 -0.60 -0.00 -0.50 -0.78 -3.51 -0.96 -1.26 -0.78 -0.40 -0.17
Net Cash From Continuing Investing Activities
-0.30 -0.60 -0.00 -0.50 -0.78 -3.51 -0.96 -1.26 -0.78 -0.40 -0.17
Purchase of Property, Plant & Equipment
- - -0.00 -0.00 -0.00 -0.00 0.00 - - -0.00 -0.00
Other Investing Activities, net
0.90 - 0.00 -0.44 -0.78 -0.28 -0.96 -1.34 -1.28 -0.38 -0.17
Net Cash From Financing Activities
0.36 0.92 0.05 1.92 8.13 4.04 4.51 3.89 1.82 4.02 -0.00
Net Cash From Continuing Financing Activities
0.36 0.92 0.05 1.92 8.13 4.04 4.51 3.89 1.82 4.02 -0.00
Repayment of Debt
- - -0.02 -0.02 -1.71 1.87 -3.68 -0.38 -0.03 -0.10 -0.10
Repurchase of Common Equity
- - - - -3.79 4.10 -0.65 - - -0.05 0.00
Issuance of Common Equity
- - 0.00 - - 0.26 5.77 4.63 1.52 0.49 0.10
Other Financing Activities, net
- - -0.12 0.19 13 -3.74 3.07 -0.58 -0.01 -0.11 0.00
Cash Interest Paid
- - 0.00 0.00 0.01 0.01 0.14 0.00 0.00 0.01 0.04

Annual Balance Sheets for Stardust Power

This table presents Stardust Power's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.23 301 305 3.02 9.02 12
Total Current Assets
0.23 1.03 0.11 2.70 2.14 4.08
Cash & Equivalents
0.02 0.84 0.10 1.27 0.91 3.48
Prepaid Expenses
0.00 0.18 0.01 0.43 0.61 0.57
Other Current Assets
0.21 - - 1.01 0.12 0.03
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 1.76 1.76
Total Noncurrent Assets
0.00 300 305 0.32 5.13 5.94
Long-Term Investments
- - 305 0.22 1.81 0.58
Other Noncurrent Operating Assets
0.00 300 0.00 0.10 3.32 5.35
Total Liabilities & Shareholders' Equity
0.23 301 305 3.02 9.02 12
Total Liabilities
0.21 26 15 6.76 28 18
Total Current Liabilities
0.21 2.81 3.88 1.54 25 14
Short-Term Debt
0.20 0.00 0.79 0.07 10 1.14
Accounts Payable
0.01 0.14 0.08 1.46 15 13
Other Current Liabilities
- - - 0.00 0.00 0.00
Total Noncurrent Liabilities
0.00 23 11 5.22 3.41 3.31
Long-Term Debt
- - - 5.21 0.00 2.26
Noncurrent Employee Benefit Liabilities
0.00 11 11 0.01 0.00 0.00
Other Noncurrent Operating Liabilities
0.00 13 0.47 0.00 3.41 1.05
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.02 -25 -15 -3.73 -19 -5.81
Total Preferred & Common Equity
0.02 -25 -15 -3.73 -19 -5.81
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.02 -25 -15 -3.73 -19 -5.81
Common Stock
0.03 0.00 0.00 0.06 33 63
Retained Earnings
-0.01 -25 -15 -3.79 -53 -68

