SDST · XBRL financial data

Stardust Power financial statements, every fiscal year

The same tables from 8 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (SDST's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
General and administrative	—	3,599	1,984	5,230	17,973	16,083
Operating income (loss)	—	(3,599)	(1,984)	(2,269)	(17,973)	(16,083)
Interest income	—	—	4,600	2,278	—	—
Interest expense	—	100	100	—	50	0
Net income (loss)	—	4,705	15,069	139	(23,754)	(15,724)
Earnings per share, basic USD per share	—	—	—	—	(0.55)	(2.13)
Earnings per share, diluted USD per share	—	—	—	—	(0.55)	(2.13)
Weighted average shares, basic thousands of shares	—	—	—	—	42,822	7,385
Weighted average shares, diluted thousands of shares	—	—	—	—	42,822	7,385

Fiscal years (SDST's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	20	842	101	1,272	913	3,480
Marketable securities, non-current	—	—	304,675	219	1,496	37
Prepaid and other current assets	—	—	—	426	606	574
Total current assets	225	1,025	109	36	2,138	4,079
Property and equipment, net	5,000	5,000	5,000	2	1,756	1,757
Total assets	225	301,100	304,784	43,740	9,023	11,775
Accounts payable	6	135	75	64	10,264	8,305
Accrued liabilities	—	2,673	3,016	4,327	1,788	1,749
Total current liabilities	205	2,808	3,876	7,872	24,997	14,282
Total liabilities	205	26,202	14,843	18,709	28,409	17,589
Accumulated deficit	(5)	(25,129)	(14,735)	(18,674)	(52,619)	(68,343)
Total stockholders' equity	20	(25,128)	(14,734)	(18,673)	(19,386)	(5,814)
Total liabilities and equity	225	301,100	304,784	43,740	9,023	11,775
Common shares outstanding (cover page) thousands of shares	30,000	—	—	41,500	57,895	9,966

Fiscal years (SDST's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	—	4,705	15,069	139	(23,754)	(15,724)
Stock-based compensation	—	—	—	—	9,751	7,635
Depreciation and amortization	—	—	—	—	2	3
Net cash from operating activities	—	(1,044)	(1,526)	(975)	(9,720)	(8,276)
Purchases of property and equipment	—	—	—	—	15	4
Net cash from investing activities	—	—	—	263,250	(4,791)	(3,400)
Proceeds from issuing common stock	—	300,000	—	—	261	2,134
Proceeds from issuing equity	—	300,000	300,000	—	10,075	—
Share repurchases	—	—	—	265,050	—	—
Net cash from financing activities	—	301,866	785	(262,354)	14,152	14,244
Net change in cash	—	822	741	—	—	—

SIC 3330 and related industry codes, similar size; rows marked “added: same SIC” fill a short list. Each row is the latest quarter reported.

How peers are chosen

SIC 3330 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Fewer than three companies fall in that range, so the list adds same-SIC (3330) companies nearest in public float, each marked “added: same SIC”.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.
A cell reading “not reported” means the filings give no figure for that quarter alone.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
Stardust Power	540	not reported	(1,937)*	14.0M	0.3 quarters	Q2 FY26 10-QJun 30, 2026
United States Antimonyadded: same SIC	42,255	7,926	(8,661)*	149.7M	4.9 quarters	Q2 FY26 10-QJun 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.