Quarterly Balance Sheets for Stardust Power

This table presents Stardust Power's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
43 20 1.94 5.38 11 11 10 9.44
Total Current Assets
0.08 0.12 0.41 3.31 2.44 3.69 2.40 1.71
Cash & Equivalents
0.00 0.00 0.00 1.59 1.59 2.61 1.59 1.24
Prepaid Expenses
0.08 0.12 0.41 1.02 0.32 0.15 0.46 0.48
Other Current Assets
- - - 0.20 0.03 0.03 0.03 0.00
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.01 1.76 1.75 1.75 1.76
Total Noncurrent Assets
43 20 1.53 2.06 7.25 5.86 5.89 5.96
Long-Term Investments
- - - 0.12 2.15 0.59 0.61 0.59
Other Noncurrent Operating Assets
43 20 1.53 1.94 5.10 5.27 5.28 5.37
Total Liabilities & Shareholders' Equity
43 20 1.94 5.38 11 11 10 9.44
Total Liabilities
14 22 24 19 24 15 15 17
Total Current Liabilities
3.78 10 12 11 23 15 14 14
Short-Term Debt
2.56 3.94 4.13 0.38 6.33 0.00 0.30 1.93
Accounts Payable
0.00 0.00 1.94 11 16 15 14 12
Other Current Liabilities
0.11 - - 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Liabilities
11 11 12 7.67 1.65 0.29 0.80 3.44
Long-Term Debt
- - - 0.00 0.34 - - 1.73
Noncurrent Employee Benefit Liabilities
11 11 11 0.00 0.00 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
- 0.98 1.91 7.67 1.31 0.28 0.80 1.71
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-14 -21 -24 -13 -13 -3.89 -5.12 -7.87
Total Preferred & Common Equity
-14 -21 -24 -13 -13 -3.89 -5.12 -7.87
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-14 -21 -24 -13 -13 -3.89 -5.12 -7.87
Common Stock
0.00 0.00 0.00 30 44 56 59 66
Retained Earnings
-14 -21 -24 -43 -56 -60 -65 -74

Annual Metrics And Ratios for Stardust Power

This table displays calculated financial ratios and metrics derived from Stardust Power's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
37,500,000.00 37,500,000.00 11,431,719.00 47,936,140.00 9,817,809.00
DEI Adjusted Shares Outstanding
3,750,000.00 3,750,000.00 1,143,172.00 4,793,614.00 9,817,809.00
DEI Earnings Per Adjusted Shares Outstanding
1.25 4.02 0.12 -4.96 -1.60
Growth Metrics
- - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 126.11% -92.15% -2,984.72% 32.96%
EBIT Growth
0.00% 126.11% -92.15% -2,984.94% 32.81%
NOPAT Growth
0.00% 44.87% -14.36% -454.47% 10.51%
Net Income Growth
0.00% 220.28% -99.08% -17,189.11% 33.81%
EPS Growth
0.00% 0.00% 0.00% 0.00% 61.62%
Operating Cash Flow Growth
0.00% -46.17% 36.11% -896.89% 14.86%
Free Cash Flow Firm Growth
0.00% 0.00% -115.66% 162.50% -160.26%
Invested Capital Growth
0.00% -105.13% 302.78% -142.47% 46.44%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% -4.26% -82.88% -38.52% 25.18%
EBIT Q/Q Growth
0.00% -4.26% -82.88% -38.54% 25.02%
NOPAT Q/Q Growth
0.00% 0.10% -322.67% -23.58% 15.80%
Net Income Q/Q Growth
0.00% 18.36% -97.79% -46.28% 27.01%
EPS Q/Q Growth
0.00% 0.00% 0.00% -46.28% 17.12%
Operating Cash Flow Q/Q Growth
0.00% -36.01% 19.42% -10.32% -6.72%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -117.41% -20.71% 19.59%
Invested Capital Q/Q Growth
0.00% -104.89% -7.74% 17.28% 7.54%
Profitability Metrics
- - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
101.62% 143.94% 16.91% 100.17% 98.69%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
3.42% 5.34% 0.09% 205.48% 124.79%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -157.28% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-0.31% -0.38% -0.01% 205.48% 124.79%
Return on Equity Simple (ROE_SIMPLE)
-18.72% -102.27% -0.74% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.60 -1.98 -2.27 -13 -11
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
986.22% 11.19% 1.60% 207.94% 134.89%
Return On Investment Capital (ROIC_SIMPLE)
- - - 134.17% 466.13%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
4.63 10 0.82 -24 -16
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.63 10 0.82 -24 -16
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 6.39 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.00 0.00 0.14 -0.52 -0.58
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 -0.39
Financial Leverage
0.00 -0.54 -0.95 -0.46 -0.26
Leverage Ratio
1.10 1.07 1.11 -0.52 -0.83
Compound Leverage Factor
1.11 1.54 0.19 -0.52 -0.81
Debt to Total Capital
0.00% 0.27% 12.21% -106.73% -140.70%
Short-Term Debt to Total Capital
0.00% 0.27% 12.21% -106.73% -47.13%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% -93.57%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
109.14% 104.80% 153.28% 0.00% 0.00%
Common Equity to Total Capital
-9.14% -5.07% -65.49% 206.73% 240.70%
Debt to EBITDA
0.00 0.08 4.23 -0.42 -0.21
Net Debt to EBITDA
0.00 -29.04 4.21 -0.31 0.04
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -0.14
Debt to NOPAT
0.00 -0.40 -1.53 -0.80 -0.30
Net Debt to NOPAT
0.00 153.22 -1.52 -0.58 0.06
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -0.20
Altman Z-Score
0.00 0.00 0.00 -16.25 -12.61
Noncontrolling Interest Sharing Ratio
109.13% 107.06% 110.61% 0.00% 0.00%
Liquidity Ratios
- - - - -
Current Ratio
0.37 0.03 0.00 0.09 0.29
Quick Ratio
0.30 0.03 0.00 0.06 0.24
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 286 -45 28 -17
Operating Cash Flow to CapEx
-0.35% 0.00% 0.00% -63,790.21% -184,313.56%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 555.11 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 -192.65 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 -192.95 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - -
Invested Capital
274 -14 28 -12 -6.48
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 -288 43 -41 5.62
Enterprise Value (EV)
0.00 0.00 0.00 179 29
Market Capitalization
0.00 0.00 0.00 172 30
Book Value per Share
($0.67) ($0.39) ($1.63) ($0.40) ($0.59)
Tangible Book Value per Share
($0.67) ($0.39) ($1.63) ($0.40) ($0.59)
Total Capital
275 291 29 -9.38 -2.42
Total Debt
0.00 0.79 3.48 10 3.40
Total Long-Term Debt
0.00 0.00 0.00 0.00 2.26
Net Debt
-0.84 -304 3.46 7.29 -0.67
Capital Expenditures (CapEx)
300 0.00 0.00 0.02 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.63 -3.08 -4.38 -14 -13
Debt-free Net Working Capital (DFNWC)
-1.78 -2.98 -4.36 -13 -9.06
Net Working Capital (NWC)
-1.78 -3.77 -7.84 -23 -10
Net Nonoperating Expense (NNE)
-8.30 -17 -2.41 11 4.47
Net Nonoperating Obligations (NNO)
-0.84 -304 3.46 7.29 -0.67
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.04
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.13 $0.00 $0.02 ($5.50) ($2.13)
Adjusted Weighted Average Basic Shares Outstanding
37.50M 37.50M 12.22M 4.28M 7.39M
Adjusted Diluted Earnings per Share
$0.13 $0.80 $0.00 ($5.50) ($2.13)
Adjusted Weighted Average Diluted Shares Outstanding
37.50M 11.43M 9.29M 4.28M 7.39M
Adjusted Basic & Diluted Earnings per Share
$0.13 $0.80 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
36.43M 11.43M 9.29M 5.79M 9.97M
Normalized Net Operating Profit after Tax (NOPAT)
-2.52 -1.39 -1.59 -13 -11
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 0.00 0.00 -470.02 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 -249.36 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 -470.32 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -249.66 0.00
Payout Ratios
- - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 190,683.45% -0.14% -0.48%

Quarterly Metrics And Ratios for Stardust Power

This table displays calculated financial ratios and metrics derived from Stardust Power's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
11,431,719.00 11,431,719.00 11,431,719.00 11,431,719.00 47,699,608.00 47,936,140.00 57,894,974.00 60,160,824.00 84,589,754.00 9,817,809.00 9,966,473.00
DEI Adjusted Shares Outstanding
1,143,172.00 1,143,172.00 1,143,172.00 1,143,172.00 4,769,961.00 4,793,614.00 5,789,497.00 6,016,082.00 8,458,975.00 9,817,809.00 9,966,473.00
DEI Earnings Per Adjusted Shares Outstanding
-0.74 -2.88 -1.22 -2.36 -2.12 -2.00 -0.66 -0.62 -0.53 -0.38 -0.53
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
-228.24% -1,868.54% -147.32% -263.13% -1,095.38% -153.12% -165.31% -32.00% 55.90% 55.76% -21.51%
EBIT Growth
-228.24% -1,868.54% -147.32% -263.15% -1,095.44% -153.14% -165.33% -32.01% 55.90% 55.75% -31.27%
NOPAT Growth
54.97% -876.14% -145.92% -183.37% -1,053.69% -83.21% -365.34% -139.64% 57.40% 46.49% 30.68%
Net Income Growth
-139.73% -214.61% -253.09% -226.97% -1,096.06% -191.09% -172.27% -37.49% 55.81% 60.81% -37.40%
EPS Growth
0.00% 0.00% 0.00% 0.00% -1,096.06% 0.00% -172.27% 14.29% 76.23% 77.13% 26.39%
Operating Cash Flow Growth
88.93% 44.26% -64.85% -2,148.55% -10,583.73% -307.28% -207.61% -38.15% 67.89% -43.25% 28.17%
Free Cash Flow Firm Growth
1,798.21% -115.64% -90.90% -82.03% -84.67% 180.07% -63.00% -127.43% -126.25% -122.33% -177.16%
Invested Capital Growth
-89.25% 302.78% -89.80% -163.25% -147.36% -142.47% -460.71% 57.74% 52.08% 46.44% 39.00%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-151.11% -23,443.75% 62.90% -92.69% -274.51% 5.47% 61.11% 4.13% -25.11% 5.16% -6.82%
EBIT Q/Q Growth
-151.11% -23,443.75% 62.89% -92.68% -274.49% 5.47% 61.10% 4.13% -25.10% 5.15% -15.40%
NOPAT Q/Q Growth
-74.10% -734.81% 65.12% -2.57% -608.80% 27.74% 11.42% 47.18% -26.00% 9.23% -14.75%
Net Income Q/Q Growth
-139.76% -942.82% 57.43% -92.56% -274.57% 5.20% 60.18% 2.76% -20.39% 15.92% -39.60%
EPS Q/Q Growth
0.00% 0.00% 0.00% -75.00% -274.57% 5.20% 60.18% 14.29% -783.33% 3.77% -3.92%
Operating Cash Flow Q/Q Growth
-15.38% -393.33% -215.77% -25.10% -448.24% 81.19% -138.50% 43.82% -27.43% 16.10% -19.59%
Free Cash Flow Firm Q/Q Growth
0.09% -117.58% 151.74% 97.16% -14.61% -8.09% -76.09% -246.18% 18.27% 21.81% 17.39%
Invested Capital Q/Q Growth
7.68% -7.74% -90.37% -760.97% 19.36% 17.28% 18.19% 22.55% 8.57% 7.54% 6.83%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 87.26% 100.09% 100.03% 100.05% 100.34% 102.71% 104.18% 100.25% 88.87% 107.51%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
3.21% 0.09% -17.43% -246.89% -216.36% 205.48% 372.95% 207.82% 233.84% 124.79% 165.66%
Cash Return on Invested Capital (CROIC)
161.51% -157.28% 137.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-0.30% -0.01% 25.31% 1,647.29% 397.96% 205.48% 910.10% 219.99% 233.84% 124.79% 165.66%
Return on Equity Simple (ROE_SIMPLE)
-35.37% 0.00% 10.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.54 -2.48 -0.86 -0.89 -6.29 -4.54 -4.02 -2.13 -2.68 -2.43 -2.79
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
22.01% -0.54% 22.78% 74.14% 612.75% 93.53% -6.23% 904.57% -111.06% 39.84% 102.58%
Return On Investment Capital (ROIC_SIMPLE)
- - 4.95% 4.51% 48.66% 48.44% 65.31% 54.67% 55.61% 100.64% 66.28%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-0.84 -3.77 -1.40 -2.69 -10 -9.54 -3.71 -3.56 -4.45 -4.22 -4.87
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.84 -3.77 -1.40 -2.69 -10 -9.53 -3.71 -3.56 -4.45 -4.22 -4.51
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 10.95 6.39 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.09 0.14 -3.30 -0.19 -0.03 -0.52 -0.52 0.00 -0.06 -0.58 -0.47
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 -0.03 0.00 0.00 -0.39 -0.22
Financial Leverage
0.01 -0.95 0.19 0.86 0.08 -0.46 -0.49 -0.01 0.17 -0.26 -0.23
Leverage Ratio
1.09 1.11 2.47 7.77 3.20 -0.52 -2.26 -0.51 -0.84 -0.83 -1.01
Compound Leverage Factor
1.09 0.97 2.47 7.77 3.20 -0.52 -2.33 -0.53 -0.84 -0.73 -1.08
Debt to Total Capital
8.30% 12.21% 143.55% -22.75% -2.97% -106.73% -108.31% 0.00% -6.33% -140.70% -86.93%
Short-Term Debt to Total Capital
8.30% 12.21% 143.55% -22.75% -2.97% -106.73% -102.74% 0.00% -6.33% -47.13% -45.87%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -5.57% 0.00% 0.00% -93.57% -41.06%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
138.03% 153.28% 735.94% -8.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-46.33% -65.49% -779.50% 131.20% 102.97% 206.73% 208.31% 100.00% 106.33% 240.70% 186.93%
Debt to EBITDA
0.65 4.23 -1.12 -0.52 -0.02 -0.42 -0.26 0.00 -0.01 -0.21 -0.22
Net Debt to EBITDA
0.64 4.21 -1.12 -0.52 0.08 -0.31 -0.11 0.00 0.09 0.04 -0.11
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 -0.14 -0.10
Debt to NOPAT
4.77 -1.53 -1.05 -0.93 -0.04 -0.80 -0.42 0.00 -0.02 -0.30 -0.37
Net Debt to NOPAT
4.77 -1.52 -1.04 -0.93 0.13 -0.58 -0.19 0.00 0.14 0.06 -0.18
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 -0.02 0.00 0.00 -0.20 -0.17
Altman Z-Score
0.00 0.00 0.00 0.00 -6.65 -11.07 -9.41 -9.21 -10.86 -9.32 -13.35
Noncontrolling Interest Sharing Ratio
109.28% 110.61% 245.27% 767.23% 283.94% 0.00% -144.03% -5.85% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.02 0.00 0.01 0.03 0.30 0.09 0.11 0.25 0.17 0.29 0.12
Quick Ratio
0.00 0.00 0.00 0.00 0.19 0.06 0.09 0.24 0.13 0.24 0.09
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
256 -45 23 46 39 36 8.62 -13 -10 -8.05 -6.65
Operating Cash Flow to CapEx
0.00% 0.00% -29,852.44% -27,255.15% -171,672.07% -29,533.39% 0.00% 0.00% 0.00% -38,461.45% -179,435.45%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 18,070.79 58,207.93 4,582.59 905.27 79.91 -216.85 -911.90 0.00 -18.19
Operating Cash Flow to Interest Expense
0.00 0.00 -725.12 -1,481.93 -749.03 -30.28 -26.66 -27.81 -182.31 0.00 -5.65
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -727.55 -1,487.37 -749.47 -30.38 -26.66 -27.81 -182.31 0.00 -5.65
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
31 28 2.74 -18 -15 -12 -9.90 -7.67 -7.01 -6.48 -6.04
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-256 43 -24 -47 -46 -41 -13 10 7.62 5.62 3.86
Enterprise Value (EV)
0.00 0.00 0.00 0.00 387 179 30 8.07 24 29 25
Market Capitalization
0.00 0.00 0.00 0.00 388 172 27 12 26 30 24
Book Value per Share
($1.25) ($1.63) ($0.54) ($0.60) ($0.28) ($0.40) ($0.22) ($0.06) ($0.06) ($0.59) ($0.79)
Tangible Book Value per Share
($1.25) ($1.63) ($0.54) ($0.60) ($0.28) ($0.40) ($0.22) ($0.06) ($0.06) ($0.59) ($0.79)
Total Capital
31 29 2.75 -18 -13 -9.38 -6.16 -3.89 -4.82 -2.42 -4.21
Total Debt
2.56 3.48 3.94 4.13 0.38 10 6.67 0.00 0.30 3.40 3.66
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.34 0.00 0.00 2.26 1.73
Net Debt
2.56 3.46 3.94 4.13 -1.32 7.29 2.94 -3.78 -1.89 -0.67 1.83
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.13 -4.38 -5.99 -7.26 -8.91 -14 -15 -14 -13 -13 -11
Debt-free Net Working Capital (DFNWC)
-1.13 -4.36 -5.99 -7.26 -7.32 -13 -14 -11 -12 -9.06 -10
Net Working Capital (NWC)
-3.70 -7.84 -9.93 -11 -7.70 -23 -20 -11 -12 -10 -12
Net Nonoperating Expense (NNE)
0.30 0.81 0.53 1.81 3.81 5.03 -0.21 1.58 1.78 1.32 2.45
Net Nonoperating Obligations (NNO)
2.56 3.46 3.94 4.13 -1.32 7.29 2.94 -3.78 -1.89 -0.67 1.83
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.10) $0.00 $0.00 ($2.20) ($22.30) ($0.70) ($0.06) ($0.53) ($0.51) ($0.53)
Adjusted Weighted Average Basic Shares Outstanding
11.43M 12.22M 9.51M 9.22M 4.52M 428.22K 5.30M 63.20M 8.37M 7.39M 9.91M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.52) $0.00 ($2.20) ($22.30) ($0.70) ($0.06) ($0.53) ($0.51) ($0.53)
Adjusted Weighted Average Diluted Shares Outstanding
11.43M 9.29M 9.29M 0.00 4.52M 428.22K 5.30M 63.20M 8.37M 7.39M 9.91M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($0.52) ($0.48) $0.00 ($22.30) $0.00 $0.00 $0.00 ($0.51) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
11.43M 9.29M 9.29M 47.70M 4.79M 5.79M 6.02M 84.59M 9.82M 9.97M 10.58M
Normalized Net Operating Profit after Tax (NOPAT)
-0.54 -2.48 -0.86 -0.89 -6.29 -4.54 -4.02 -2.13 -2.68 -2.43 -2.79
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -1,084.50 -3,413.91 -1,178.68 -239.48 -34.39 -61.21 -394.02 0.00 -13.32
NOPAT to Interest Expense
0.00 0.00 -670.87 -1,124.13 -734.60 -114.08 -37.31 -36.59 -237.20 0.00 -7.63
EBIT Less CapEx to Interest Expense
0.00 0.00 -1,086.93 -3,419.34 -1,179.12 -239.58 -34.39 -61.21 -394.02 0.00 -13.32
NOPAT Less CapEx to Interest Expense
0.00 0.00 -673.30 -1,129.57 -735.03 -114.19 -37.31 -36.59 -237.20 0.00 -7.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
5,237.94% 190,683.45% 0.00% -4.96% -25.46% -0.14% 0.00% 1.06% 18.92% -0.48% 3.35%

Financials Breakdown Chart

Key Financial Trends

Global Partner Acquisition Corp II (NASDAQ:GPAC) — financial trend review based on the provided statements for Stardust Power Inc. (SDST)

There appears to be a ticker mismatch in the dataset: the financial statements are labeled for Stardust Power Inc. (SDST), not GPAC. The analysis below is based on the company name shown in the filings.

Overall, the business is still in a development-stage, pre-revenue profile. Revenue remains at zero across all periods shown, while losses continue to be large and cash burn remains significant. At the same time, the company has relied heavily on outside financing and equity issuance to stay liquid. The most recent quarter shows some improvement in cash generation from financing, but operating cash burn remains substantial.

  • Cash balance improved in Q1 2026, ending at about $1.24 million, up from $1.59 million in Q3 2025 and above the very low levels seen in early 2024.
  • Recent quarters show continued access to external funding, including common equity issuance and debt financing, which has helped support operations.
  • Investing cash outflows have generally been modest relative to operating losses, suggesting the company is not yet in a heavy capital-spending phase.
  • Q1 2026 financing activity was net negative only slightly, indicating limited new financing was needed relative to prior periods.
  • No revenue has been recorded in any of the periods provided, so there is still no sign of commercial-scale operations.
  • Losses remain consistent and material, with Q1 2026 net loss of about $5.23 million, similar to prior quarters in the dataset.
  • Non-cash charges help offset part of the losses, but not enough to bring operating cash flow close to breakeven.
  • Shares outstanding have risen sharply over time, pointing to meaningful dilution as the company raises capital.
  • Operating cash flow is persistently negative, with Q1 2026 operating cash outflow of about $2.07 million and similar burn in prior quarters.
  • Balance sheet leverage remains elevated, with total liabilities of $17.30 million versus negative shareholders’ equity of $7.87 million in Q1 2026.
  • Accounts payable is very large at about $11.93 million in Q1 2026, which may indicate working-capital pressure.
  • Retained losses continue to deepen, with retained earnings at approximately negative $73.6 million in Q1 2026.

Looking at the trend over the last four years, the story is clear: SDST has not yet reached operating scale. Losses have persisted, and while financing has kept the company alive, it has also introduced dilution and balance sheet strain. The company’s financial position is still dependent on continued access to capital.

For retail investors, the key takeaway is that this is still a high-risk, speculative story. The company may have long-term upside if it can transition from development to commercialization, but the current financials show no revenue, ongoing losses, and dependence on external funding.

07/18/26 03:49 AM ETAI Generated. May Contain Errors.

Stardust Power Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Stardust Power's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Stardust Power's net income appears to be on an upward trend, with a most recent value of -$15.72 million in 2025, falling from $4.71 million in 2021. The previous period was -$23.75 million in 2024. See Stardust Power's forecast for analyst expectations on what's next for the company.

Stardust Power's total operating income in 2025 was -$16.08 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $16.08 million

Over the last 4 years, Stardust Power's total revenue changed from $0.00 in 2021 to $0.00 in 2025, a change of 0.0%.

Stardust Power's total liabilities were at $17.59 million at the end of 2025, a 38.1% decrease from 2024, and a 8,480.0% increase since 2020.

In the past 5 years, Stardust Power's cash and equivalents has ranged from $20 thousand in 2020 to $3.48 million in 2025, and is currently $3.48 million as of their latest financial filing in 2025.

Over the last 4 years, Stardust Power's book value per share changed from -0.67 in 2021 to -0.59 in 2025, a change of -11.6%.



Financial statements for NASDAQ:SDST last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners