UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2026
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
File Number: 001-39875
STARDUST
POWER INC.
(Exact
name of registrant as specified in its charter)
Delaware
99-3863616
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
Number)
15
E. Putnam Ave , Suite 378
Greenwich ,
CT
06830
(Address
of principal executive offices)
(Zip
Code)
Registrant’s
telephone number, including area code: (800) 742-3095
Not
applicable
(Former
name or former address, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock, par value $0.0001 per share
SDST
The
Nasdaq Capital Market
Redeemable
warrants, with 10 warrants exercisable for one share of Common Stock at an exercise price of $115.00
SDSTW
The
Nasdaq Capital Market
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and pursuant to
Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of August 12, 2026, there were 14,049,388
shares of common stock, par value $ 0.0001
per share, issued and outstanding.
Table
of Contents
Page
PART I – FINANCIAL INFORMATION
1
Item
1.
Financial Statements
1
Condensed Consolidated Balance Sheets as of June 30, 2026 (unaudited) and December 31, 2025
1
Condensed Consolidated Statements of Operations for the three months and six months ended June 30, 2026, and 2025 (unaudited)
2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the three months and six months ended June 30, 2026, and 2025 (unaudited)
3
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2026, and 2025 (unaudited)
4
Notes to Condensed Consolidated Financial Statements (unaudited)
5
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
25
Item
3.
Quantitative and Qualitative Disclosures About Market Risk
39
Item
4.
Controls and Procedures
41
PART II – OTHER INFORMATION
42
Item
1.
Legal Proceedings
42
Item
1A.
Risk Factors
42
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
43
Item
3.
Defaults Upon Senior Securities
43
Item
4.
Mine Safety Disclosures
43
Item
5.
Other Information
43
Item
6.
Exhibits
44
Signature
45
i
Cautionary
Statement Regarding Forward-Looking Statements
Certain
statements contained in this Quarterly Report on Form 10-Q may constitute “forward-looking statements” within the meaning
of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. All statements other
than statements of historical fact, including statements concerning, without limitation, our expectations, hopes, beliefs, intentions,
plans, objectives, goals, prospects, financial results or strategies regarding us and the future held by our management team and the
products and markets, future events, future financial condition, expected future revenues or performance financing needs, our ability
to continue as a going concern, business trends and market opportunities of our business and other information referred to under the
sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results
of Operations,” are forward-looking statements. These statements constitute projections, forecasts and forward-looking statements,
and are not guarantees of performance. Such statements can be identified by the fact that they do not relate strictly to historical or
current facts. In some cases, you can identify forward-looking statements by terms such as “estimate,” “continue,”
“could,” “may,” “might,” “possible,” “predict,” “should,” “would,”
“plan,” “project,” “forecast,” “intend,” “will,” “expect,” “anticipate,”
“believe,” “seek,” “target,” “designed to” or other similar expressions that predict
or indicate future events or trends or that are not statements of historical facts. In addition, any statements that refer to projections,
forecasts, or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.
We
caution readers of this Quarterly Report on Form 10-Q that these forward-looking statements are subject to substantial known and unknown
risks, uncertainties, and other factors, most of which are difficult to predict and many of which are beyond our control and could cause
our actual results, outcomes, performance or achievements, or the timing of such results, outcomes, performance or achievements, to differ
materially from the expected results, outcomes, performances or achievements expressed or implied by the forward-looking statements.
The following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results
or other expectations expressed in the forward-looking statements contained in this Quarterly Report on Form 10-Q:
●
the
substantial doubt regarding our ability to continue as a going concern and the need to raise capital in the near term in order to
maintain the Company’s operations;
●
our
failure to realize the anticipated benefits of the Business Combination;
●
our
ability to maintain the listing of the Common Stock and the Public Warrants on the Nasdaq and comply with the Nasdaq’s
continued listing requirements;
●
our ability to regain compliance with the Nasdaq’s continued listing requirements and rules, and the risk
that the Nasdaq may delist our Common Stock and Public Warrants, which could negatively affect our company, the price of our Common Stock
and Public Warrants and our shareholders’ ability to sell our Common Stock and Public Warrants in the event we are unable to list
our Common Stock and Public Warrants on another exchange;
●
the
Company’s ability to issue equity or equity-linked securities, to obtain debt financing, or refinance existing indebtedness
on satisfactory terms, or otherwise raise financing in the future;
●
the
liquidity and trading of the Common Stock and the Public Warrants;
●
members
of the Company’s management team allocating their time to other businesses and potentially having conflicts of interest with
the Company’s business;
●
the
Company’s future financial performance;
●
the
Company’s success in retaining or recruiting, or changes required in, its officers, key employees, or directors;
●
the
Company’s ability to manage future growth;
●
the
Company’s ability to operate in the lithium industry;
●
the
Company’s ability to enter into and deliver products under offtake agreements;
●
the
Company’s ability to develop new products and services, bring them to market in a timely manner, and make enhancements to its
business;
●
the
effects of competition on the Company’s business;
●
market
demand for and uses of lithium-based end products;
ii
●
changes
in domestic and foreign business, financial, political, and legal conditions;
●
future
global, regional, or local macroeconomic and market conditions;
●
the
outcome of any potential litigation, government and regulatory proceedings, investigations, and inquiries;
●
the
development, effects and enforcement of laws and regulations;
●
the
Company’s ability to maintain proper and effective internal controls over financial reporting, and the Company’s ability
to produce accurate and timely financial statements; and
●
the
Company’s other plans, objectives, expectations, intentions and risks and uncertainties described or referenced in this Quarterly
Report on Form 10-Q under the heading “ Risk Factors ,” in our Annual Report on Form 10-K under the heading “ Risk
Factors ,” and in other documents that the Company files from time to time with the SEC.
If
any of these risks, uncertainties and other factors materialize or our assumptions prove incorrect, actual results, outcomes, performance
or achievements, or the timing of such results, outcomes, performance or achievements could differ materially from those implied by these
forward-looking statements. There may be additional risks, uncertainties and other factors that we do not presently know or that we currently
believe are immaterial that could also cause actual results, outcomes, performance or achievements, or the timing of such results, outcomes,
performance or achievements, to differ materially from those contained in the forward-looking statements.
In
addition, forward-looking statements reflect our expectations, estimates, assumptions, plans or forecasts of future events and views
as of the date of this Quarterly Report on Form 10-Q. We anticipate that subsequent events and developments will cause our assessments
to change. Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons
actual results or outcomes could differ materially from those anticipated in any forward-looking statements, whether as a result of new
information, future developments, changes in assumptions or otherwise. These forward-looking statements should not be relied upon as
representing our assessment as of any date subsequent to the date hereof.
These
statements are inherently uncertain, and investors are cautioned not to unduly rely upon these statements.
You
should read this Quarterly Report on Form 10-Q and the documents that we reference in and have filed as exhibits to this Quarterly Report
on Form 10-Q completely and with the understanding that our actual future results, outcomes, performance or achievements, or the timing
of such results, outcomes, performance or achievements, may be materially different from what we expect. We qualify all of our forward-looking
statements by these cautionary statements.
iii
PART
I – FINANCIAL INFORMATION
ITEM
1. FINANCIAL STATEMENTS
Stardust
Power Inc. and Subsidiaries
CONDENSED
CONSOLIDATED BALANCE SHEETS
(all
amounts in USD, except number of shares)
As of
June 30, 2026
As of
December 31, 2025
(unaudited)
(audited)
ASSETS
Current assets
Cash
$ 540,264
$ 3,480,151
Prepaid expenses and other current assets
264,269
573,834
Deferred transaction costs
104,291
25,000
Total current assets
$ 908,824
$ 4,078,985
Property and equipment, net
1,782,505
1,757,271
Capital project costs
5,484,180
5,354,493
Investment in equity securities
28,802
37,374
Right of use asset, net
157,444
-
Other long-term assets
692,904
547,169
Total assets
$ 9,054,659
$ 11,775,292
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities
Accounts payable
$ 8,719,997
$ 8,305,096
Accrued liabilities and other current liabilities
4,088,736
4,836,999
Current portion of early exercised shares option liability
925
1,122
Current portion of convertible note
2,029,935
933,022
Current portion of lease liability
90,527
-
Short-term loans
-
205,403
Total current liabilities
$ 14,930,120
$ 14,281,642
Warrant liability
1,157,818
1,042,036
Earnout liability
4,700
4,700
Convertible note
1,135,780
2,259,984
Lease liability
66,917
-
Early exercised shares option liability
184
613
Total liabilities
$ 17,295,519
$ 17,588,975
Commitments and contingencies (Note 3)
-
-
Stockholders’ equity (deficit)
Preferred stock, $ 0.0001 par value, 100,000,000 shares authorized, Nil shares issued and outstanding as at June 30, 2026, and December 31, 2025
-
-
Common stock, $ 0.0001 par value, 700,000,000 shares authorized, 11,628,657 and 9,869,558 shares issued and outstanding as at June 30, 2026, and December 31, 2025, respectively
1,152
975
Additional paid-in capital
69,238,158
62,527,926
Accumulated deficit
( 77,480,170 )
( 68,342,584 )
Total stockholders’ deficit
$ ( 8,240,860 )
$ ( 5,813,683 )
-
Total liabilities and stockholders’ deficit
$ 9,054,659
$ 11,775,292
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
Stardust
Power Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(all
amounts in USD, except number of shares)
(Unaudited)
June
30, 2026
June
30, 2025
June
30, 2026
June
30, 2025
Three
months ended
Six
months ended
June
30, 2026
June
30, 2025
June
30, 2026
June
30, 2025
Revenue
$ -
$ -
$ -
$ -
General and administrative expenses
3,894,683
3,036,347
7,879,584
8,784,994
Operating Loss
( 3,894,683 )
( 3,036,347 )
( 7,879,584 )
( 8,784,994 )
Other income (expenses)
Interest income
2
4,731
2
12,010
Interest expense
( 331,715 ) 1
( 58,092 ) 1
( 697,321 ) 1
( 165,933 ) 1
Finance charge
( 86,733 )
( 20,697 )
( 313,920 )
( 219,120 )
Change in fair value of sponsor earn out shares
-
-
-
528,000
Change in fair value of warrant liability
551,789
472,515
( 115,782 )
2,171,692
Change in fair value of investment in equity
securities
( 14,173 )
( 738,889 )
( 8,572 )
( 728,134 )
Loss on sale of investment in equity securities
-
( 95,178 )
-
( 95,178 )
Loss on write-off of promissory note and deposit
-
( 232,481 )
-
( 232,481 )
Loss on extinguishment of liability, net
( 127,381 )
-
( 122,409 )
-
Total other income (expenses)
( 8,211 )
( 668,091 )
( 1,258,002 )
1,270,856
Net Loss
$ ( 3,902,894 )
$ ( 3,704,438 )
$ ( 9,137,586 )
$ ( 7,514,138 )
Net loss per share 2
Basic 2
$ ( 0.35 )
$ ( 0.59 )
$ ( 0.87 )
$ ( 1.29 )
Diluted 2
$ ( 0.35 )
$ ( 0.59 )
$ ( 0.87 )
$ ( 1.29 )
Weighted average common
shares outstanding 2
Basic 2
11,063,807
6,319,817
10,492,494
5,811,684
Diluted 2
11,063,807
6,319,817
10,492,494
5,811,684
(1)
Includes
related party amounts of Nil
and $ 422
for the three months ended June 30,
2026, and 2025, respectively and Nil
and $ 58,651
for the six months ended June 30,
2026, and 2025, respectively.
(2)
Amounts
have been adjusted to reflect the 1-for-10 reverse stock split that became effective on September 8, 2025. See Note 2 “Basis
of presentation and summary of significant accounting policies” for additional details.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
Stardust
Power Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(all
amounts in USD, except number of shares)
Shares
Amount
capital
Deficit
Deficit
For Six months ended June 30, 2026
Common Stock
Additional
paid-in
Accumulated
Total
Stockholder’s
Shares
Amount
capital
Deficit
Deficit
Balance as at December 31, 2025
9,869,558
$ 975
$ 62,527,926
$ ( 68,342,584 )
$ ( 5,813,683 )
Net loss
-
-
-
( 5,234,692 )
( 5,234,692 )
Stock based compensation (Note 5)
-
-
1,510,259
-
1,510,259
Transfer from early exercised stock option liability on vesting
-
-
313
-
313
Issuance of common stock
29,067
3
97,103
-
97,106
Issuance of common stock for settlement of RSU
67,848
7
( 7 )
-
-
Issuance of common stock for settlement of accrued liability
-
-
1,573,032
-
1,573,032
Balance as at March 31, 2026
9,966,473
$ 985
$ 65,708,626
$ ( 73,577,276 )
$ ( 7,867,665 )
Balance
9,966,473
$ 985
$ 65,708,626
$ ( 73,577,276 )
$ ( 7,867,665 )
Net loss
-
-
-
( 3,902,894 )
( 3,902,894 )
Stock based compensation (Note 5)
-
-
1,270,215
-
1,270,215
Stock based compensation
-
-
1,270,215
-
1,270,215
Transfer from early exercised stock option liability on vesting
-
-
313
-
313
Issuance of common stock
476,799
48
1,254,295
-
1,254,343
Issuance of common stock pursuant to at-the-market offering, net of issuance costs (Note 4)
79,503
8
157,439
-
157,447
Issuance of common stock pursuant to at-the-market offering, net of issuance costs
79,503
8
157,439
-
157,447
Issuance of common stock for settlement of RSU
660,234
66
( 66 )
-
-
Issuance of common stock to vendor (Note 4)
65,000
7
( 7 )
-
-
Issuance of common stock for partial repayment of 2025 convertible note
380,648
38
847,343
-
847,381
Balance as at June 30, 2026
11,628,657
1,152
69,238,158
( 77,480,170 )
( 8,240,860 )
Balance
11,628,657
1,152
69,238,158
( 77,480,170 )
( 8,240,860 )
For
the six months ended June 30, 2025
Shares
Amount
(1)
capital
(1)
Deficit
Deficit
Common
Stock (1)
Additional
paid-in
Accumulated
Total
Stockholders’
Shares
Amount
capital
(1)
Deficit
Deficit
Balance
as at December 31, 2024
4,773,628
460
33,232,704
( 52,618,948 )
( 19,385,784 )
Net
loss
-
-
-
( 3,809,700 )
( 3,809,700 )
Transfer
from early exercised stock option liability on vesting
-
1
360
-
361
Stock
based compensation (Note 5)
-
-
2,954,279
-
2,954,279
Issuance
of common stock
398
-
16,414
-
16,414
Issuance
of common stock and warrants from January 2025 public offering, net of offering costs
479,200
48
4,591,021
-
4,591,069
Issuance
of common stock upon warrant inducement, net of offering costs
479,200
48
2,798,151
-
2,798,199
Repurchase
of unvested early exercised common stock
( 24,449 )
-
-
-
-
Issuance
of common stock for settlement of RSU
57,071
6
( 6 )
-
-
Balance
as at March 31, 2025
5,765,048
$ 563
$ 43,592,923
$ ( 56,428,648 )
$ ( 12,835,162 )
Net
loss
-
-
-
( 3,704,438 )
( 3,704,438 )
Transfer
from early exercised stock option liability on vesting
-
-
313
-
313
Stock
based compensation (Note 5)
-
-
1,426,400
-
1,426,400
Issuance
of common stock (Note 4)
16,062
2
106,134
-
106,136
Issuance
of common stock
16,062
2
106,134
-
106,136
Issuance
of common stock to short- term loan holders (Note 13)
173,184
17
6,199,983
-
6,200,000
Issuance
of common stock to short- term loan holders
173,184
17
6,199,983
-
6,200,000
Issuance
of common stock to PIPE investors (Note 4)
12,850
1
549,999
-
550,000
Issuance
of common stock to PIPE investors
12,850
1
549,999
-
550,000
Issuance
of common stock to vendor
15,000
1
80,611
-
80,612
Issuance
of common stock under license arrangement (Note 4)
50,000
5
342,995
-
343,000
Issuance
of common stock under license arrangement
50,000
5
342,995
-
343,000
Issuance
of common stock for settlement of RSU
135,340
14
( 14 )
-
-
Issuance
of common stock from public offering, net of offering costs
2,260,000
226
3,945,449
-
3,945,675
Balance
as at June 30, 2025
8,427,484
$ 829
$ 56,244,793
$ ( 60,133,086 )
$ ( 3,887,464 )
(1)
Amounts have been adjusted
to reflect the 1-for-10 reverse stock split that became effective on September 8, 2025. See Note 2 “Basis of presentation and summary
of significant accounting policies” for additional details.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
Stardust
Power Inc. and Subsidiaries
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(all
amounts in USD)
(Unaudited)
Six
months ended
June 30, 2026
Six
months ended
June 30, 2025
Cash flows from operating activities:
Net loss
$ ( 9,137,586 )
$ ( 7,514,138 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Stock based compensation
2,780,474
4,380,679
Non-cash marketing expense for stock issued to vendor
151,128
-
Amortization of debt discount and debt issuance costs
692,710
-
Change in fair value of common stock make-whole obligation
53,629
215,443
Loss on sale of investments in equity securities
-
95,178
Change in fair value of investment in equity securities
8,572
728,134
Loss on extinguishment of liability, net
122,409
-
Loss on write-off of promissory note and deposit
-
232,481
Deferred transaction cost expensed
25,000
30,000
Change in fair value of warrant liability
115,782
( 2,171,692 )
Change in fair value of sponsor earnout shares
-
( 528,000 )
Depreciation expense
2,566
1,536
Amortization of operating lease right-of-use asset
15,810
-
Changes in operating assets and liabilities:
Prepaid expenses and other assets
12,701
239,723
Accounts payable
487,156
128,902
Accrued liabilities and other liabilities
682,807
( 328,696 )
Operating right of use asset and liability
( 15,810
)
-
Net cash used in operating activities
$ ( 4,002,652 )
$ ( 4,490,450 )
Cash flows from investing activities:
Capital project costs
( 175,644 )
( 2,278,760 )
Land acquisition cost
-
( 16,619 )
Proceeds from sale of investment in equity securities
-
78,311
Purchase of computer and equipment
( 18,668 )
-
Net cash used in investing activities
$ ( 194,312 )
$ ( 2,217,068 )
Cash flows from financing activities:
Proceeds from issuance of common stock
1,512,480
122,551
Proceeds from issuance of notes payable to related parties
-
250,000
Repayment of notes payable to related parties
-
( 250,000 )
Repayment of short-term loan from related parties
-
( 2,000,000 )
Repayment of short-term loan
( 205,403 )
( 1,808,552 )
Proceeds from advance received from PIPE investors
-
125,000
Deferred transaction costs paid
( 50,000 )
( 25,000 )
Proceeds from public offerings
-
10,270,400
Proceeds from warrant inducement exercises
-
2,971,040
Transaction costs associated with public offerings and warrant inducement
-
( 1,252,152 )
Repurchase of unvested shares
-
( 1,593 )
Net cash provided by financing activities
$ 1,257,077
$ 8,401,694
Net (decrease)/ increase in cash
$ ( 2,939,887 )
$ 1,694,176
Cash at the beginning of the period
3,480,151
912,574
Cash at the end of the period
$ 540,264
$ 2,606,750
Supplemental disclosure for cash flow information:
Interest paid
$ 40,684
$ 143,565
Taxes paid
$ 2,650
5,150
Supplemental disclosure of non-cash investing and financing activities:
Unpaid capital project costs
112,514
1,698,517
Unpaid property and equipment purchase cost
9,132
-
Fair value of common stock issued to settle accrued bonus
1,573,032
-
Operating right of use asset obtained in exchange for new lease liability
173,254
-
Common stock issued for partial repayment of 2025 convertible note
847,381
-
Unpaid at-the-market offering costs
57,875
-
Reclass of advances to capital project costs
-
236,235
Unpaid public offering issuance cost
-
623,345
Unpaid warrant inducement issuance cost
-
29,000
Incremental fair value of warrant inducement
-
2,108,480
Issuance of common stock to short- term loan holders
-
6,200,000
Issuance of common stock to PIPE investors
-
550,000
Issuance of common stock to vendor
-
80,612
Issuance of common stock under license arrangement
-
343,000
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
1 – DESCRIPTION OF THE COMPANY
Nature
of Business
Stardust
Power Inc. (the “ Company ” or “ Stardust Power ”), formerly known as Global Partner Acquisition Corp
II (“ GPAC II ”), a Delaware corporation, is an American developer of battery grade lithium products, designed to foster
energy independence in the United States. While the Company has not earned any revenue yet, the Company is in the process of developing
a strategically central, lithium refinery capable of producing up to 50,000
metric tons per annum of battery grade lithium.
NOTE
2 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared on the accrual basis of accounting in conformity
with U.S. generally accepted accounting principles (“ U.S. GAAP ”) and pursuant to the rules and regulations of the
Securities and Exchange Commission (the “ SEC ”) regarding interim financial reporting.
In
the opinion of management, the accompanying unaudited condensed consolidated financial statements include all normal and recurring adjustments
(which consist primarily of accruals, estimates and assumptions that impact the unaudited condensed consolidated financial statements)
considered necessary to present fairly the Company’s unaudited condensed consolidated balance sheet as of June 30, 2026, its unaudited
condensed consolidated statements of operations and stockholders’ deficit for the three and six months ended June 30, 2026 and
June 30, 2025, and its unaudited condensed consolidated statements of cash flows for the six months ended June 30, 2026 and June 30,
2025. Certain information and note disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have
been condensed or omitted pursuant to such rules and regulations. As such, the information included in this report should be read in
conjunction with the audited consolidated financial statements and notes thereto of Stardust Power for the year ended December 31, 2025
included in the Company’s Annual Report on Form 10-K filed with the SEC on March 25, 2026 (the “ Form 10-K ”),
which provides a more complete discussion of the Company’s accounting policies and certain other information. The accompanying
condensed consolidated balance sheet as of December 31, 2025, has been derived from the audited consolidated balance sheet as of December
31, 2025, contained in the above referenced Form 10-K.
The
unaudited condensed consolidated financial statements include the accounts of Stardust Power Inc. and its wholly owned subsidiaries,
Stardust Power LLC and Strike Merger Sub II, LLC. All material intercompany balances have been eliminated upon consolidation. Interim
results are not necessarily indicative of results for a full year or any future periods.
These
unaudited condensed consolidated financial statements are presented in U.S. dollars.
Use
of Estimates
The
preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions
that affect the amounts reported and disclosed in the unaudited condensed consolidated financial statements and accompanying notes. Those
estimates and assumptions include, but are not limited to, useful life of assets, realization of deferred tax assets, the incremental
borrowing rate for determining operating lease assets and liabilities and fair valuation of stock-based compensation, common shares purchase
agreement, warrants, convertible notes, and sponsor earnout shares. The Company evaluates estimates and assumptions on an ongoing basis
using historical experience and other factors and adjusts those estimates and assumptions when facts and circumstances dictate. As future
events and their effects cannot be determined with precision, actual results could differ from these estimates, and those differences
could be material to the unaudited condensed consolidated financial statements.
Emerging
Growth Company
Section
102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards
until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a
class of securities registered under the Securities Exchange Act of 1934, as amended (the “ Exchange Act ”)), are required to comply
with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition
period and comply with the requirements that apply to non-emerging growth companies, but any such election to opt out is irrevocable.
The Company has elected not to opt out of such extended transition period which means that when an accounting standard is issued or revised
and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new
or revised standard at the time private companies adopt the new or revised standard.
5
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Reverse
Stock Split
On
September 8, 2025, the Company effected a 1-for-10 reverse stock split (the “ Reverse Stock Split ”) of the Company’s
common stock, par value $ 0.0001 per share (“ Common Stock ”). As a result of the Reverse Stock Split, every 10 shares
of the Company’s Common Stock issued and outstanding were automatically converted into one new share of Common Stock. Proportionate
adjustments were also made to (i) the exercise prices, and the number of shares underlying the Company’s outstanding equity awards,
as applicable, (ii) the number of shares issuable under the Company’s equity incentive plans and certain existing agreements, and
(iii) the number of shares purchasable upon exercise, and/or the exercise prices, of the Company’s outstanding warrants to purchase
shares of the Company’s Common Stock. The Reverse Stock Split did not decrease the number of authorized shares of Common Stock
and preferred stock or otherwise affect the par value of the Common Stock. No fractional shares were issued in connection with the Reverse
Stock Split and any fractional shares resulting from the Reverse Stock Split were rounded down to the nearest whole share. Stockholders
who were otherwise entitled to receive fractional shares as a result of the Reverse Stock Split were paid cash in lieu thereof. All shares
of the Company’s Common Stock, per-share data and related information included in the accompanying unaudited condensed consolidated
financial statements have been retroactively adjusted as though the Reverse Stock Split had been effected prior to all periods presented.
Going
Concern
The
Company’s unaudited condensed consolidated financial statements have been presented on the basis that it is a going concern, which
contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
As
of June 30, 2026, the Company has $ 540,264 of unrestricted cash. The Company is a development stage entity having no revenues and has
incurred a net loss of $ 3,902,894 and $ 9,137,586 for the three and six months ended June 30, 2026, respectively. The Company has an accumulated
deficit of $ 77,480,170 and stockholders’ deficit of $ 8,240,860 as of June 30, 2026. The Company expects to continue to incur significant
costs in pursuit of its operating and investment plans. These costs exceed the Company’s existing cash balance and net working
capital. These conditions raise substantial doubt about its ability to continue as a going concern.
On
December 23, 2025, the Company entered into a Securities Purchase Agreement (the “ Lind Securities Purchase
Agreement ”) with Lind Global Asset Management XIII LLC (“ Lind ”) providing for up to $ 15,000,000
in senior secured convertible debt financing. Simultaneously, the Company initially drew down gross proceeds of $ 4,000,000
in exchange for issuance to Lind of a Senior Secured Convertible Promissory Note in the amount of $ 4,800,000
(the “ 2025 Convertible Note ”) and a Common Stock Purchase Warrant (the “ 2025 Lind Warrant ”) , for the purchase of approximately 411,245
shares (the “ Lind Warrant Shares ”). After deducting a commitment fee of $ 100,000
and other transaction-related costs, the Company received net cash proceeds of $ 3,792,500
(See Note 8).
On
February 12, 2026, the Company entered into a Common Stock Purchase Agreement (the “ B. Riley Purchase Agreement ”)
with B. Riley Principal Capital II, LLC (“ B. Riley Principal Capital II ”), the selling stockholder. Upon the
terms and subject to the satisfaction of the conditions set forth in the B. Riley Purchase Agreement, the Company will have the
right, in its sole discretion, to sell up to $ 10,000,000
of Common Stock to B. Riley Principal Capital II, subject to certain conditions and limitations contained in the B. Riley Purchase
Agreement, from time to time during the term of the B. Riley Purchase Agreement. Sales of Common Stock pursuant to the B. Riley
Purchase Agreement, and the timing of any sales, are solely at the option of the Company. The Company is under no obligation to sell
any securities to B. Riley Principal Capital II under the B. Riley Purchase Agreement. As of the date of this filing, the Company
has issued 505,866
shares of Common Stock aggregating to net proceeds of $ 1,310,904
under this arrangement (See Note 4).
On
May 8, 2026, the Company entered into an At Market Issuance Sales Agreement (the “ Sales Agreement ”) with B. Riley
Securities, Inc. (the “ Agent ”). Pursuant to the terms of the Sales Agreement, the Company may sell from time to time
through the Agent, shares of the Company’s common stock, par value $ 0.0001
per share (the “ Placement Shares ”), having
an aggregate offering price of up to $ 5,000,000
(the “ ATM Offering ”). The Company intends
to use this facility to raise capital as needed. As of the date of this filing, the Company has issued 2,159,867
Placement shares of Common Stock aggregating to net proceeds
of $ 3,112,021
under this arrangement (See Note 4).
6
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
As
of the date on which these unaudited condensed consolidated financial statements were available to be issued, the Company believes that
the cash on hand, and additional investments available through issuance of new Common Stock, will be inadequate to satisfy the Company’s
working capital and capital expenditure requirements for at least the next twelve months. The ability of the Company to continue as a
going concern is dependent upon management’s plan to raise additional capital from issuance of equity or receive additional borrowings
to fund the Company’s operating and investing activities over the next year. These unaudited condensed consolidated financial statements
do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that
might be necessary should the Company be unable to continue as a going concern.
Summary
of Significant Accounting Policies
The
significant accounting policies applied in the Company’s audited consolidated financial statements as of and for the year ended
December 31, 2025, as disclosed in the Company’s Annual Report on Form 10-K filed with the SEC on March 25, 2026, are applied consistently
in these unaudited interim condensed consolidated financial statements.
Net
Loss per Share
The
Company adopted Accounting Standard Codification (“ ASC ”) 260, “Earnings per Share” , at its inception.
Basic net loss per share is calculated by dividing the net loss by the weighted average number of Common Stock outstanding for the period.
Diluted loss per share is calculated by dividing the Company’s net loss available to common stockholders by the diluted weighted
average number of shares outstanding for the period. The diluted weighted average number of shares outstanding is the basic weighted
number of shares adjusted as at the first of the year for any potentially dilutive debt or equity. Potential common stock from unvested
restricted stock options, earnouts and common stock warrants are computed using the treasury stock method. Contingently issuable shares
are included in basic EPS only when there is no circumstance under which those shares would not be issued.
The
following table sets forth the computation of the basic and diluted net loss per share:
SCHEDULE OF BASIC AND DILUTED NET LOSS PER SHARE
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Numerator:
Net loss
$ ( 3,902,894 )
$ ( 3,704,438 )
$ ( 9,137,586 )
$ ( 7,514,138 )
Denominator:
Weighted average shares outstanding
11,063,807
6,319,817
10,492,494
5,811,684
Net loss per share, basic and diluted
$ ( 0.35 )
$ ( 0.59 )
$ ( 0.87 )
$ ( 1.29 )
The
following potentially dilutive shares were excluded from the computation of diluted net loss per share attributable to common stockholders
for the periods presented, because including them would have had an anti-dilutive effect:
SCHEDULE OF ANTI-DILUTIVE EFFECT
June 30, 2026
June 30, 2025
Restricted Stock options
16,923
36,195
Restricted Stock Units
99,680
168,603
Performance Stock units
50,658
50,658
Sponsor Earnout Shares (Note 4) *
-
-
Public warrants
486,413
486,413
Private warrants
556,666
556,666
Inducement warrants
-
958,400
Short term loan warrants
86,591
86,591
Private placement warrants
6,425
6,425
2025 Convertible notes shares
698,989
-
2025 Convertible notes warrants
411,245
-
Potentially dilutive shares
411,245
-
*
The
Sponsor Earnout Shares (as defined in the Business Combination Agreement) were not included for purposes of calculating the number
of diluted shares outstanding as of June 30, 2026, as the Sponsor Earnout Shares remain contingently forfeitable, as the conditions
have not been met.
7
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Debt
Issuance Costs
Debt
issuance costs consist of expenditures associated with obtaining debt financing, principally legal and commitment fees. Such costs are
deferred and amortized over the term of the related credit arrangements using a method that approximates the effective interest method.
Debt issuance costs are included in the unaudited condensed consolidated balance sheets as a direct deduction from the carrying amount
of long-term debt and are included in Interest expense in the unaudited condensed consolidated statements of operations. The payment
of debt issuance costs will be recorded under financing activities in the unaudited condensed consolidated statements of cash flows.
Capital
Project Costs and Property and Equipment, Net
The
Company capitalizes costs incurred in connection with the development and construction of its planned lithium refinery in Muskogee, Oklahoma
(the “ Facility ”), in accordance with ASC 360, Property, Plant, and Equipment . Capitalized costs include
expenditures that are directly attributable to the acquisition, development, and construction of the Facility, including land acquisition
costs, permitting costs, engineering, front-end loading (“ FEL ”) studies, environmental studies, and other costs necessary
to prepare the asset for its intended use.
Costs
incurred during the preliminary project stage that are not directly attributable to the construction of the Facility are expensed as
incurred. Capitalization of project costs begins when activities necessary to prepare the asset for construction are in progress and
it is probable that the project will be completed.
Construction-in-progress
assets are not depreciated until the underlying assets are placed into service, at which time depreciation commences over the estimated
useful lives of the related assets. The construction of the Facility is still in progress and hence no depreciation is charged on capital
project costs.
Property
and equipment, net is stated at cost less accumulated depreciation and accumulated impairment loss. The Company depreciates computer
and equipment using the straight-line method over the estimated economic useful lives of the asset, which are generally three 3 to five
years . Land is a non-depreciable asset and is stated at cost.
Impairment
of Long-Lived Assets
The
Company evaluates long-lived assets for possible impairment whenever events or circumstances indicate that the carrying amount of an
asset may not be recoverable. Recoverability of long-lived assets to be held and used is measured by a comparison of the carrying amount
of the asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset
exceeds its estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount exceeds the fair
value of the asset. Fair value is estimated at the price that would be received to sell an asset or paid to transfer a liability in an
orderly transaction between market participants at the measurement date.
Recent
Accounting Pronouncements
From
time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“ FASB ”), under
its ASC or other standard setting bodies, and adopted by the Company as of the specified effective date. The Company has reviewed the
accounting pronouncements issued during the six months ended June 30, 2026, and concluded they were either not applicable or not expected
to have a material impact on the Company’s unaudited condensed consolidated financial statements.
8
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
3 - COMMITMENTS AND CONTINGENCIES
Certain
conditions may exist as at the date the unaudited condensed consolidated financial statements are issued, which may result in a loss
to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent
liabilities, and such assessment inherently involves an exercise of judgment. The Company monitors the arrangements that are subject
to guarantees in order to identify if the obligor who is responsible for making the payments fails to do so. If the Company determines
it is probable that a loss has occurred, then any such estimable loss would be recognized under those guarantees. The methodology used
to estimate potential loss related to guarantees considers the guarantee amount and a variety of factors, which include, depending on
the counterparty, the latest financial position of the counterparty, actual defaults, historical defaults, and other economic conditions.
Management does not believe, based upon information available at this time, that these matters will have a material adverse effect on
the Company’s financial position, results of operations or cash flows. However, there is no assurance that such matters will not
materially and adversely affect the Company’s business, financial position, and results of operations or cash flows.
On
February 7, 2025 (the “ License Agreement Effective Date ”), the Company executed an exclusive license agreement (the
“ License Agreement ”) with KMX Technologies, Inc., a Delaware corporation (“ KMX ”). Under the terms
of the License Agreement, KMX agreed to irrevocably license to the Company the use of KMX’s vacuum membrane distillation technology
(“ VMD Technology ”) and associated processes and systems (including units incorporating the VMD Technology (“ KMX
VMD Units ”)) for use in the Company’s refining and upstream operations. Among other obligations set forth in the License
Agreement, the Company shall be required to exclusively purchase all KMX VMD Units from the Licensor during the term of the License Agreement
on the terms and conditions set forth therein.
On
October 20, 2025, the Company entered into a non-binding letter agreement with Prairie Lithium Limited (“ Prairie ”),
an Australia-based company, for the supply of 6,000 metric tons per annum of lithium carbonate equivalent (“ LCE ”)
in the form of lithium chloride. The lithium chloride is sourced from the Prairie Lithium Project in Saskatchewan, Canada and will be
used as feedstock at the Facility. The initial contract term would span 6 years starting from the date on which the first commercial shipment is received by the Company, with the option for the Company to renew for two additional
six-year terms.
On
October 31, 2025, the Company entered into a non-binding letter agreement with Mandrake Resources Limited (“ Mandrake ”),
an Australia-based company, for the supply of 7,500 metric tons per annum of LCE in the form of lithium chloride. The initial contract
term would span 12 years starting from the date on which first commercial shipment is received by the Company, with the option for the
Company to renew for an additional six-year term.
On
March 13, 2026, the Company entered into a non-binding letter agreement with a strategic counterparty for the supply of 15,000 metric
tons per annum of LCE in the form of lithium chloride. The initial contract term would span 12 years starting from the date on which
first commercial shipment is received by the Company, with the option for the Company to renew for an additional six-year term.
9
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Legal
Proceedings
From
time to time, the Company may be involved in certain legal and regulatory proceedings, as well as demands, investigations and claims
that arise in the ordinary course of its business. The ultimate outcome of any litigation is often uncertain, and unfavorable outcomes
could have a negative impact on the Company’s results of operations and financial condition. The Company makes a provision for
a liability relating to legal matters when it is probable that a liability has been incurred and the amount of the loss can be reasonably
estimated. These provisions are reviewed at least quarterly and adjusted to reflect the impact of negotiations, estimated settlements,
legal rulings, advice of legal counsel and other information and events pertaining to a particular matter. In the Company’s opinion,
resolution of any pending claims (either individually or in the aggregate) is not expected to have a material adverse impact on the Company’s
consolidated results of operations, cash flows or financial position, nor is it possible to provide an estimated amount of any such loss.
However, depending on the nature and timing of any such dispute, an unfavorable resolution of a matter could materially affect the Company’s
future financial position, results of operations, or cash flows, or all in a particular period.
On
July 7, 2025, a complaint was filed in the Supreme Court of the State of New York, County of New York, captioned H.C. Wainwright &
Co., LLC v. Stardust Power, Inc., Case No: 654037/2025. The complaint names the Company as a defendant, and alleges, among other things,
that the Company breached an engagement agreement with the plaintiffs. The plaintiffs seek, among other things, payment of all purported
unpaid sums due under such engagement agreement. On September 19, 2025, the Company filed its answer in response to the complaint, in
which it denied all liability and asserted several affirmative defenses. The action is proceeding to the discovery stage and for further
proceedings. The Company plans to vigorously defend against the lawsuit.
NOTE
4 – COMMON STOCK
On
July 8, 2024, the Common Stock and Public Warrants began trading on Nasdaq under the ticker symbols “SDST” and
“SDSTW”, respectively.
Each
share of Common Stock is entitled to one vote. The holders of Common Stock are also entitled to receive dividends whenever funds are
legally available and when declared by the board of directors (the “ Board ”), subject to prior rights of the convertible
preferred stockholders. Shares of Common Stock issued and outstanding on the unaudited condensed consolidated balance sheet and unaudited
condensed consolidated statement of stockholders’ deficit includes shares related to restricted stock that are subject to repurchase.
The
Company is authorized to issue 700,000,000
and 100,000,000
shares, par value of $ 0.0001
per share, of Common Stock and Preferred Stock, respectively.
At June 30, 2026, the Company had 11,628,657
shares of Common Stock issued and outstanding. As of December
31, 2025, the Company had 9,869,558
shares of Common Stock issued and outstanding.
Sponsor
Earnout Shares
As
part of the closing of the Business Combination, the Company issued 100,000 shares to Global Partner Sponsor II, LLC (the “ Sponsor ”).
These shares are subject to vesting (or forfeiture) based on achieving certain trading price thresholds following the closing (“ Sponsor
Earnout Shares ”). Fifty percent of the Sponsor Earnout Shares will vest when the Volume-Weighted Average Price (“ VWAP ”)
of the Common Stock price equals or exceeds $ 120.00 per share for a period of 20 trading days in a 30 trading day period, and the remaining
fifty percent of the Sponsor Earnout Shares will vest when the VWAP of the Common Stock price equals or exceeds $ 140.00 per share for
a period of 20 trading days in a 30 trading day period. There are no service conditions or any requirement for the participants to provide
goods or services in order to vest in the Sponsor Earnout Shares. Accordingly, the Company determined that the Sponsor Earnout Shares
are not within the scope of ASC 718. The accounting for the Sponsor Earnout Shares was evaluated under ASC Topic 480, “ Distinguishing
Liabilities from Equity ”, and ASC Subtopic 815-40, “ Derivatives and Hedging — Contracts in Entity’s Own
Equity ” (“ ASC 815-40 ”), to determine if the Sponsor Earnout Shares should be classified as a liability or
within equity. As part of the analysis, it was determined that the Sponsor Earnout Shares subject to vesting are freestanding from other
shares of Combined Company Common Stock held by the Sponsor and do not meet the criteria in ASC 815-40 to be considered indexed to the
Combined Company Common Stock, due to the settlement provisions including a change in control component which could impact the number
of the Sponsor Earnout Shares that are ultimately settled for, which is not an input to a fixed-for-fixed option pricing model. As a
result, the Sponsor Earnout Shares were classified as a liability. Subsequent changes in the fair value of the Sponsor Earnout Shares
will be reflected in the unaudited condensed consolidated statement of operations.
10
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Upon
the occurrence of a change in control, any remaining unvested Sponsor Earnout Shares become vested. Unvested Sponsor Earnout Shares
will be forfeited if vesting does not occur prior to the eighth anniversary of the Closing Date. The Company assesses the fair value
of expected earnout consideration at each reporting period using the Monte Carlo Method, which is consistent with the initial
measurement of the expected earnout consideration. As at June 30, 2026 and December 31, 2025, the Company did not identify any
indicators that a change in the fair value of the Sponsor Earnout Shares last measured at $ 4,700
as of March 31, 2025, would be material, and accordingly did not perform an updated Monte Carlo valuation as of either
date.
Common
Stock Purchase Agreement
On
October 7, 2024, the Company entered into a common stock purchase agreement and a related registration rights agreement with B. Riley
Principal Capital II (the “ Prior B. Riley Agreements ”), pursuant to which the Company could have, at its sole discretion
and subject to certain conditions and limitations (including 4.99% beneficial ownership limitation), sold up to the lesser of $ 50.0
million of its Common Stock or the applicable Exchange Cap
(19.99% of the common shares outstanding immediately prior to execution of the Prior B. Riley Agreements) during the 36-month term of
the Prior B. Riley Agreements. The purchase price of shares is based on the VWAP of the Company’s Common Stock on the applicable
purchase date, less a fixed 3% discount.
In
connection with the Prior B. Riley Agreements, the Company issued 6,369 shares of Common Stock as commitment shares to B. Riley Principal
Capital II with a grant date fair value of $ 500,000 , which was recorded as a component of finance charges in the consolidated statements
of operations for the year ended December 31, 2024. The Prior B. Riley Agreements also provided for a make-whole mechanism whereby, if
B. Riley Principal Capital II’s aggregate resale proceeds from the commitment shares were less than $ 500,000 , the Company would
pay the shortfall in cash, and if the resale proceeds exceeded $ 500,000 , B. Riley Principal Capital II would remit 50% of the excess
to the Company. As of June 30, 2025, the fair market value of the commitment shares was $ 12,546 , resulting in a make-whole obligation
of $ 487,454 . The change in the fair value of the make-whole obligation of $ 17,513 and $ 215,443 was recognized as a component of finance
charges in the unaudited condensed consolidated statements of operations for the three and six months ended June 30, 2025, respectively.
On
December 11, 2025, the Company entered into a letter agreement with B. Riley Principal Capital II, pursuant to which the parties mutually
agreed to terminate the Prior B. Riley Agreements. As part of the termination, the Company agreed to satisfy the make-whole payment as
per the terms of the Prior B. Riley Agreements of $ 471,942 , in three equal portions: (i) through the issuance of restricted Common Stock
priced at $ 4.40 per share and subject to resale registration, (ii) in cash upon the Company’s next equity or convertible financing,
and (iii) in connection with a future equity line, at-the-market program, or similar financing that the Company is currently working
on with the Investor or its affiliate, or otherwise in cash if unpaid by September 30, 2026. On December 15, 2025, the Company issued
35,753 shares of Common Stock (“ Settlement Shares ”) to B. Riley Principal Capital II to satisfy one-third of the make-whole
payment as per the terms of the Agreement. As of December 31, 2025, and June 30, 2026, the fair value of the Settlement Shares was $ 109,405
and $ 55,776 , respectively, which was less than one-third of the make-whole obligation of $ 157,315 . Accordingly, the Company recorded
an accrual of $ 47,910 as of December 31, 2025, and an additional accrual of $ 53,629 for the six months ended June 30, 2026, representing
the differential between the fair value of the Settlement Shares and one-third of the make-whole obligation. In January 2026, the Company
made a cash payment of $ 157,314 to settle one-third of the make-whole obligation and in May 2026, the Company received an invoice for
the remaining one-third of the make-whole obligation of $ 157,314 and made a cash payment of $ 75,000 . As of December 31, 2025 and June
30, 2026, the total make-whole obligation balance was $ 362,538 and $ 101,539 , respectively and is included in accrued expenses and other
current liabilities in the accompanying condensed consolidated balance sheets. The change in the fair value of the make-whole obligation
of $ 28,602 and $ 53,629 is recorded as a component of finance charges in the accompanying unaudited condensed consolidated statements
of operations for the three and six months ended June 30, 2026.
11
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
On
February 12, 2026, the Company entered into the B. Riley Agreements. Pursuant to the B. Riley Agreements, the Company has the right,
in its sole discretion, to sell to B. Riley Principal Capital II, from time to time during the 36-month investment period, up to $ 10,000,000
of newly issued shares of Common Stock (the “ Total Commitment ”), subject to the Exchange Cap (as defined below) and
other conditions and limitations set forth in the agreement.
Under
the applicable Nasdaq rules, and absent stockholder approval or satisfaction of an “at-market” exception, the Company may
not issue to B. Riley Principal Capital II under the B. Riley Agreements more than 1,972,924 shares of Common Stock, which represents
19.99 % of the Common Stock outstanding immediately prior to the execution of the B. Riley Agreements (the “ Exchange Cap ”).
In addition, B. Riley Principal Capital II may not acquire shares under the B. Riley Agreements to the extent such issuances would result
in B. Riley Principal Capital II and its affiliates beneficially owning more than 4.99% of Stardust’s outstanding common stock
(the “ Beneficial Ownership Limitation ”), as determined under Section 13(d) of the Exchange Act and Rule 13d-3 thereunder.
The Company evaluated the B. Riley Agreements to determine whether they should be accounted for considering the guidance in ASC 815-40
and concluded that it is an equity-linked contract that does not qualify for equity classification and therefore requires fair value
accounting as a derivative. The Company has analyzed the terms of the freestanding purchased put right and has concluded that it had
insignificant value as of June 30, 2026.
The
purchase price of the shares of Common Stock to be sold under the B. Riley Agreements, is determined by reference to the VWAP of the
Common Stock over specified VWAP or Intraday VWAP Purchase Periods on the applicable purchase dates, less a fixed 3% discount to such
VWAP, and subject to daily volume-based limits, the Exchange Cap, the Beneficial Ownership Limitation and a minimum Threshold Price condition
with terms as defined in the B. Riley Agreements.
In
connection with entering into the B. Riley Agreements, the Company agreed to reimburse B. Riley Principal Capital II for certain fees
and expenses, including (i) a Qualified Independent Underwriter (“ QIU ”) fee and initial legal fee reimbursements payable
at or around Closing and Commencement (as defined in the B. Riley Agreements) and (ii) ongoing quarterly legal fee reimbursements for
B. Riley Principal Capital II’s due-diligence and related matters. The Company also agreed that a fully earned, non-refundable
Prior Transaction Cash Holdback Amount of $ 157,314 , relating to a prior terminated transaction with B. Riley Principal Capital II, will
be funded by allowing B. Riley Principal Capital II to withhold 10 % of the gross purchase price on each VWAP or Intraday VWAP Purchase
under the new facility until cumulative withholdings equal to $ 157,314 . If the Company fails to pay in full this Prior Transaction Cash
Holdback Amount on or before September 30, 2026, the Company will also be obligated to pay B. Riley Principal Capital II a one-time non-refundable
commitment fee of up to $ 100,000 , in accordance with the terms of the B. Riley Agreements. In May 2026, the Company received an invoice
for the Holdback Amount of $ 157,314 and made a cash payment of $ 75,000 .
Other
than shares that may be issued to B. Riley Principal Capital II under this facility, the Company has issued and may continue to issue
additional shares of its Common Stock from time to time in separate transactions, which may result in further dilution to existing stockholders.
During
the three and six months ended June 30, 2026, the Company issued 476,799 and 505,866 shares of Common Stock aggregating to net proceeds
of $ 1,216,711 and $ 1,310,904 , respectively.
At-the-Market
Issuance Sales Agreement
On
May 8, 2026, the Company entered into the Sales Agreement with the Agent, pursuant to which the Company may issue and sell the
Placement Shares from time to time, in its sole discretion, through the ATM Offering, through or to the Agent acting as sales agent or principal. The ATM Offering is registered under
the Company’s shelf registration statement on Form S-3 (File No. 333-294938), which has been declared effective by the SEC.
The Company has filed a Prospectus Supplement specifically relating to the Placement Shares. The Company is not obligated to sell
any shares under the Sales Agreement and may suspend or terminate the Sales Agreement at any time. The Company’s ability to
raise capital through sales of Placement Shares under the Sales Agreement is subject to, among other things, the continued
effectiveness of the shelf registration statement and related Prospectus Supplement and market conditions, including the trading
price and trading volume of the Company’s common stock, and the Company may be unable to sell Placement Shares at times, or on
terms, that are acceptable to the Company.
12
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Sales
of the Placement Shares, if any, will be made by means of ordinary brokers’ transactions on the Nasdaq Capital Market or any other
existing trading market for the Company’s common stock, in negotiated transactions, or by any other method permitted by law deemed
to be an “at the market offering” as defined in Rule 415(a)(4) under the Securities Act of 1933, as amended. Under the terms
of the Sales Agreement, the Agent may also purchase Placement Shares as principal for its own account at a price to be agreed upon at
the time of sale.
The
Agent will be entitled to compensation under the terms of the Sales Agreement at a commission rate equal to up to 3.0 %
of the gross proceeds of the sales price of common stock that it sells as Agent and up to
5.0 % of the gross proceeds of the sales price of common stock sold to the Agent as principal. In connection with entering
into the Sales Agreement, the Company agreed to reimburse the Agent for certain fees and expenses, reasonable and documented legal,
filing and other direct offering costs, including reimbursement of Agent counsel fees not to exceed $ 50,000
in connection with the execution of the Sales Agreement and $ 5,000
per calendar quarter thereafter for ongoing representation updates. During the three months ended June 30, 2026, the Company
incurred legal and professional fees of $ 107,875
in connection with entering into the Sales Agreement, which was capitalized as deferred offering costs and will be allocated against
proceeds as shares are sold. Of this amount $ 3,584 was allocated against proceeds as shares are sold during the three months ended June 30,
2026.
The Company has evaluated the Sales Agreement and
the Placement Shares issued thereunder in accordance with applicable accounting guidance. The Company determined that the Sales
Agreement is not within the scope of ASC 480, Distinguishing Liabilities from Equity , as it does not embody an unconditional
obligation to repurchase the Company’s equity shares, an obligation to settle by transferring assets, or an obligation to issue a variable
number of shares for a fixed monetary amount. The Sales Agreement was further evaluated under ASC 815, Derivatives and Hedging ,
and ASC 815-40, Contracts in an Entity’s Own Equity . The Company concluded that the Sales Agreement is not a derivative
instrument and does not contain any features that require bifurcation as embedded derivatives. The Sales Agreement is indexed
to the Company’s own equity and satisfies all conditions for equity classification under ASC 815-40. Accordingly, the Placement Shares
issued under the ATM Offering are classified as permanent equity in the accompanying condensed consolidated balance sheets,
and no derivative liability has been recognized in connection with the Sales Agreement or the ATM Offering.
During
the three months ended June 30, 2026, the Company sold an aggregate of 79,503
shares of Common Stock at a weighted average price per share
of $ 2.09 ,
aggregating to net proceeds of $ 161,032 ,
after deducting commissions and other offering expenses. Subsequent to quarter end, the Company sold 2,080,364
shares of Common Stock aggregating to net proceeds of 2,950,989 .
The Company intends to use the net proceeds from sales of Placement Shares under the Sales Agreement for general corporate purposes,
including working capital, capital expenditures, and advancement of its lithium refinery project in Muskogee, Oklahoma.
In connection with the Company’s ATM offering
program, the Company has agreed to indemnify the Agent against losses arising from material misstatements or omissions in the Registration
Statement or Prospectus, excluding losses attributable to information furnished in writing by the Agent. If indemnification is unavailable,
contribution will be allocated based on relative benefits received (Net Proceeds to the Company vs. commissions to the Agent), with the
Agent’s contribution capped at total commissions received. These obligations survive termination of the sales agreement. As of June
30, 2026, no claims have been asserted, and the Company does not believe a loss is probable; accordingly, no liability has been accrued.
Public
Offering and Warrant Inducement
During
the six months ended June 30, 2025, the Company completed two public offerings generating gross proceeds of $ 5,750,400 (January
2025), approximately $ 4,520,000 (June 2025, inclusive of a partially exercised over-allotment option) and a warrant inducement
transaction generating gross proceeds of $ 2,971,040 (March
2025). No warrants issued in these transactions remain outstanding as of June 30, 2026. These transactions, and the October 2025
warrant exchange in which the Inducement Warrants were exchanged for shares and cancelled, are described in greater detail in Note 6
to the Company’s Form 10-K.
KMX
Licensing Agreement
On
February 7, 2025, the Company executed the License Agreement with KMX. Under the terms of the License Agreement, KMX agreed to
irrevocably license to the Company the use of KMX’s VMD Technology and associated processes and systems (including KMX VMD
Units) for the purpose of the Company’s use of the technology in its refining and upstream operations. Among other obligations
set forth in the License Agreement, the Company shall be required to exclusively purchase all KMX VMD Units from KMX during the term
of the License Agreement on the terms and conditions set forth therein. The License Agreement grants the Company the exclusive right
to sublicense, use, market, sell and operate KMX’s VMD Technology across the United States, Canada and select international
markets. As a consideration for this license, the Company agreed to pay KMX a royalty comprised of 50,000
shares of the Company’s Common Stock.
As
of the License Agreement Effective Date, the license did not meet the recognition criteria for an intangible asset under U.S. GAAP, as
it did not provide probable future economic benefits independent of the KMX VMD Units, which are expected to be acquired only upon the
commencement of operations at the Company’s planned facility. Accordingly, the Company recognized $ 343,000
as other long-term assets on the audited and unaudited condensed
consolidated balance sheets as of December 31, 2025 and June 30, 2026, respectively.
13
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Vendor
shares issuance
On
October 30, 2025, the Company approved the issuance of 65,000
shares of Common Stock to a vendor for services to be rendered over a period of 12 months. The shares fully vested upon issuance and
will be expensed as services are received. The Company recognized consulting expense of $ 75,562
and $ 151,128 for
the three and six months ended June 30, 2026, and a prepaid expense of $ 226,688
and $ 75,560 as of December 31, 2025
and June 30, 2026, respectively. The corresponding amounts were recorded as an increase to additional paid-in capital. During the
quarter ended June 30, 2026, the Company issued the shares to the vendor.
Private
Placement Agreement
On
December 31, 2024, the Company entered into binding term sheets with certain investors (“ 2024 Investors ”)
pursuant to which the Company agreed to sell, and the 2024 Investors agreed to purchase, Company securities for an aggregate amount
of $ 550,000 (the
“ Private Placement ”). The 2024 Investors agreed to purchase, and the Company agreed to issue and sell, up to
$ 550,000 in
shares of Common Stock at a price equal to 95% of the closing bid price of the Common Stock on the last trading day prior to the
closing date for the Private Placement. In addition, each 2024 Investor will receive warrants representing the right, exercisable
within five years of the closing date, to purchase up to 50% of the shares of Common Stock purchased by such 2024 Investor in the
Private Placement, with 10 warrants exercisable for one share of Common Stock at an exercise price of $ 115.00 .
The Company received proceeds of $ 425,000 in
December 2024 and additional proceeds of $ 125,000 in
January 2025 from certain 2024 Investors. The Company had accounted for this transaction as Advance from PIPE investor for shares
and warrants to be issued based on purchase agreement to be entered on the consolidated balance sheet as of December 31, 2024. On
April 24, 2025, the Company issued 12,850 shares
of Common Stock and 64,251 Warrants
to the investors.
NOTE
5 – STOCK BASED COMPENSATION
2023
Equity Incentive Plan
At
March 16, 2023 (inception), the Legacy Stardust Power stockholders approved the 2023 Equity Incentive Plan, and 230,112 shares of the
Company’s Common Stock were reserved for issuance thereunder. During the year ended December 31, 2024, the Board adopted a resolution
to increase the number of shares of Common Stock authorized for issuance under the 2023 Equity Incentive Plan by 115,056 shares of Common
Stock. During the three and six months ended June 30, 2026, there were no grants under the 2023 Equity Incentive Plan.
Stock
Options
During
October and November 2023, Legacy Stardust Power granted stock options to purchase 227,810 shares of Common Stock under the 2023 Equity
Incentive Plan. All the options under the 2023 Equity Incentive Plan were early-exercised by grantees. Accordingly, the Company received
a total amount of $ 14,850 towards the early exercise of these options during the period from March 16, 2023 (inception) through December
31, 2023, and recorded a liability against the early exercise of these options.
The
early exercised shares liability amounting to $ 1,109 and $ 1,735 is outstanding as at June 30, 2026, and December 31, 2025, respectively,
and is presented under ‘Early exercised shares option liability’ on the unaudited condensed and audited consolidated balance
sheets, respectively.
Stock
option activity for the six months ended June 30, 2026, and balances as at the end of June 30, 2026, were as follows:
SCHEDULE OF STOCK OPTION ACTIVITY
Stock Options
Number
of
options
Weighted
Average
Grant-Date
Fair
Value
Weighted
average
remaining
contractual
life (Years)
Aggregate
Intrinsic Value
Unvested as of December 31, 2025
26,560
$ 5.55
1.50
$
79,548
Granted
-
-
Vested
( 9,637 )
5.23
Forfeited
-
-
Unvested as of June 30, 2026
16,923
$ 5.73
1.10
$
25,300
14
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The
total compensation expense for stock options recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 50,171 and $ 50,826 for the six months ended June 30, 2026, and 2025, respectively. The total
compensation expense for stock options recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations were $ 25,022 and $ 25,017 for the three months ended June 30, 2026, and 2025 respectively.
As
at June 30, 2026, total unvested compensation cost for stock options granted to employees not yet recognized was $ 92,769 . The Company
expects to recognize this compensation over a weighted average period of approximately 1.10 years.
Restricted
Stock Units
Restricted
stock unit (“ RSU ”) activity for the six months ended June 30, 2026, and balances as at June 30, 2026, were as follows:
SCHEDULE OF RESTRICTED STOCK ACTIVITY
Number of
Shares
Weighted
Average
Grant-Date
Fair Value
Unvested as at December 31, 2025
54,561
$ 87.10
Granted
-
-
Vested
( 20,805 )
85.68
Forfeited
-
-
Unvested as at June 30, 2026
33,756
87.98
The
total compensation expense for RSUs recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 826,865 and $ 2,392,528 for the six months ended June 30, 2026, and 2025, respectively.
The
total compensation expense for RSU recognized in the General and administrative expenses of the Company’s unaudited condensed consolidated
statements of operations was $ 357,967 and $ 1,094,640 for the three months ended June 30, 2026, and 2025, respectively.
The
total fair value of RSU’s vested during six months ended June 30, 2026, was $ 1,782,495 . As at June 30, 2026, total unvested
compensation cost for RSUs granted to employees not yet recognized was $ 699,397 .
The Company expects to recognize this compensation over a weighted average period of approximately 1.23
years.
2024
Equity Incentive Plan
The
Board adopted, and the stockholders of the Company approved, the 2024 Equity Incentive Plan (the “ 2024 Plan ”) in September
2024. The maximum number of shares with respect to one or more awards that may be granted to any one participant during any calendar
year shall be 467,366
shares of Common Stock.
On
March 13, 2026, the Company filed a Registration Statement on Form S-8 for the purpose of registering an additional (i) 732,159
shares of Common Stock that became issuable under the 2024 Plan pursuant to the provisions of the 2024 Plan providing for automatic
increases in the number of shares reserved for issuance thereunder (the “ Evergreen Shares ”) and (ii) 82,000
shares of Common Stock that may again become available for issuance with respect to awards under the 2024 Plan pursuant to the share
counting, share recycling and other terms and conditions of the 2024 Plan (the “ Recycled Shares ”). Additionally
at the Annual Meeting on June 2, 2026, the Company’s stockholders approved an amendment and restatement of the Company’s
2024 Plan to increase the number of shares available for issuance under the 2024 Plan by 2,600,000
shares and extend the 2024 Plan’s term to April 8, 2036.
15
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
During
the six months ended June 30, 2026, the Company granted (a) 40,000 RSUs to employees, which vested immediately upon grant, (b) 620,362
RSUs to employees, which vested immediately upon grant and were issued in settlement of prior year bonuses and (c) 21,692 RSUs to consultants
which vested immediately upon grant and were issued in settlement of prior year incentives.
The
fair value of common stock is based on the closing price of the Company’s Common Stock, as reported on Nasdaq on the date of
grant.
RSU
activity for the six months ended June 30, 2026, and balances as at the end of June 30, 2026, were as follows:
SCHEDULE OF RESTRICTED STOCK ACTIVITY
Number of
Shares
Weighted
Average
Grant-Date
Fair Value
Unvested as at December 31, 2025
89,147
53.62
Granted
682,054
2.49
Vested
( 705,277 )
4.19
Forfeited
-
-
Unvested as at June 30, 2026
65,924
53.48
The
total compensation expense for RSUs recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 1,340,208
and $ 1,374,077
for the six months ended June 30, 2026, and 2025, respectively.
The
total compensation expense for RSUs recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 604,056
and $ 23,564
for the three months ended June 30, 2026, and 2025, respectively.
The total fair value of RSU’s vested during
six months ended June 30, 2026, was $ 2,954,614 .
As
at June 30, 2026, total unvested compensation cost for RSUs granted to employees and non-employee directors not yet recognized was $ 2,936,598 .
The Company expects to recognize this compensation over a weighted average period of approximately 2.27 years.
As
at June 30, 2026, total unvested compensation cost for RSUs granted to the consultants not yet recognized was $ 480,872 . The Company expects
to recognize this compensation over a period of approximately 2.21 years.
Performance
stock unit (“ PSU ”) activity for the six months ended June 30, 2026, and balances as at the end of June 30, 2026, were
as follows:
SCHEDULE OF PERFORMANCE SHARES UNITS ACTIVITY
Number of
Shares
Weighted
Average
Grant-Date
Fair Value
Unvested as at December 31, 2025
50,658
67.33
Granted
-
-
Vested
-
-
Forfeited
-
-
Unvested as at June 30, 2026
50,658
67.33
16
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The
total compensation expense for PSUs recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 563,230 and $ 563,248 for the six months ended June 30, 2026, and 2025, respectively.
The
total compensation expense for PSUs recognized in the General and administrative expenses of the Company’s unaudited condensed
consolidated statements of operations was $ 283,170
and $ 283,179
for the three months ended June 30, 2026, and 2025, respectively.
As
at June 30, 2026, total unvested compensation cost for PSUs granted to employees not yet recognized was $ 1,378,621 . The Company expects
to recognize this compensation over a weighted average period of approximately 1.21 years.
NOTE
6 – ACCOUNTING FOR WARRANT LIABILITY
The
Company’s Public Warrants and Private Warrants (together, the “Warrants”) were issued in connection with the Business
Combination that closed on July 8, 2024, as described in the Company’s Form 10-K. Each 10 Warrants entitle the holder to purchase one share of Common Stock at an exercise price of $ 115.00 per share. As at June
30, 2026, and December 31, 2025, there were 10,430,800 warrants outstanding, including 4,864,133 Public Warrants and 5,566,667 Private
Warrants outstanding.
The
Company may redeem the outstanding Public Warrants in whole and not in part at a price of $0.01 per warrant upon a minimum of 30 days’
prior written notice of redemption, only in the event that the last sale price of the Common Stock equals or exceeds $180.00 per share
for any 20 trading days within the 30-trading day period ending on the third trading day before the Company sends the notice of redemption
to the Public Warrant holders, and that certain other conditions are met. The Company may also redeem the outstanding Public Warrants
in whole and not in part at a price of $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption, only in
the event that the closing price of the common stock equals or exceeds $100.00 per share on the trading day prior to the date on which
the Company sends the notice of redemption, and that certain other conditions are met. If the closing price of the common stock is less
than $180.00 per share (as adjusted) for any 20 trading days within a 30-trading day period ending three trading days before the Company
sends the notice of redemption to the warrant holders, the Private Warrants must also concurrently be called for redemption on the same
terms as the outstanding Public Warrants.
The
Private Warrants have terms and provisions that are identical to those of the Public Warrants. However, the Private Warrants are not
redeemable by the Company as long as they are held by the Sponsor or its permitted transferees. If the Private Warrants are held by holders
other than the Sponsor or its permitted transferees, the Private Warrants will be redeemable by the Company in all redemption scenarios
and exercisable by the holders on the same basis as the Public Warrants.
The
Company continues to classify the Warrants as derivative liabilities under ASC 815-40, consistent with the classification analysis described
in the Company’s Form 10-K. The Warrants are remeasured at fair value each
reporting period, with changes recognized in the condensed consolidated statements of operations.
17
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The
following tables present information about the Company’s warrant liabilities that are measured at fair value on a recurring basis
at June 30, 2026, and December 31, 2025, and indicate the fair value hierarchy of the valuation inputs the Company utilized to determine
such fair value:
SCHEDULE OF WARRANT LIABILITIES THAT ARE MEASURED AT FAIR VALUE ON A RECURRING BASIS
Description
At June 30,
2026
Quoted Price
In Active
Markets
(level 1)
Significant
Other
Observable
Input
(level 2)
Significant
Other
Unobservable
Input
(level 3)
Public warrants
$ 539,918
$ 539,918
$ -
$ -
Private warrants
617,900
-
617,900
-
Warrant liability
$ 1,157,818
$ 539,918
$ 617,900
$ -
Description
At December 31,
2025
(audited)
Quoted Price
In Active
Markets
(level 1)
Significant
Other
Observable
Input
(level 2)
Significant
Other
Unobservable
Input
(level 3)
Public warrants
$ 485,926
485,926
-
$ -
Private warrants
556,110
-
556,110
-
Warrant liability
$ 1,042,036
485,926
556,110
$ -
At
June 30, 2026 and December 31, 2025, the Company valued its Public Warrants by reference to the publicly traded price of the Public Warrants.
The Company valued its Private Warrants based on the closing price of the Public Warrants since they are similar instruments.
The
warrant liabilities are not subject to qualified hedge accounting. The Company’s policy is to record transfers between levels at
the end of the reporting period. There were no transfers during the three and six months ended June 30, 2026.
NOTE
7 – INVESTMENT IN EQUITY SECURITIES
In
October 2023, Legacy Stardust Power subscribed to and purchased 13,949,579
ordinary shares ( 1.26 %
of the total equity) of QX Resources Limited (“ QXR ”) for $ 200,000 .
QXR’s
ordinary shares are listed on the ASX with a readily determinable fair value, and change in fair value is recognized in the unaudited
condensed consolidated statement of operations. Accordingly, the investment in these securities has been recorded at cost at initial
recognition and at fair value of $ 28,802 and $ 37,374 as at June 30, 2026, and December 31, 2025, respectively. The Company recognized
a loss of $ 14,173 and $ 8,572 for the three and six months ended June 30, 2026, and $ 12,448 and $ 16,479 for the three and six months ended
June 30, 2025, respectively, due to change in fair value of securities in the unaudited condensed consolidated statement of operations.
Further, this investment in securities has been disclosed outside of current assets on the unaudited condensed consolidated balance sheet
in accordance with ASC 210-10-45-4 because the investment has been made for the purpose of affiliation and continuing business.
The
Company held an investment in IRIS Metals Limited (“ IRIS Metals ”), an ASX listed equity security which was fully divested
during fiscal year 2025 and is described in the Company’s Form 10-K. During
the three months ended June 30, 2025, the Company sold 1,175,000
ordinary shares of IRIS Metals for total proceeds of $ 78,311 .
The carrying value of the shares at the time of sale was $ 173,489 ,
resulting in a realized loss of $ 95,178 .
The remaining shares of IRIS Metals were subsequently sold during the second half of 2025. Accordingly, as of June 30, 2026, and December
31, 2025, the Company no longer held any investment in IRIS Metals and no gain or loss due to changes in the fair value of securities
was recognized during the three and six months ended June 30, 2026. During the three and six months ended June 30, 2025, the Company
recognized loss due to changes in the fair value of securities of $ 726,441
and $ 711,655 ,
respectively.
18
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
8 – CONVERTIBLE NOTES AND WARRANTS
Lind
2025 Convertible Note
On
December 23, 2025, the Company entered into the Lind Securities Purchase Agreement with Lind providing for up to $ 15,000,000
in senior secured convertible debt financing. At closing, the
Company received net cash proceeds of $ 3,792,500
after payment of a $ 100,000
commitment fee and $ 107,500
in legal fees in exchange for issuing to Lind the 2025 Convertible
Note with a principal amount of $ 4,800,000
and the 2025 Lind Warrant to purchase approximately 411,245
shares of the Company’s Common Stock.
The
2025 Convertible Note does not bear a stated rate of interest. The principal is repayable in 20 consecutive monthly installments of
$ 240,000
each, commencing 120 days after the issuance date. Each installment may be settled, at the Company’s election, either (i) in
cash (subject to a 4% premium), (ii) shares of common stock (“ Repayment Shares ”), or (iii) a combination of cash
and Repayment Shares. The number of Repayment Shares shall be equal to the principal portion paid in shares divided by the Repayment
Share price, which is 90 %
of the average of five consecutive daily VWAPs selected by Lind during the 20 trading days prior to issuance. The 2025 Convertible
Note is convertible at Lind’s option at a fixed conversion price of $ 5.837
per share, subject to customary anti-dilution adjustments and a floor price mechanism. Conversions are subject to a 4.99% beneficial
ownership limitation (which may be increased to 9.99% under certain conditions). In addition, the total number of shares issuable
upon conversion is subject to limitations under applicable stock exchange rules (including the 19.99% cap) unless stockholder
approval is obtained.
Any
overdue amounts under the 2025 Convertible Note bear interest at 10% per annum, compounded annually on a 360-day year basis, from the
due date until paid in full. All accrued and unpaid amounts, including interest on overdue interest, are payable on demand.
The
2025 Convertible Note held by Lind is transferable and may be sold, assigned, or pledged, subject to compliance with applicable laws
and regulations. The note may be prepaid in full by the Company upon 10 days’ prior written notice; however, upon any such prepayment
notice, Lind may elect to convert up to one-third of the then-outstanding principal at the lower of (i) the applicable conversion price
or (ii) the Repayment Share price.
The
2025 Convertible Note includes customary provisions related to change-in-control events, delisting, and events of defaults, which may
result in accelerated repayment or conversion at adjusted prices. Upon the occurrence of any of the aforementioned events, Lind may require
cash repayment or elect alternative settlement provisions.
The
Company evaluated that the 2025 Convertible Note contains embedded features requiring recognition as derivatives and bifurcation. However,
the Company determined the fair value of these embedded derivatives was immaterial as of December 31, 2025, and therefore measured the
2025 Convertible Note at amortized cost and recorded it as a liability on the consolidated balance sheet. Because the 2025 Convertible
Note and related warrant were issued in a single financing transaction, the Company allocated the net proceeds to the 2025 Convertible
Note and the warrants based on their relative fair values. A portion of the total debt issuance costs of $ 207,500
was allocated to the warrants based on their relative fair
value, resulting in an allocation of $ 34,610 to the warrants and $ 172,890
to the 2025 Convertible Note. In total, $ 34,610
was recorded in additional paid-in capital (“ APIC ”)
related to the warrants, and a debt discount and debt issuance costs of $ 1,640,062
were recorded as a reduction of the carrying amount of the
2025 Convertible Note, representing the difference between the $ 4,800,000
principal amount and the amount allocated to the debt component
at issuance.
19
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
As
of December 31, 2025 and June 30, 2026, the principal amount outstanding under the 2025 Convertible Note was $ 4,800,000
and $ 4,080,000 ,
respectively, and unamortized debt discount and issuance costs, including amount attributed to warrants issued, totaled $ 1,606,994
and $ 914,285 ,
respectively, resulting in a net carrying amount of $ 3,193,006
and $ 3,165,715 ,
respectively, at an effective interest rate of 43.2 %.
For
the three and six months ended June 30, 2026, the Company recognized $ 330,752 and
$ 692,710 of
interest expense related to the 2025 Convertible Note, representing amortization of debt discount and issuance cost. Such interest
expense is included within interest expense in the Company’s unaudited condensed consolidated statement of operations for the
three and six months ended June 30, 2026.
During
the three and six months ended June 30, 2026, the Company elected to repay the three scheduled monthly principal installments under
the 2025 Convertible Note through the issuance of Repayment Shares. The number of shares issued for each installment was determined
in accordance with the terms of the Lind Securities Purchase Agreement. Upon settlement, the Company recognized loss on extinguishment of 2025 Convertible Note of
$ 127,381 for
the three months ended June 30, 2026, in the unaudited condensed consolidated statement of operations reflecting the difference
between the installment amount and the fair value of the Repayment Shares as of the date of issuance.
The
future contractual payments of 2025 Convertible Note as of June 30, 2026, are as follows:
SCHEDULE OF FUTURE CONTRACTUAL PAYMENT
Year
As
of June 30, 2026
Remainder
of 2026
1,497,600
2027
2,745,600
Total
$ 4,243,200
Under
Section 2.1(s) of the 2025 Convertible Note issued to Lind in December 2025, an event of default occurs if the Company’s
market capitalization remains below $ 15.0 million
for ten consecutive trading days. Subsequent to the quarter end, this event of default occurred automatically and without any
applicable cure period on August 11, 2026, (the “Triggering Event”). The Triggering Event did not result from any
failure by the Company to make scheduled payments under the 2025 Convertible Note. As
a result of the Triggering Event, the Company, among other things, became obligated to pay the Mandatory Default Amount, equal to 110 %
of the outstanding principal (approximately $ 4.22 million),
plus all other amounts owing under the 2025 Convertible Note, with default interest accruing at a rate of 10 %
per annum. Lind may declare the Mandatory Default Amount immediately due and payable and exercise remedies as a secured creditor
over substantially all of the assets of the Company and its subsidiaries, including the pledged equity interests. Lind may also
convert outstanding principal into shares of Common Stock at a discounted conversion price.
The
Company and Lind are engaged in discussions regarding a potential forbearance, waiver, or amendment with respect to the Triggering Event;
however, there can be no assurance that such discussions will result in a definitive agreement, or that any agreement will be reached
on terms acceptable to the Company. As of the date these unaudited condensed consolidated financial statements were available to be issued,
Lind had not accelerated the 2025 Convertible Note or exercised any remedies thereunder.
Lind
Common Stock Warrant:
On
December 23, 2025, in connection with the 2025 Convertible Note, the Company also issued to Lind a warrant to purchase up to 411,245
shares of Common Stock at an exercise price of $ 5.837 per share, exercisable beginning six months after issuance and expiring 60 months
thereafter. These may be exercised for cash or, in limited circumstances when a resale registration statement is unavailable or in connection
with certain fundamental transactions, on a net share (cashless) basis, in which case Lind receives a reduced number of shares based
on the intrinsic value of the warrants.
The
warrants provide for standard protection in the event of major transactions (for example, the holder receives equivalent consideration,
or, in some cases, cash based on Black-Scholes value) and include anti-dilution adjustments for stock splits, stock dividends, and certain
issuances of stock below the then-current exercise price.
The
warrants are also subject to beneficial ownership limitations, are transferable subject to securities law compliance, and confer no voting
or dividend rights until exercised.
20
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The
Company reviewed the warrants in connection with the securities purchase agreements under ASC 815, “ Derivatives and Hedging, ”
(“ ASC 815 ”) and concluded that the warrants are not in scope of ASC 480, “Distinguishing Liabilities from Equity,”
and are not subject to the derivative guidance under ASC 815. Accordingly, the warrants were equity classified. The fair value of the
warrants at the issuance date of $ 667,172
was determined using a Black-Scholes option pricing model,
which includes the use of Level 3 inputs. The resulting fair value of the warrants was recorded in APIC, net of issuance costs, and is
not subject to subsequent remeasurement. The Company estimates its stock price volatility using the historical volatility of publicly
traded peer companies. The term is equal to the contractual term of the warrants. The risk-free interest rate is determined by reference
to the U.S. Treasury yield curve for the time period equal to the term of the warrants. The expected dividend yield is zero based on
the fact that the Company has never paid cash dividends on Common Stock and does not expect to pay any cash dividends in the foreseeable
future. Assumptions used in calculating the fair value of the warrants at the issuance date include the following:
SCHEDULE
OF FAIR VALUE ASSUMPTION
Assumptions
Fair
value of Common Stock as of December 23, 2025
$ 3.04
Exercise
Price
$ 5.84
Risk-free
interest rate
3.78 %
Contractual
terms (years)
5.5
Volatility
75 %
Dividend
Yield
0 %
NOTE
9 – FAIR VALUE MEASUREMENTS
The
following tables summarize the Company’s assets and liabilities that are measured at fair value in the condensed consolidated financial
statements:
SCHEDULE OF ASSETS AND LIABILITIES ARE MEASURED AT FAIR VALUE
Level 1
Level 2
Level 3
Total
Fair Value Measurements as at December 31, 2025 (audited)
Level 1
Level 2
Level 3
Total
Other noncurrent assets:
Investment in equity securities (a)
$ 37,374
$ -
$ -
$ 37,374
Total financial assets
$ 37,374
$ -
$ -
$ 37,374
Level 1
Level 2
Level 3
Total
Fair Value Measurements as at June 30, 2026
Level 1
Level 2
Level 3
Total
Other noncurrent assets:
Investment in equity securities (a)
$ 28,802
$ -
$ -
$ 28,802
Total financial assets
$ 28,802
$ -
$ -
$ 28,802
Level 1
Level 2
Level 3
Total
Fair Value Measurements as at December 31, 2025 (audited)
Level 1
Level 2
Level 3
Total
Liabilities
Sponsor earnout shares (b)
$ -
$ -
$ 4,700
$ 4,700
Total financial liabilities
$ -
$ -
$ 4,700
$ 4,700
Level 1
Level 2
Level 3
Total
Fair Value Measurements as at June 30, 2026
Level 1
Level 2
Level 3
Total
Liabilities
Sponsor earnout shares (b)
$ -
$ -
$ 4,700
$ 4,700
Total financial liabilities
$ -
$ -
$ 4,700
$ 4,700
(a)
These
represent equity investments with a readily determinable fair value. The Company has measured its investments to fair value in accordance
with ASC 321, “Investments-Equity Securities,” based on quoted prices in active markets.
(b)
For
Level 3 earnout liability, the Company assesses the fair value of expected earnout liability at each reporting period using the
Monte Carlo Method, which is consistent with the initial measurement of the expected earnout consideration. This fair value
measurement is considered a Level 3 measurement because the Company estimates projections during the earnout period utilizing
various potential pay-out scenarios. The Monte Carlo simulation method repeats a process thousands of times in an attempt to predict
all the possible future outcomes. At the end of the simulation, several random trials produce a distribution of outcomes that are
then analyzed to determine the average present value of the earnout. Change in the fair value of earnout liability is reflected in
the unaudited condensed consolidated statements of operations.
The
make-whole obligation liability related to the Prior B. Riley Purchase Agreement is measured at fair value categorized within Level
1 of the fair value hierarchy. See Note 4.
21
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
10 – SEGMENT REPORTING
The
Company reports segment information in the same way management internally organizes the business in assessing performance and making
decisions regarding allocation of resources in accordance with ASC 280, “ Segment Reporting” . The Company has a single
reportable operating segment which operates as a single business platform. In reaching this conclusion, management considered the definition
of the Chief Operating Decision Maker (“ CODM ”), how the business is defined by the CODM, the nature of the information
provided to the CODM, how the CODM uses such information to make operating decisions, and how resources and performance are assessed.
The Company’s CODM is its Chief Executive Officer, who reviews financial information presented on a consolidated basis for purposes
of allocating resources and evaluating financial performance. The Company has a single, common management team and the Company’s
cash flows are reported and reviewed with no distinct cash flows. The measure of segment assets is reported on the unaudited condensed
consolidated balance sheets as total consolidated assets. All of the Company’s long-lived assets are located in the United States.
In
addition to the significant expense categories included within net loss presented on the Company’s unaudited condensed consolidated
statements of operations, see below for disaggregated amounts that comprise general and administrative expenses.
SCHEDULE OF SEGMENT REPORTING CONSOLIDATED STATEMENTS OF OPERATIONS
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Payroll and related taxes
2,698,065
3,207,013
5,466,803
6,763,660
Professional and consulting fees
428,324
( 885,117 )
899,947
337,557
Legal fees
235,069
266,727
423,870
479,662
Insurance
124,927
146,418
246,196
291,456
Other
408,298
301,306
842,768
912,659
Total
3,894,683
3,036,347
7,879,584
8,784,994
NOTE
11 – RELATED PARTY TRANSACTIONS
The
Company previously entered into a consulting agreement and loan arrangement with DRE Chicago LLC (“ DRE Chicago ”),
whose principal, Paramita Das, was the Company’s former Chief Strategy Officer and Senior Advisor to the Chief Executive Officer
as described in the Company’s Form 10-K. The Company recognized interest
expense of $ 7,187 during the six months ended June 30, 2025. The loan was fully repaid, together with accrued interest, as of December
31, 2025, and 52,374 warrants, remain outstanding. DRE Chicago’s loan was entered into as part of a larger $ 1,800,000 Term Sheets facility with several lenders, which was fully repaid, together with accrued interest, as of December 31, 2025. Ms. Das terminated
her employment with the Company in November 2025 and is no longer considered a related party as of June 30, 2026.
The
Company previously entered into a loan arrangement with Endurance Antarctica Partners II, LLC (“ Endurance ”), an affiliate
of a director at the time and a shareholder, as described in the Company’s Form 10-K. The Company recognized interest expense of
$ 51,042
during the six months ended June 30, 2025. The loan was fully
repaid, together with accrued interest, as of December 31, 2025, and 488,826
warrants, remain outstanding. As of the date of this
quarterly report, the Endurance-affiliated individual is no longer a member of our board of directors.
22
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
In
March 2023, the Company entered into unsecured notes payable with three related parties. These notes payable provided the Company the
ability to draw up to $ 1,000,000 ,
in aggregate. In June 2025, the Company drew $ 250,000
from Energy Transition Investors LLC, and subsequently repaid
the drawn amount by quarter end. The Company had accrued interest of $ 422
during the six months ended June 30, 2025 on the drawn amount
and subsequently paid the interest in January 2026.
NOTE
12 - ACCRUED LIABILITIES AND OTHER CURRENT LIABILITIES:
SCHEDULE OF ACCRUED LIABILITIES AND OTHER CURRENT LIABILITIES
June 30, 2026
December 31, 2025
(audited)
Accrued expenses
$ 1,511,978
$ 1,748,808
Capital market advisory fees
1,419,388
1,419,388
Personnel related liabilities
1,157,370
1,667,247
Accrued Interest
-
1,556
Total
$ 4,088,736
$ 4,836,999
NOTE
13 – SHORT-TERM LOANS
Insurance
funding borrowing
On
August 5, 2025, the Company entered into a financing agreement of $ 407,500
for the purchase of an insurance policy with AFCO Insurance Premium Finance. The debt is payable in monthly installments through
June 2026 and bears an interest rate of 7.5 %.
The carrying amount of Nil
and $ 205,403
is included as Short-term Loan on the accompanying unaudited condensed consolidated balance sheet as on June 30, 2026, and the
audited consolidated balance sheet as on December 31, 2025, respectively. The Company recognized interest expense of $ 963
and $ 4,217
on the accompanying unaudited condensed consolidated statement of operations for the three and six months ended June 30, 2026,
respectively.
A
separate insurance financing agreement entered into in July 2024 was fully repaid in June 2025; the Company recognized related interest
expense of $ 1,164 and $ 5,067 for the three and six months ended June 30, 2025, respectively.
Subsequent to three months ended June 30, 2026, the Company entered into a financing
agreement of $ 493,532
for the purchase of an insurance policy with AFCO Insurance Premium Finance. The Company made a down payment of $ 172,736 ,
which was applied to the loan amount at the time of the loan agreement. The debt is payable in 7
monthly installments of $ 47,189
per month and bears an interest rate of 6.99 %.
Other
short-term loans
The
Company’s short-term loans with Endurance Antarctica Partners II, LLC and under the Term Sheets (including DRE
Chicago LLC, a related party) are described in Note 11, Related Party Transactions above and described in greater detail in Note 7 to the Company’s Form 10-K. Both arrangements were fully repaid, together
with accrued interest, as of December 31, 2025, and carried no balance as of June 30, 2026. The Company recognized interest expense
of $ 103,938 towards
other short-term loans on the accompanying unaudited condensed consolidated statements of operations for the six months
ended June 30, 2025.
The
following table summarizes the Company’s outstanding short-term loan arrangements:
SCHEDULE
OF SHORT TERM LOAN ARRANGEMENTS
June 30, 2026
December 31, 2025
(audited)
Insurance funding loan
$ -
$ 205,403
Total
$ -
$ 205,403
23
Stardust
Power Inc. and Subsidiaries
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
14 - LEASES
The
Company has entered into a lease agreement with Tower Lake LLC for office space. The Company has not recognized any right-of-use
asset or lease liability pursuant to this lease as it is a short-term lease. The Company recorded rent expense of $ 7,811 for
the three months ended June 30, 2026 and 2025 and $ 15,621 for
the six months ended June 30, 2026, and 2025, in the unaudited condensed consolidated statements of
operations.
In
February 2026, the Company entered into a two-year sublease agreement expiring on February 29, 2028, with Chesmar Homes, LLC for office
space located in Houston, Texas. The monthly base rent under the agreement is $ 8,761
and the Company paid a security deposit of $ 17,523
upon execution of the sublease agreement, 50% of which will
be adjusted against the final lease payment. The lease was contractually scheduled to commence on March 1, 2026. However, as the Company
obtained control of the underlying asset, including physical possession, on May 1, 2026, the lease commenced on May 1, 2026, under ASC
842, “Leases”. The Company recognized a right-of-use asset and corresponding lease liability of $ 173,254
as of May 1, 2026.
The
Company incurred operating lease cost of $ 17,524 for
the three and six months ended June 30, 2026. Cash paid for amounts included in the measurement of operating lease liabilities was
$ 17,524 for both the three and six months ended June 30, 2026, and is classified within operating activities in the condensed
consolidated statement of cash flows. The weighted average remaining term of operating leases was 1.67 years
as of June 30, 2026, and the weighted-average discount rate used to measure the present value of the operating lease liabilities was 12.5 %
as of May 1, 2026.
As of June 30, 2026, the operating lease right-of-use
asset was $ 157,444 , and the operating lease liability of $ 157,444 was classified as $ 90,527 current and $ 66,917 non-current in the unaudited
condensed consolidated balance sheet.
Future
operating lease payments as of June 30, 2026, were as follows:
SCHEDULE
OF OPERATING LEASE PAYMENTS
Year
Remainder of 2026
$ 52,569
2027
105,138
2028
17,523
Total future lease payments
175,230
Less imputed interest
( 17,786 )
Total operating lease liability balance
$ 157,444
NOTE
15 – PROMISSORY NOTES AND WRITE-OFFS
On
August 19, 2024, Legacy Stardust Power entered into a promissory note arrangement with IGX Minerals LLC (“ IGX ”) (the “ IGX
Note ”) for $ 176,000 .
Both arrangements are described in the Company’s Form 10-K. During the three
months ended June 30, 2025, the Company wrote off the promissory note balance, including interest, in the amount of $ 182,481
as the note was deemed unrecoverable from IGX and the likelihood
of entering into definitive agreements with IGX had diminished significantly. As a result, the Company recognized a loss of $ 182,481
in the Other Income/Expense section of the unaudited condensed
consolidated statement of operations for the three and six months ended June 30, 2025.
On
March 15, 2024, Legacy Stardust Power entered into a non-binding Letter of Intent with Usha Resources Ltd. (“ Usha Resources ”)
to potentially acquire an interest in its Jackpot Lake lithium brine project, paying a non-refundable exclusivity payment of $ 25,000 .
A further non-refundable $ 50,000
payment was made on May 14, 2024. Both arrangements are described
in the Company’s Form 10-K. As of June 30, 2025, the Company determined that
the likelihood of entering into definitive agreements with Usha Resources Ltd. had diminished significantly and wrote off the $ 50,000
deposit balance. The Company recognized a loss of $ 50,000
in the Other Income/Expense section of the unaudited condensed
consolidated statement of operations for the three and six months ended June 30, 2025.
NOTE
16 – SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date the unaudited condensed consolidated financial statements were available to
be issued. Other than as disclosed above, there are no additional subsequent events that would have a material impact on the Company’s
unaudited condensed consolidated financial statements.
24
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following discussion and analysis of the financial condition and results of operations should be read together with our unaudited condensed
consolidated financial statements and the related notes thereto contained elsewhere in this Quarterly Report.
Company
Overview and History
On
July 8, 2024, Stardust Power Operating Inc. (f/k/a Stardust Power Inc. prior to the consummation of the Business Combination, or “ Legacy
Stardust Power ”) consummated the business combination contemplated by the Business Combination Agreement, dated as of November
21, 2023 (as amended, the “ Business Combination Agreement ”), by and among Global Partner Acquisition Corp. II, a Cayman
Islands exempted company (“ GPAC II ”), Strike Merger Sub I, Inc., a Delaware corporation and direct wholly owned subsidiary
of GPAC II (“ First Merger Sub ”), Strike Merger Sub II, LLC, a Delaware limited liability company and a direct wholly
owned subsidiary of GPAC II (“ Second Merger Sub ”), and Legacy Stardust Power (the “ Business Combination ”).
Pursuant to the Business Combination Agreement, First Merger Sub merged into Legacy Stardust Power, with Legacy Stardust Power being
the surviving corporation. Legacy Stardust Power then merged into Second Merger Sub, with Second Merger Sub being the surviving entity.
Upon the completion of the Business Combination, GPAC II was renamed Stardust Power Inc. Unless the context otherwise requires, any reference
in this Quarterly Report on Form 10-Q to the “Company,” “we,” “us,” “our,” or “Stardust
Power” refers to Stardust Power Inc. and its consolidated subsidiaries.
We
are a U.S.-based development stage battery grade lithium manufacturer designed to foster clean energy independence for the United States.
We are in the process of creating capacity to manufacture battery grade lithium products, for a wide variety of applications, including
energy storage systems, e-mobility, grid infrastructure, and data centers, by developing a large-scale lithium refinery in the United
States. We seek to become a sustainable, cost effective supplier of battery grade lithium carbonate, by our innovative approach in the
development of a large central refinery optimized for multiple inputs of lithium chloride in Oklahoma.
We
intend to source lithium chloride feedstock from various suppliers and may make investments upstream to secure additional feedstock.
We seek to sell our products to electric vehicle (“ EV ”) manufacturers as our primary market, with potential applications
in other areas such as battery manufacturers, the U.S. military, and original equipment manufacturers (“ OEMs ”).
Some
of the key driving factors are the demand for battery grade lithium products, fueled largely by the demand for energy storage solutions,
production of electric vehicles and automotive OEMs, and battery manufacturers seeking domestic supply options, leading to demand for
minerals used in battery cells, such as lithium, governmental incentives for American manufacturing and evolving geopolitical climate
that is creating a national security priority for the U.S. market.
In
February 2023, we received an illustrative incentive analysis for up to $257 million in performance-based incentives from the State of
Oklahoma and potential federal incentives, which also included potential eligibility for further federal grants. The state incentives
were based on initial job creation, equipment procurement, training and recruitment incentives, property tax exemptions, sales tax exemptions,
and capital expenditure projections submitted to the Oklahoma Department of Commerce in the first quarter of 2023 and could be subject
to changes as we progress in setting up our planned lithium refinery in Muskogee, Oklahoma (the “ Facility ”) and commercial
production of battery grade lithium in the future. These incentives may change based on the actual financial metrics of the Company in
the future, which may be lower or higher.
We
believe that we are well positioned to address these opportunities by emerging as a leading, fully integrated domestic lithium supplier,
and contribute to restoring American energy independence, thereby bridging the gap in the domestic supply of battery grade lithium products.
25
Recent
Developments
Recent
Financing Activity
On
December 23, 2025, we entered into a Securities Purchase Agreement (the “ Lind Securities Purchase Agreement ”) with
Lind Global Asset Management XIII LLC (“ Lind ”) providing for up to $15,000,000 in senior secured convertible debt
financing. Simultaneously, we initially drew down gross proceeds of approximately $4,000,000 in exchange for issuance to Lind of a Senior
Secured Convertible Promissory Note in the amount of $4,800,000 (the “ 2025 Convertible Note ”) and a Common Stock Purchase
Warrant for the purchase of approximately 411,245 shares (the “ 2025 Lind Warrant ”).
On
February 12, 2026, we entered into a Common Stock Purchase Agreement (the “ B. Riley Purchase Agreement ”) and a Registration
Rights Agreement (the “ B. Riley Registration Rights Agreement ”, and together with the B. Riley Purchase Agreement,
the “ B. Riley Agreements ”) with B. Riley Principal Capital II, LLC (“ B. Riley Principal Capital II ”).
Pursuant to the B. Riley Agreements, we have the right, in our sole discretion, to sell to B. Riley Principal Capital II, from time to
time during the 36-month investment period, up to $10,000,000 of newly issued shares of our Common Stock (the “ Total Commitment ”),
subject to an exchange cap and other conditions and limitations set forth in the agreement.
On
April 20, 2026, we entered into a Letter of Intent (the “ LOI ”) with a single institutional investor to support project
level financing for our Facility. Under the terms of the LOI, the institutional investor has indicated its intent to invest up to $150
million at the project level, with flexibility across equity, debt, and hybrid financing structures. The agreement is non-binding and
outlines a framework for a potential investment, including the ability to support the financing through syndication and direct capital
participation. We and the investor have also agreed to proceed through customary due diligence and negotiation of definitive agreements, and any potential investment remains subject to satisfactory due diligence and the execution of definitive
documentation and is not committed capital for purposes of liquidity or going concern analysis.
On
May 8, 2026, we entered into an At Market Issuance Sales Agreement (the “ Sales Agreement ”) with B. Riley Securities,
Inc. (the “ Agent ”). Pursuant to the terms of the Sales Agreement, we may sell from time to time through the Agent,
shares of our Common Stock, par value $0.0001 per share, having an aggregate offering price of up to $5,000,000 (the “ Shares ”).
We intend to use this facility to raise capital as needed.
Notice
from Nasdaq
On
April 24, 2026, we were notified by the listing qualifications staff of Nasdaq that we did not satisfy the minimum $35 million market
value of the listed securities requirement for 30 consecutive business days, as required under Nasdaq Listing Rule 5550(b)(2) for the
Nasdaq Capital Market (the “ MVLS Requirement ”). Nasdaq also noted that we do not meet the requirements under Listing
Rules 5550(b)(1) and 5550(b)(3). In accordance with Nasdaq rules, we have a period of 180 calendar days (or until October 21, 2026) to
regain compliance with the MVLS Requirement. To the extent we seek to regain compliance through the MVLS Requirement, our market value
of listed securities must close at $35 million or more for a minimum of 10 consecutive business days during the 180-day compliance period.
The notification received has no immediate effect on the listing of our securities on The Nasdaq Capital Market.
Recent
Supply Agreements
On
March 13, 2026, we entered into a non-binding letter agreement with a strategic counterparty for the supply of 15,000 metric tons per
annum of lithium carbonate equivalent in the form of lithium chloride. The initial contract term would span 12 years starting from the
date on which first commercial shipment is received by us, with the option for us to renew for an additional six-year term.
Air
Permit
During
six months ended June 30, 2026, we received our air quality construction permit from the Oklahoma Department of Environmental Quality
(“ ODEQ ”) for our lithium refinery in Muskogee, Oklahoma. This key milestone represents the final significant permit
required for construction and commissioning, positioning us to advance one of the largest planned lithium refineries in the United States.
26
Reverse
Stock Split
On
September 3, 2025, we filed a certificate of amendment to our Certificate of Incorporation with the Secretary of State of the State
of Delaware to effectuate a 1-for-10 reverse stock split (the “ Reverse Stock Split ”) of the outstanding shares of
our common stock, par value $0.0001 (“ Common Stock ”). Our stockholders previously approved the Reverse Stock Split
at the Company’s annual meeting of stockholders held on June 9, 2025 and granted our board of directors (the “ Board ”)
the authority to determine the exact split ratio and when to proceed with the Reverse Stock Split. The Reverse Stock Split became effective
on September 8, 2025, and our Common Stock began trading on the Nasdaq on a Reverse Stock Split-adjusted basis on September 8, 2025 at
market open. The Reverse Stock Split did not decrease the number of authorized shares of Common Stock and preferred stock or otherwise
affect the par value of the Common Stock. No fractional shares were issued in connection with the Reverse Stock Split and any fractional
shares resulting from the Reverse Stock Split were rounded down to the nearest whole share. Stockholders who were otherwise entitled
to receive fractional shares as a result of the Reverse Stock Split were paid cash in lieu thereof. As a result of the Reverse Stock
Split, shares of Common Stock, outstanding warrants, stock options, and restricted stock units were proportionately decreased (and the
respective per share value and exercise prices, if applicable, were proportionately increased) (see Part I, Item 1, Note 2, Basis of
Presentation and summary of significant accounting policies in the notes to unaudited condensed consolidated financial statements in
this Quarterly Report).
Key
Factors Affecting Our Performance
We
believe that our performance and future success depend on a number of factors that present significant opportunities for us but also
pose risks and challenges, including competition from other lithium brine and other brine producers, changes to existing federal and
state level incentive framework, changes in regulations, and other factors discussed under the section titled “Risk Factors”
in our Form 10-K and in this Quarterly Report. We believe the factors described below are key to our success.
Commencing
Commercial Operations
We
are a development stage company, and we have purchased a site in Southside Industrial Park, Muskogee, Oklahoma to build the Facility
(the “ Site ”). We have completed a number of required site assessments and technical studies, including the critical
issue analysis, Phase I ESA, front-end loading (“ FEL ”) -1 study and FEL-3 study. Additional studies
may be required as the project progresses.
The
project required evaluation for certain federal, state, and local permits. State permitting focuses on air emissions, wastewater, and
stormwater permits. Federal permitting focuses on possible cultural, biological, and natural resources and threatened/endangered species
impacts. The key permitting agency for the project at the state level is the ODEQ. We have received from the ODEQ the general permit
for stormwater discharges from Construction Activities, approval of its stormwater pollution prevention plan and air quality construction
permit (“ Air Permit ”). Under current design plans, we do not expect to require a waste water permit for the Facility
since no waste water is expected to be discharged.
We
are developing a large central refinery in a phased approach. The first phase is the construction of a production line with up to 25,000
metric tons per annum. The second phase is to add a second production line with up to 25,000 tons per annum, to create a total capacity
of up to 50,000 tons per annum.
A
technological innovation of our planned refinery is the ability for the Facility to refine different sources of lithium chloride inputs
derived from lithium brines. The Facility is being designed to accept lithium chloride of a certain approved chemical composition. It
is our intention that the Facility should be able to dilute and pre-treat feedstock as necessary, so that various lithium feedstock can
be blended, in order to produce a consistent feedstock. Our strategy is to differentiate ourselves by screening for a broader set of
contaminants, in comparison to other lithium refineries.
Partnership
Ecosystem
Our
success will depend on whether we can execute and expand our ecosystem of commercial arrangements with additional suppliers of brine
and executing agreements with them at favorable terms. The availability of brine for the purpose of extracting lithium is still in a
nascent stage and we would require access to multiple sources as we start commercial production and grow our business. Our management
team frequently evaluates current and future sources of supplies for reliability and geographic locations for logistics and cost efficiency.
We would also have to maintain technology arrangements with existing strategic affiliations on whose patented and proprietary processes
we depend on, as well as forge new technology affiliations as exploration, extraction and purification processes evolve, to obtain raw
materials required to manufacture high-quality lithium suitable for consumption by the EV industry, and other potential usages. These
affiliations should enable us to refine and sell battery grade lithium at competitive prices, which in turn helps secure the growth and
profitability of our business operations in the long term.
27
Adequate
Capital Raise
The
success of our refinery’s activities relating to producing battery grade lithium from brine and our ability to obtain relevant
permits in a timely manner require significant capital investment and financing to fund the initial investment in all aspects of setting
up the operations, and may subsequently be impacted by our operating losses, competition from substitute products and services from larger
companies, protection of proprietary technology of our strategic partners, and dependence on key individuals.
Our
unaudited condensed consolidated financial statements have been presented on the basis that we are a going concern, which contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business. We have not earned any revenue and have
been operating at a loss since inception. We have an accumulated deficit and stockholders’ deficit. We believe that the cash on
hand and additional investments available through issuance of new Common Stock will be inadequate to satisfy our working capital and
capital expenditure requirements for at least the next twelve months. These conditions raise substantial doubt about our ability to continue
as a going concern for one year from the issuance of these unaudited condensed consolidated financial statements. As a development stage
company, we need to raise additional capital to realize our business objectives. Our long-term success and ability to continue as a going
concern are dependent upon our ability to successfully raise additional capital or financing, or successfully enter into strategic partnerships.
Until commercial production is achieved from our planned operations, we will continue to incur operating and investing net cash outflows
associated with, among other things, maintaining and acquiring exploration properties and undertaking ongoing exploration activities.
Limited
Operating History
We
have a limited operating history and there is limited historical financial information upon which to base an evaluation of our performance.
Our business and financial condition must be considered in light of the uncertainties, risks, expenses, and difficulties frequently encountered
by companies in their early stages of operation.
Key
Business Metrics
Since
we have yet to start the construction of our Facility and associated commercial production, we do not have financial information on key
business metrics. We do not currently present any non-GAAP financial measures. However, based on our experience and industry knowledge,
we expect the following would be key business metrics:
●
Raw
Material Cost/ton : This includes the input cost of lithium chloride for the plant. As this may be obtained from various sources,
the weighted average cost will be calculated to arrive at the raw material cost per ton and reflects our ability to procure high-quality
raw materials at an appropriate price. The weighted average method also helps in calculating the gross margin on a per-ton basis.
The technology implemented and the efficiency of the operations are also reflected in the gross margin per ton.
●
Selling
Price/ton : This multiple is driven by the demand and supply of the lithium price as well as the efficient operations of the
plant. The computation of the selling price may be based on the output sold per long-term contract, which is expected to have a floor
and a cap, as well as the spot price on the date of placing a purchase order by the customer, with us and the customer sharing the
difference between the floor and spot price.
●
Capex/ton :
This reflects the Capex incurred on a per-ton basis. It includes both direct and indirect costs. It also has contingency costs built
in for any impact on Capex, to account for unforeseen events. The key is to optimize plant efficiency in long-term operations with
the appropriate technology and set-up.
28
●
Opex/ton :
This includes the ongoing expenses incurred from the day-to-day running of the operations. It helps in measuring how much profit
a company makes on a dollar of sales after paying for variable costs of production, such as wages and raw materials, but before paying
interest or tax. The lower multiple reflects the efficient functioning of the management.
●
Capacity
Utilization : This measures how much output a plant is producing, compared to its maximum potential output, which is dependent
on two key factors: (a) design capacity, which impacts the operational efficiency of the plant, and (b) the plant’s downtime
for its maintenance. Timely maintenance is also the key to running any efficient operations.
Further,
since we are yet to generate revenue, we do not currently utilize non-GAAP financial measures such as EBITDA or EBITDA margin. To the
extent we introduce any non-GAAP financial measures in future periods, we will provide the disclosures required by Item 10(e) of Regulation
S-K, including a reconciliation to the most directly comparable financial measure calculated in accordance with U.S. GAAP.
Business
and Macroeconomic Conditions
Our
business and financial condition has been, and we believe will continue to be, impacted by adverse and uncertain macroeconomic conditions
and events, including higher inflation, higher interest rates, supply chain and logistics challenges, banking crises, fluctuations or
volatility in capital markets, foreign exchange rate volatility, government shutdowns, changes in monetary policy, changes in trade policies,
including tariffs and other trade restrictions or the threat of such actions, and rising geopolitical instability, including the conflicts
in the Middle East and Ukraine, and the related volatility in the price of oil and other commodity prices.
Components
of Results of Operations
Revenue
We
have not generated any revenue to date. We expect to generate a significant portion of our future revenue from the sale of battery grade
lithium carbonate primarily to the energy storage system and EV markets. We expect to enter into long-term contracts (typically 10 years),
driven by industry dynamics, with a pricing structure at cap and ceiling, and sharing of variable price between customers and us.
Cost
of Goods Sold
We
have not sourced any raw material to date. We expect to source brine from lithium producing suppliers including the oil and gas industry
as a byproduct of their exploration and extraction processes. We are in the process of negotiating with multiple suppliers for brine
feedstock, including producers from the oil and gas industry. The length, tenure and pricing of these contracts will depend largely on
the type of supply and are expected to vary from supplier to supplier.
Expenses
General
and administrative
General
and administrative expense consists of costs to maintain our daily operations and administer the business that are not directly attributable
to generating revenue or cost of goods or raw material. These consist primarily of consulting services (including advisory services and
administrative related services from contractors, consultants), professional services such as accounting advisory, statutory auditor
fees, technical consultants, and business consulting, as well as personnel related expenses (including stock based compensation), legal
and book-keeping services, insurance expenses (including director and officer’s insurance), investor relations activities and marketing
expenses. We expect our general and administrative expenses will increase in absolute dollars over time as we continue to invest in setting
up our Facility, hire additional employees, and subsequently invest in the growth of our business and incur costs associated with being
a publicly traded company with respect to compliance with the regulations of the SEC and Nasdaq.
29
Other
Income (Expenses)
Interest
income
Interest
income is comprised of interest earned on promissory notes. During the year ended December 31, 2024, we issued promissory notes of $176,000
and $316,000 to IGX Minerals LLC and IG Lithium LLC, respectively. These notes carried an interest rate of 6% with maturity dates of
February 28, 2025, and July 1, 2025, respectively.
Interest
expense
Interest
expense is currently comprised primarily of amortization of debt discount and issuance costs associated with the 2025 Convertible Note
issued in December 2025 (see Note 8). Interest expense has also historically included interest on insurance premium financing with AFCO
Insurance Premium Finance and on promissory notes issued under various Term Sheets, including notes with related parties (see Note 11).
Both the insurance premium financing and the Term Sheet notes were fully repaid during fiscal year 2025 and no longer contribute to interest
expense in the current period. Interest expense may also include interest charged by vendors on overdue invoices, when applicable.
Finance
charges
Finance
charges are comprised of costs incurred to enter into the B. Riley Purchase Agreement, issuing shares and the change in fair value of
our make-whole provision related to the B. Riley Purchase Agreement.
Change
in fair value of sponsor earnout shares
Change
in fair value of sponsor earnout shares relates to movements in fair value of earnout shares issued to Global Partner Sponsor
II, LLC (“ Sponsor ”) at the closing of the Business Combination, which have been classified as liability instruments
in the unaudited condensed consolidated financial statements. The earnout liability is remeasured at each reporting period based on third
party valuations carried out at period end. As at June 30, 2026 and December 31, 2025, we did not identify any indicators that
a change in the fair value of the Sponsor Earnout Shares last measured as of March 31, 2025, would be material, and accordingly did not
perform an updated Monte Carlo valuation as of either date.
Change
in fair value of warrant liability
Change
in fair value of warrant liability relates to movements in fair value of Public Warrants and Private Warrants (as defined in Note 6
of the Notes to Condensed Consolidated Financial Statements) which have been classified as liability instruments in the unaudited
condensed consolidated financial statements, that need to be recorded in the unaudited condensed consolidated statement of
operations for each reporting period, based on fair value at period end.
Change
in fair value of investment in equity securities
Change
in fair value of investment in equity securities relates to movements in fair value of investment in equity securities of strategic investments
such as the investment in QX Resources Limited (“ QXR ”) and IRIS Metals Limited (“ Iris Metals ”),
that need to be recorded in the unaudited condensed consolidated statements of operations for each reporting period, based on readily
available quoted prices for such investment.
Loss
on sale of investments in equity securities
Loss
on sale of investment in equity securities relates to realized loss on sale of investment in equity securities of IRIS Metals. The sale
was made in response to evolving market conditions and liquidity needs.
Loss
on write-off of promissory note and deposit
Loss
on write-off of promissory note and deposit relates to the write-off of a promissory note and deposit made in connection with a
previously contemplated strategic partnership with IGX and Usha Resources. The likelihood of entering into definitive agreements
with them had diminished significantly during the quarter, and based on an updated assessment, these amounts were deemed
uncollectible.
30
Loss on extinguishment of liability, net
Loss
on extinguishment of liability represents the loss recognized on the extinguishment of the 2025 Convertible Note balance due to
payment of installment through issuance of shares, partially offset by gain on extinguishment of vendor payable balance.
Provision
for income taxes
We
are constituted as a Delaware corporation and are subject to U.S. federal and state income taxes based on enacted rates, as adjusted
for allowable credits, deductions, uncertain tax positions, changes in deferred tax assets and liabilities and changes in tax law.
Results
of Operations
The
following table sets forth our unaudited condensed statements of operations information for the periods indicated:
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2026
2025
Changes
2026
2025
Changes
Revenue
General
and administrative expenses
$ 3,894,683
$ 3,036,347
$ 858,336
$ 7,879,584
$ 8,784,994
$ (905,410 )
Operating Loss
(3,894,683 )
(3,036,347 )
(858,336 )
(7,879,584 )
(8,784,994 )
905,410
Other incomes (expenses)
Interest income
2
4,731
(4,729 )
2
12,010
(12,008 )
Interest expense
(331,715 )
(58,092 )
(273,623 )
(697,321 )
(165,933 )
(531,388 )
Finance charge
(86,733 )
(20,697 )
(66,036 )
(313,920 )
(219,120 )
(94,800 )
Change in fair value of sponsor earn out shares
-
-
-
-
528,000
(528,000 )
Change in fair value of warrant Liability
551,789
472,515
79,274
(115,782 )
2,171,692
(2,287,474 )
Change in fair value of investment in equity securities
(14,173 )
(738,889 )
724,716
(8,572 )
(728,134 )
719,562
Loss on sale of investment in equity securities
-
(95,178
)
95,178
-
(95,178
)
95,178
Loss on write-off of promissory note and deposit
-
(232,481 )
232,481
-
(232,481 )
232,481
Loss on extinguishment of liability, net
(127,381 )
-
(127,381 )
(122,409 )
-
(122,409 )
Total other income (expenses)
(8,211 )
(668,091 )
659,880
(1,258,002 )
1,270,856
(2,528,858 )
Net Loss
$ (3,902,894 )
$ (3,704,438 )
$ (198,456 )
$ (9,137,586 )
$ (7,514,138 )
$ (1,623,448 )
31
Revenues
We
have not earned any revenue since inception.
Cost
of Goods Sold
We
did not manufacture any products, and hence did not incur any direct costs related to production or carrying inventory, since inception.
General
and Administrative Expenses
General
and administrative expenses are primarily attributable to employee-related compensation expenses representing base salary, benefits and
stock-based compensation expense, fees for professional and consulting fees, mainly comprising marketing advisory services, insurance
costs, and other consulting and, legal services. The details of these expenses are as follows:
Three months ended
Six months ended
June 30,
2026
June 30,
2025
Changes
June 30,
2026
June 30,
2025
Changes
Payroll and related taxes
$ 2,698,065
$ 3,207,013
(508,948 )
$ 5,466,803
$ 6,763,660
(1,296,857 )
Professional and consulting fees
428,324
(885,117 )
1,313,441
899,947
337,557
562,390
Legal fees
235,069
266,727
(31,658 )
423,870
479,662
(55,792 )
Insurance
124,927
146,418
(21,491 )
246,196
291,456
(45,260 )
Other
408,298
301,306
106,992
842,768
912,659
(69,891 )
Total
3,894,683
3,036,347
858,336
7,879,584
8,784,994
(905,410 )
For
the three months ended June 30, 2026, general and administrative expenses increased compared to the three months ended June 30,
2025, primarily due to an increase in Professional and consulting fees mainly driven by reversal of stock-based compensation of a
consultant due to forfeiture during the three months ended June 30, 2025, which did not occur in the current quarter. The increase
was partially offset by lower employee-related costs driven by a decrease in stock-based compensation expense of employees, a
decrease in legal fees due to the appointment of in-house general counsel and reduced SEC filings during the three months ended June
30, 2026.
For the six months
ended June 30, 2026, general and administrative expenses decreased compared to the six months ended June 30, 2025, primarily due to
lower employee related costs driven by a decrease in stock-based compensation expense of employees, a decrease in legal fees due to
appointment of in house general counsel and a decrease in legal services for SEC filings during six months ended June 30, 2026. The
decrease was partially offset by an increase in professional and consulting fees primarily driven by reversal of stock-based
compensation of a consultant due to forfeiture during the six months ended June 30, 2025.
Other
Income (Expenses)
Interest
income
For the three and six months
ended June 30, 2026, interest income was de minimis, compared to interest income of $4,731 and $12,010 for the same periods in 2025, respectively.
The decrease is attributable to interest income earned in the prior year period on promissory notes issued in fiscal year 2024. These
promissory notes, including accrued interest, were written off in fiscal year 2025 as the notes were deemed unrecoverable.
32
Interest
expense
For the three and six months
ended June 30, 2026, interest expenses increased by $273,623 and $531,388, respectively, compared to the three and six months ended June
30, 2025. The increase was primarily due to interest accretion related to convertible notes issued
in December 2025, interest charged by vendors on outstanding overdue invoices, partially offset by decreases in interest expense incurred
on the financing agreement for our purchase of directors’ and officers’ and other insurance policies and interest expense
on other short-term loans with various lenders.
Finance
charges
The increase in finance charges
of $66,036 and $94,800 for the three and six months ended June 30, 2026, compared to the three and six months ended June 30, 2025, was
due to the cost incurred to enter into the B. Riley Purchase Agreement and increase in cost of the issuance of shares under the B. Riley
Purchase Agreement, partially offset by a change in fair value of our make-whole provision related to the Prior B. Riley Agreements entered
into on October 7, 2024 with B. Riley Principal Capital II.
Change
in fair value of sponsor earnout shares
The
decrease in income from the change in fair value of earnout shares by $528,000 for the six months ended June 30, 2026, compared to
the six months ended June 30, 2025, was related to movements in fair value of earnout shares issued to the Sponsor, primarily driven
by a decrease in quoted market price, which have been classified as liability instruments in the unaudited condensed
consolidated financial statements. The fair value adjustment is recorded in the unaudited condensed consolidated statement of
operations for each reporting period, based on third party valuations carried out at period end.
Change
in fair value of warrant liability
The increase in income by
$79,274 for the three months ended June 30, 2026, and decrease in income by $2,287,474 for the six months ended June 30, 2026 from change
in fair value of warrant liability, compared to the three and six months ended June 30, 2025, respectively, was related to movements in
fair value of Public and Private Warrants, which have been classified as liability instruments in the unaudited condensed consolidated
financial statements.
Change
in fair value of investment in equity securities
For the three and six
months ended June 30, 2026, the change in fair value of investment in equity securities increased by $724,716 and $719,562,
respectively, compared to the three and six months ended June 30, 2025, primarily due to fluctuations in the fair value of
investments in QXR and IRIS Metals, based on readily available quoted market prices for these investments.
Loss
on sale of investments in equity securities
During
the three and six months ended June 30, 2025, the Company recorded a loss of $95,178 in connection with the sale of investment in equity
securities. These securities were originally acquired as part of a broader investment strategy but were sold during the quarter ended
June 30, 2026 in response to evolving market conditions and liquidity needs. The loss reflects the decline in market value relative to
the carrying amount at the time of sale. The Company did not sell any investment in equity securities during the three and six months
ended June 30, 2026.
Loss
on write-off of promissory note and deposit
During the three and six months ended
June 30, 2025, the Company recorded a loss of $182,481 and $50,000 related to the write-off of a promissory note and deposit associated
with a previously contemplated strategic partnership with IGX and Usha Resources, respectively. The arrangement was terminated during
the quarter, and based on an updated assessment these amounts were deemed uncollectible. Accordingly, the full balance was written off
and recognized as a non-operating loss. No such write off was noted during the three and six months ended June 30, 2026.
Loss on extinguishment of liability, net
For the three and six
months ended June 30, 2026, we recognized a loss on extinguishment of liability of $127,381 and $122,409, respectively, on
settlement of the 2025 Convertible Note monthly installment through issuance of Repayment Shares. The loss reflects the difference
between the installment amount and the fair value of the Repayment Shares as of the date of issuance. This is partially offset by
credit received against a vendor payable balance. For the three and six months ended June 30, 2025, there was no loss or gain
recognized on extinguishment of liability.
33
Tax
expenses
For
the three and six months ended June 30, 2026, and 2025 the tax expense is nil, due to net losses incurred during these periods. We do
not carry any deferred tax assets on the unaudited condensed consolidated balance sheet as at June 30, 2026 and the audited condensed
consolidated balance sheet as at December 31, 2025, primarily due to net operating loss carry forwards resulting from historically incurred
net operating losses and full valuations allowance of those losses, as our ability to realize future tax benefits related to these assets
is largely dependent upon operational profitability, which is uncertain. As a result of this uncertainty, we have established a full
valuation allowance, and have not recognized a net provision or benefit for income taxes in the periods reported.
Net
loss
For
the three and six months ended June 30, 2026, we incurred a net loss of $3,902,894 and $9,137,586 respectively, and for the three
and six months ended June 30, 2025, we incurred a net loss of $3,704,438 and $ 7,514,138 respectively. Since we have yet to start commercial
production of battery-grade lithium, our operating expenses are expected to increase as we continue to recruit more personnel to perform
general operational tasks, setting up the Facility and execute supply agreements.
Liquidity
and Capital Resources
Overview
We
have devoted substantial efforts and financial resources to raising capital and organizing and staffing the Company, and as a result,
have incurred significant operating losses. As of June 30, 2026, and December 31, 2025, we had an accumulated deficit of $77,480,170
and $68,342,584, respectively.
We
have not earned any revenue and have been operating at a loss since inception. We have an accumulated deficit and stockholders’
deficit.
Liquidity
Requirements
Our
primary requirements for liquidity and capital are investment in new facilities, new technologies, working capital and general
corporate needs. Specifically, in this regard, the total refinery cost, which includes all direct and indirect costs and
contingencies needed to build phase 1 of the refinery, (25,000 metric tons per annum of battery grade lithium carbonate), has been
estimated at approximately $500 million following completion of the FEL-3 study. We intend to finance our project cost through a mix
of debt, equity and potential government grants. We expect our operational expenditures to increase for the foreseeable future in
connection with ongoing and future activities. Specifically, expenditures will increase as we:
●
secure
and build facilities;
●
invest
in research and development activities to advance the development of our technologies; and
●
incur
additional expenses associated with operating as, a public company.
Our
current and ongoing liquidity requirements will depend on many factors, including: our launch cadence, the timing and extent of spending
to support additional development efforts, the introduction of new and enhanced offerings, the expected market adoption of our offerings,
and the timing and extent of additional capital expenditures to build and invest in the development of our Facility. In addition, we
may, in the future, enter into arrangements to acquire or invest in complementary businesses, business offerings and technologies. However,
we do not have agreements or commitments to enter into any such acquisitions or investments at this time.
Sources
of Liquidity and Going Concern
We
have funded our operations with proceeds from sales of Legacy Stardust Power Common Stock, promissory notes, simple agreements for future
equity notes (“ SAFE notes ”), debt financing, equity financing and convertible equity agreements. To continue as a
going concern, we anticipate funding our near-term operations through the sale of equity securities, promissory notes, debt financing
or from other capital sources. If adequate funds are not available, we may be required to curtail, delay, or eliminate some or all of
our planned activities, or raise additional financing to continue to fund operations, and may not be able to continue as a going concern.
34
Our
unaudited condensed consolidated financial statements have been presented on the basis that we are a going concern, which contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business. We are a development stage entity with
no revenues, and have accumulated deficit of $77,480,170 and stockholders’ deficit of $8,240,860 as at June 30, 2026.
We expect to continue to incur significant costs in pursuit of its operating and investment plans. These costs exceed our existing cash
balance and net working capital.
As
discussed above:
●
On
December 23, 2025, we entered into the Lind Securities Purchase Agreement with Lind providing for up to $15,000,000 in senior
secured convertible debt financing. Simultaneously, we initially drew down gross proceeds of approximately $4,000,000 in exchange
for the issuance to Lind of a Senior Secured Convertible Promissory Note in the amount of $4,800,000 and a 2025 Lind Warrant, for
the purchase of approximately 411,245 shares. After deducting a commitment fee of $100,000 and other transaction-related costs, we
received net cash proceeds of approximately $3,792,500.
●
On
February 12, 2026, we entered into the B. Riley Purchase Agreement and the B. Riley Registration Rights Agreement. Upon the terms
and subject to the satisfaction of the conditions set forth in the B. Riley Purchase Agreement, we will have the right, in our sole
discretion, to sell up to $10,000,000 of Common Stock to B. Riley Principal Capital II, subject to certain conditions and limitations
contained in the B. Riley Purchase Agreement, from time to time during the term of the B. Riley Purchase Agreement. Sales of Common
Stock pursuant to the B. Riley Purchase Agreement, and the timing of any sales, are solely at our option. We are under no obligation
to sell any securities to B. Riley Principal Capital II under the B. Riley Purchase Agreement. As of the date of this filing, we
have issued 505,866 shares of Common Stock aggregating to net proceeds of $1,310,904 under this arrangement.
●
On
May 8, 2026, we entered into an At Market Issuance Sales Agreement (the “ Sales Agreement ”) with B. Riley Securities,
Inc. (the “ Agent ”). Pursuant to the terms of the Sales Agreement, we may sell from time to time through the Agent,
shares of our Common Stock, par value $0.0001 per share, having an aggregate offering price of up to $5,000,000 (the “ Shares ”).
We intend to use this facility to raise capital as needed. As of the date of this filing, we have issued 2,159,867 shares of Common
Stock aggregating to net proceeds of $3,112,021 under this arrangement.
We
believe that the cash on hand, and additional investments available through issuance of new Common Stock, will be inadequate to satisfy
our working capital and capital expenditure requirements for at least the next twelve months. Our ability to continue as a going concern
is dependent upon management’s plan to raise additional capital from the issuance of equity or to obtain additional borrowings to
fund our operating and investing activities over the next year. The accompanying unaudited condensed consolidated financial statements
do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that
might be necessary if we are unable to continue as a going concern.
No
assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to
us. Even if we are able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing,
or cause substantial dilution for our stockholders, in the case of equity financing. Failure to secure adequate financing could have
a material adverse effect on our business, operations and financial performance.
Insurance
funding borrowing
On
August 5, 2025, we entered into a financing agreement of $407,500 for the purchase of an insurance policy with AFCO Insurance Premium
Finance. The debt is payable in monthly installments through June 2026 and bears an interest rate of 7.5%. As at June 30, 2026, the loan
was fully repaid. The carrying amount of Nil and $205,403 is included as Short-term Loan on the accompanying unaudited condensed consolidated
balance sheet as on June 30, 2026, and audited consolidated balance sheet as on December 31, 2025, respectively.
Subsequent to three months
ended June 30, 2026, we entered into a financing agreement of $493,532 for the purchase of an insurance policy with AFCO Insurance Premium
Finance. We made a downpayment of $172,736, which was applied to the loan amount at the time of the loan agreement. The debt is payable
in 7 monthly installments of $47,189 per month and bears an interest rate of 6.99%.
35
Other
short-term loans
Our short-term loans with
Endurance Antarctica Partners II, LLC and under the Term Sheets (including DRE Chicago LLC, a related party) are described in Note 11,
Related Party Transactions, included elsewhere in this quarterly report and described in greater detail in Note 7 to our Form 10-K. Both
arrangements were fully repaid, together with accrued interest, as of December 31, 2025, and carried no balance as of June 30, 2026. The
Company recognized interest expense of $103,938 towards other short-term loans on the accompanying unaudited condensed consolidated statements
of operations for the six months ended June 30, 2025.
Cash
Flow
Summary
The
following table summarizes our cash flows for the periods presented:
Six months
ended
June 30, 2026
Six months
ended
June 30, 2025
Change
Net cash used in operating activities
(4,002,652 )
(4,490,450 )
487,798
Net cash used in investing activities
(194,312 )
(2,217,068 )
2,022,756
Net cash provided by financing activities
1,257,077
8,401,694
(7,144,617 )
Net change in cash
(2,939,887 )
1,694,176
(4,634,063 )
Cash
Flows Used in Operating Activities
For the six months ended June 30, 2026, net cash used in operating
activities was $4,002,652 consisting of a $9,137,586 net loss, adjusted for an aggregate of $3,968,080 in non-cash charges for stock based
compensation, non-cash marketing expense for stock issued to vendor, amortization of 2025 Convertible Note discount and issuance costs,
change in fair value of investments, warrant liability, common stock issued for make-whole obligation, loss on extinguishment of debt,
deferred transaction cost expenses, and depreciation and a $1,166,854 net positive change in operating assets and liabilities, primarily
driven by a decrease of $12,701 in prepaid expense and other assets and by an increase of $1,169,963 in accounts payable and other current
liabilities which represent the various costs that are expected to be incurred as we set up operations during this period, partially offset
by decrease of $15,810 in operating lease right-of-use asset and liability.
For
the six months ended June 30, 2025, net cash used in operating activities was $4,490,450 consisting of a $7,514,138 net loss,
adjusted for $2,983,759 non-cash charge for stock based compensation, change in fair value of investments, warrant liability,
sponsor earnout shares, common stock make-whole obligation, loss on sale of investments, loss on write off of deferred transaction
cost, promissory note and deposits and depreciation and a $39,929 net change in operating assets and liabilities, primarily driven
by a decrease of $239,723 in prepaid expenses and other assets partially offset by a decrease of $199,794 in accounts payable and
other current liabilities which represent the various costs that are expected to be incurred as we set up operations during this
period.
Cash
Flows Used in Investing Activities
For
the six months ended June 30, 2026, net cash used in investing activities was $194,312, primarily representing $175,644 on account of
capital project costs related to construction of the refinery and $18,668 on account of purchase of computer, equipment and furniture.
For
the six months ended June 30, 2025, net cash used in investing activities was $2,217,068, primarily representing $2,278,760 on account
of capital project costs related to construction of the refinery offset partially by $78,311 proceeds from sale of investments in equity
securities.
36
Cash
Flows from Financing Activities
For
the six months ended June 30, 2026, net cash provided by financing activities was $1,257,077 related primarily to gross proceeds from
common stock issuance proceeds of $1,512,480 partially offset by repayment of short-term loan of $205,403 and payment of deferred transaction
costs of $50,000.
For
the six months ended June 30, 2025, net cash provided by financing activities was $8,401,694 related primarily to gross proceeds from
consummation of a public offering of $10,270,400, Warrant Inducement gross proceeds of $2,971,040, advance from PIPE investors of $125,000,
common stock issuance proceeds of $122,551 partially offset by repayment of short-term loans of $3,808,552, payment of transaction costs
associated with public offering and warrant inducement of $1,252,152, and deferred transaction costs payment of $25,000.
Operating
and Capital Expenditure Requirements
We
have not earned any revenue and have been operating at a loss since inception. We have an accumulated deficit and stockholders’
deficit. These conditions raise substantial doubt about our ability to continue to finance operations over the next twelve months and
is dependent upon management’s plan to raise additional capital from issuance of equity or receive additional borrowings to fund
our operating and investing activities over the next one year. Our intended capital requirements depend on many factors including the
capital expenditure required to set up our Facility, and undertake all activities necessary to start commercial production, prices of
capital equipment, and preliminary costs. In the future, it will depend on our expansion of acquiring new assets/sites to have access
and potential ownership of raw material. We may in the future enter into arrangements to acquire or invest in complementary businesses,
services and technologies, including intellectual property rights. We may be required to seek additional equity or debt financing. If
additional financing is required from outside sources, over and above what we are intending to raise currently, we may not be able to
raise it on acceptable terms or at all. If we are unable to raise additional capital when desired, our business, results of operations
and financial condition would be materially and adversely affected, and we may not be able to continue our intended operations as a going
concern.
Commitments
and Contractual Obligations
See
Note 3 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report for additional details
regarding other contractual obligations and commitments as at June 30, 2026. While we have not entered into any other binding commitments,
other strategic partnerships are being evaluated which could lead to future contractual obligations.
Summary
of Critical Accounting Estimates
We
believe that the following accounting policies and estimates involve a high degree of judgment and complexity. Accordingly, these are
the policies we believe are the most critical to aid in fully understanding and evaluating our unaudited condensed consolidated financial
condition and results of our operations. See Note 2 to our unaudited condensed consolidated financial statements appearing elsewhere
in this Quarterly Report for a description of our other significant accounting policies. The preparation of our unaudited condensed consolidated
financial statements in conformity with U.S. GAAP requires us to make estimates and judgments that affect the amounts reported in those
unaudited condensed consolidated financial statements and accompanying notes. Although we believe that the estimates we use are reasonable,
due to the inherent uncertainty involved in making those estimates, actual results reported in future periods could differ from those
estimates.
37
Income
Taxes
Income
taxes are recorded in accordance with Accounting Standard Codification (“ASC”) 740, “Income Taxes” (“ASC
740”), which provides for deferred taxes using an asset and liability approach. We recognize deferred tax assets and liabilities
for the expected future tax consequences of events that have been included in the unaudited condensed consolidated financial statements
or tax returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis
of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Valuation
allowances are provided, if based upon the weight of available evidence, it is more likely than not that some or all of the deferred
tax assets will not be realized. We account for uncertain tax positions in accordance with the provisions of ASC 740. When uncertain
tax positions exist, we recognize the tax benefit of tax positions to the extent that the benefit would more likely than not be realized
assuming examination by the taxing authority. The determination as to whether the tax benefit will more likely than not be realized is
based upon the technical merits of the tax position as well as consideration of the available facts and circumstances. We recognize any
interest and penalties accrued related to unrecognized tax benefits as income tax expense.
Recent
Accounting Pronouncements
See
Note 2 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report for additional details
regarding recent accounting pronouncements.
Segment
Reporting
We
report segment information in the same way management internally organizes the business in assessing performance and making decisions
regarding allocation of resources in accordance with ASC Topic 280, “ Segment Reporting .” We have a single reportable
operating segment which operates as a single business platform. In reaching this conclusion, management considered the definition of
the Chief Operating Decision Maker (“ CODM ”), how the business is defined by the CODM, the nature of the information
provided to the CODM, how the CODM uses such information to make operating decisions, and how resources and performance are accessed.
Our CODM is the Chief Executive Officer, who reviews financial information presented on a consolidated basis for purposes of allocating
resources and evaluating financial performance. We have a single, common management team and our cash flows are reported and reviewed
on a total-company basis.
Related
Party Transactions
We previously entered into
a consulting agreement and loan arrangement with DRE Chicago LLC (“ DRE Chicago ”), whose principal, Paramita Das, was
our former Chief Strategy Officer and Senior Advisor to the Chief Executive Officer as described in our Form 10-K. We recognized interest
expense of $7,187 during the six months ended June 30, 2025. The loan was fully repaid, together with accrued interest, as of December
31, 2025, and 52,374 warrants, remain outstanding. DRE Chicago’s loan was entered into as part of a larger $1,800,000 Term Sheets
facility with several lenders, which was fully repaid, together with accrued interest, as of December 31, 2025. Ms. Das terminated her
employment with us in November 2025 and is no longer considered a related party as of June 30, 2026.
We previously entered into a loan arrangement with Endurance Antarctica
Partners II, LLC (“ Endurance ”), an affiliate of a director at the time and a shareholder, as described in our Form
10-K. We recognized interest expense of $51,042 during the six months ended June 30, 2025. The loan was fully repaid, together with accrued
interest, as of December 31, 2025, and 488,826 warrants, remain outstanding. As of the date of this quarterly report, the Endurance-affiliated
individual is no longer a member of our board of directors.
We previously entered into unsecured notes payable with three related
parties. These notes payable provided us the ability to draw up to $1,000,000, in aggregate. In June 2025, we drew $250,000 from Energy
Transition Investors LLC, and subsequently repaid the drawn amount by quarter ended June 30, 2025. We had accrued interest of $422 during
the three months ended June 30, 2025 on the drawn amount and subsequently paid the interest in January 2026.
Private
Warrants
The
Sponsor purchased from GPAC II an aggregate of 5,566,667 warrants at a price of $1.50 per warrant in a private placement that occurred
simultaneously with the completion of our initial public offering (the “Private Warrants”). At closing of the Business Combination,
we acquired the net liabilities for GPAC II including the Private Warrants. Each 10 Private Warrant entitles the holder to purchase one
share of Common Stock at $115.00 per share. At June 30, 2026, there were 5,566,667 Private Warrants outstanding. As at June 30, 2026,
the fair value of Private Warrants amounted to $617,900. We valued our Private Warrants based on the closing price of the Public Warrants
since they are similar instruments.
38
Sponsor
Earnout Shares
As
part of the closing of the Business Combination, we issued 100,000 shares to the Sponsor. These shares are subject to vesting (or forfeiture)
based on achieving certain trading price thresholds following the closing (“Sponsor Earnout Shares”). Fifty percent of the
Sponsor Earnout Shares will vest when the VWAP of the Common Stock price equals or exceeds $120.00 per share for a period of 20 trading
days in a 30-trading day period, and the remaining fifty percent of the Sponsor Earnout Shares will vest when the VWAP of the Common
Stock price equals or exceeds $140.00 per share for a period of 20 trading days in a 30 trading day period. Upon the occurrence of a
change in control, any remaining unvested Sponsor Earnout Shares become vested. Unvested Sponsor Earnout Shares will be forfeited if
vesting does not occur prior to the eighth anniversary of the Closing Date. We assess the fair value of expected earnout consideration at each reporting period using the Monte Carlo Method, which is consistent with the initial
measurement of the expected earnout consideration. As at June 30, 2026 and December 31, 2025, we did not identify any indicators that
a change in the fair value of the Sponsor Earnout Shares last measured at $4,700 as of March 31, 2025, would be material, and accordingly
did not perform an updated Monte Carlo valuation as of either date.
Subsequent
Events
See
Note 16 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report for additional details
regarding subsequent events.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market
Risk Framework
Market
risk represents the risk of losses, or financial volatility in our operations, that may result from the fluctuations of various factors.
The scope of our market risk, management policies and procedures is expected to include market-sensitive data related to interest rate,
liquidity, input and selling prices.
The
Company’s different types of market risk include:
Interest
rate risk
Interest
rate risk represents the potential volatility from changes in market interest rates. We are exposed to interest rate risk arising from
changes in the level and volatility of interest rates, changes in the slope of the yield curve, changes in credit spreads, and the rate
of prepayments on our interest-earning assets (e.g., inventories) and our funding sources (e.g., short-term financing) which finance
these assets. Project finance and loan facilities are a key component of our financing strategy. Volatility in the interest rate market
could impede our plans for growth.
Liquidity
risk
Liquidity
risk is the risk that we are unable to timely access necessary funding sources in order to operate our business, as well as the risk
that we are unable to timely divest securities that we hold in connection with our sales and trading activities. We have been successful
in equity financing in the past but there is no assurance that we will continue to be able to finance the Company with equity financing.
We do not have substantial credit lines for financing the Company.
Credit
risk
Credit
risk refers to the potential for loss due to the default or deterioration in credit quality of a counterparty, customer, borrower, or
issuer. The nature and amount of credit risk depends on the type of transaction, the structure and duration of that transaction and the
parties involved. Credit risk also results from an obligor’s failure to meet the terms of any contract with us or otherwise fail
to perform as agreed. This may be reflected through issues such as settlement obligations or payment collections.
39
Operational
risk
The
success of our plan requires us to be able to operationally deliver on the project plan and timelines as projected by management. In
order to mitigate and control operational risk, we expect to develop policies and procedures that are designed to help identify and manage
operational risk at appropriate levels throughout the organization. We also expect to have business continuity plans in place that we
believe should cover critical processes on a company-wide basis, and redundancies are built into our systems as we deem appropriate.
These control mechanisms will be designed to help confirm that operational policies and procedures are being followed and that our various
businesses are operating within established corporate policies and limits. We are leveraging and intend to continue implementing established
best practices for our industry to reduce operational risk.
Human
Capital Risk
The
success of our business is dependent upon the skills, expertise, industry knowledge and performance of our employees. Human capital risks
represent the risks posed if we fail to attract and retain qualified individuals, particularly those having specialized technical knowledge
in the exploration, extraction, and purification of brine from varying sources to produce battery-grade lithium, and employees who are
motivated to serve the best interests of our clients, thereby serving our best interests. Attracting and retaining employees depends,
among other things, on our Company’s culture, management, work environment, geographic locations and compensation. There are risks
associated with the proper recruitment, development and rewards of our employees to ensure quality performance and retention. We offer
competitive compensation and benefits to retain human capital, intend to offer educational opportunities to allow advancement, and promote
balance in work life conditions by offering hybrid work- from-home options.
Legal
and regulatory risk
Legal
and regulatory risk includes the risk of non-compliance with applicable legal and regulatory requirements and the loss to our reputation
that we may suffer as a result of a failure to comply with laws, regulations, rules, related self-regulatory organization standards and
codes of conduct applicable to our business activities. We are generally subject to extensive regulations in the various jurisdictions
in which we conduct our business. We are in the process of setting up procedures that are designed to help promote compliance with applicable
statutory and regulatory requirements, such as public company reporting obligations, regulatory net capital requirements, sales practices,
potential conflicts of interest, anti-money laundering, privacy and recordkeeping. We also expect to establish procedures that are designed
to require that our policies relating to ethics and business conduct are followed.
Market
Risk Exposure
Interest
Rate Risk
As
of June 30, 2026, our outstanding debt instruments, including the 2025 Convertible Note and our short-term insurance premium financing,
bear interest at fixed rates. Accordingly, we do not believe we have significant exposure to changes in market interest rates on our
existing debt; however, changes in prevailing interest rates could affect the cost and availability of any future debt or equity financing
that we may need to raise to fund our operations.
Credit
Risk
We
are subject to credit risk with respect to our cash balances for those amounts in excess of the FDIC insured amount of $250,000. We have
only one financial banking institution.
40
Inflation
Risk
We
do not believe that inflation has had a material effect on our business, financial condition, or results of operations for the three
months ended June 30, 2026, other than its impact on the general economy. However, we are currently operating in a more volatile inflationary
environment due to macroeconomic conditions and have limited data and experience doing so in our history, particularly as we continue
to invest in growth in our business. The principal inflationary factor affecting our business is higher costs. Our inability or failure
to address challenges relating to inflation could harm our business, financial condition, and results of operations.
ITEM
4. CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
We
are required to comply with the internal control requirements of the Sarbanes-Oxley Act. Only in the event that we are deemed to be a
large accelerated filer or an accelerated filer and no longer qualify as an emerging growth company would we be required to comply with
the independent registered public accounting firm attestation requirement on internal control over financial reporting. Further, for
as long as we remain an emerging growth company as defined in the JOBS Act, we intend to take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not “emerging growth companies” including,
but not limited to, not being required to comply with the independent registered public accounting firm attestation requirement.
Disclosure
controls are procedures with the objective of ensuring that information required to be disclosed in our reports under the Exchange Act,
such as this report, is recorded, processed, summarized and reported within the time period specified in the SEC’s rules and forms.
Disclosure controls are designed with the objective of ensuring that information is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
As
required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2026. Based upon their evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e)
and 15d-15(e) under the Exchange Act) were effective as of June 30, 2026. Accordingly, management believes that the financial statements
included in this Quarterly Report on Form 10-Q present fairly in all material respects our financial position, results of operations
and cash flows for the period presented.
Changes
in Internal Control over Financial Reporting
There
were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange
Act) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
Inherent
Limitations on Effectiveness of Controls
We
do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls
and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives
of the disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact
that there are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent
limitations in all disclosure controls and procedures, no evaluation of disclosure controls and procedures can provide absolute
assurance that we have detected all our control deficiencies and instances of fraud, if any. The design of disclosure controls and
procedures is also based partly on certain assumptions about the likelihood of future events, and there can be no assurance that any
design will succeed in achieving its stated goals under all potential future conditions.
41
PART
II — OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
From
time to time, we may be involved in certain legal and regulatory proceedings, as well as demands, investigations and claims that arise
in the ordinary course of our business. The ultimate outcome of any litigation is often uncertain, and unfavorable outcomes could have
a negative impact on our results of operations and financial condition. We make a provision for a liability relating to legal matters
when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. These provisions
are reviewed at least quarterly and adjusted to reflect the impact of negotiations, estimated settlements, legal rulings, advice of legal
counsel and other information and events pertaining to a particular matter.
On
July 7, 2025, a complaint was filed in the Supreme Court of the State of New York, County of New York, captioned H.C. Wainwright &
Co., LLC v. Stardust Power, Inc. , Case No: 654037/2025. The complaint names us as defendant, alleging, among other things, that we
breached an engagement agreement with the plaintiffs. The plaintiffs seek, among other things, payment of all purported unpaid sums due
under such engagement agreement. On September 19, 2025, we filed our answer in response to the complaint, in which we denied all liability
and asserted several affirmative defenses. We plan to vigorously defend against the lawsuit and the action will proceed next to the discovery
stage and for further proceedings.
ITEM
1A. RISK FACTORS
Please refer to Part I, Item
1A—Risk Factors of the Company’s Form 10-K . Any of these factors could result in a significant or material adverse effect
on our business, results of operations, or financial condition.
In addition to the risk factors
set forth in our Form 10-K, the following risk factors should be considered carefully in evaluating our Company and our business.
Our failure to regain compliance with the
Nasdaq continued listing requirements could result in the delisting of our Common Stock and Public Warrants, which could have a material
adverse effect on our business and the value of your investment, and would trigger an event of default under our 2025 Convertible Note.
On April 24, 2026, we received
written notice from the Listing Qualifications Staff of The Nasdaq Stock Market LLC (“Nasdaq”) notifying us that we were not
in compliance with the minimum $35 million market value of listed securities requirement set forth in Nasdaq Listing Rule 5550(b)(2) for
continued listing on The Nasdaq Capital Market (the “MVLS Requirement”) because our market value of listed securities had
been below $35 million for 30 consecutive business days. The notice also indicated that we do not currently meet the alternative continued
listing requirements under Nasdaq Listing Rules 5550(b)(1) (stockholders’ equity of at least $2.5 million) or 5550(b)(3) (net income
from continuing operations of at least $500,000 in the most recently completed fiscal year or in two of the last three most recently completed
fiscal years).
In accordance with Nasdaq
rules, we have a period of 180 calendar days, or until October 21, 2026, to regain compliance with the MVLS Requirement. To regain compliance,
our market value of listed securities must close at $35 million or more for a minimum of 10 consecutive business days during the 180-day
compliance period. If we do not regain compliance within the compliance period, we may be eligible for an additional compliance period
or we may face delisting proceedings. There can be no assurance that we will be able to regain compliance with the MVLS Requirement or
any other continued listing requirement or maintain compliance with any other applicable requirements for continued listing on The Nasdaq
Capital Market.
If our securities are delisted
from Nasdaq, we may face significant adverse consequences, including limited availability of market quotations for our securities, reduced
liquidity with respect to our securities, a determination that our Common Stock is a “penny stock” which would require brokers
trading in our Common Stock to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary
trading market for our securities, a limited amount of news and analyst coverage, and a decreased ability to issue additional securities
or obtain additional financing in the future. In addition, a delisting of our securities from Nasdaq would constitute an event of default
under our 2025 Convertible Note with Lind Global Asset Management XIII LLC (“Lind”), which could result in the acceleration
of the outstanding principal and any accrued and unpaid amounts thereunder at Lind’s election. Any such acceleration would have
a material adverse effect on our financial condition and our ability to continue as a going concern. The national securities exchange
on which our securities are listed is a material term of our existing and any future financing agreements, and delisting could trigger
defaults, acceleration, or other adverse consequences under such arrangements.
42
There is substantial doubt about our ability
to continue as a going concern, and we will need to raise additional capital in the near term to maintain our operations.
As of June 30, 2026, we had
$540,264 of unrestricted cash. We are a development stage company, have not generated any revenue, and have incurred significant losses
since inception. As of June 30, 2026, we had an accumulated deficit of $77,480,170 and a stockholders’ deficit of $8,240,860. We
expect to continue to incur significant costs in pursuit of our operating and investment plans, which costs exceed our existing cash balance
and net working capital. These conditions raise substantial doubt about our ability to continue as a going concern.
We believe that our cash on
hand, together with additional investments available through the issuance of new Common Stock, will be inadequate to satisfy our working
capital and capital expenditure requirements for at least the next twelve months. Our ability to continue as a going concern is dependent
upon management’s ability to raise additional capital from the issuance of equity securities or obtain additional borrowings to
fund our operating and investing activities over the next year. No assurance can be given that any future financing will be available
or, if available, that it will be on terms that are satisfactory to us. Even if we are able to obtain additional financing, it may contain
restrictions on our operations, in the case of debt financing, or cause substantial dilution for our stockholders, in the case of equity
financing. If we are unable to raise additional capital when needed, we may be required to curtail, delay, or eliminate some or all of
our planned activities and may not be able to continue as a going concern, which would have a material adverse effect on our business,
results of operations, and financial condition.
We are subject to default and acceleration
risk under our senior secured 2025 Convertible Note.
Our 2025 Convertible Note
with Lind is a senior secured obligation and includes customary events of default, including, among others, failure to make required payments
when due, failure to comply with covenants, breach of representations and warranties, insolvency or bankruptcy, delisting of our Common
Stock from Nasdaq, and certain change-in-control events. Upon an event of default, Lind may, at its election, require immediate repayment
in cash or elect alternative settlement provisions at adjusted prices. As of June 30, 2026, the outstanding principal amount under the
2025 Convertible Note was $4,080,000. Given our current financial condition and limited cash resources, we may not be able to satisfy
our obligations under the 2025 Convertible Note if an event of default occurs and Lind elects to accelerate the outstanding amounts. Our
inability to satisfy an acceleration demand would have a material adverse effect on our financial condition and our ability to continue
as a going concern. Additionally, because the 2025 Convertible Note is secured by substantially all of our assets, Lind could exercise
remedies against our collateral in the event of a default, which could result in the loss of our assets and severely impair or preclude
our ability to conduct our business.
As described in Note 8,
“Convertible Note and Warrants” and Item 5, “Other Information,” on August 11, 2026, an event of default
occurred under our 2025 Convertible Note (the “Triggering Event”) as a result of our market capitalization remaining
below $15.0 million for ten consecutive trading days. As a result of the Triggering Event, we became obligated to pay a Mandatory
Default Amount equal to 110% of the outstanding principal, and default interest began accruing at 10% per annum. In addition, the
remaining capacity under the Lind Securities Purchase Agreement might not be available unless Lind waives the Triggering Event. The
loss of access to this committed funding source, combined with our existing liquidity constraints, could further exacerbate the
substantial doubt about our ability to continue as a going concern. We are engaged in discussions with Lind regarding a potential
forbearance, waiver, or amendment with respect to the Triggering Event; however, there can be no assurance that such discussions
will result in a definitive agreement, or that any agreement will be reached on terms acceptable to us.
Additional risk factors not
presently known to us or that we currently deem immaterial may also impair our business, results of operations, or financial condition.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Recent
Sales of Unregistered Securities
None.
Issuer
Repurchases of Equity Securities
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
Applicable.
ITEM
5. OTHER INFORMATION
(a)
On August 11, 2026, the Company determined that its market capitalization had been below $15.0 million for ten consecutive trading
days, resulting in an event of default under the 2025 Convertible Note (the “Triggering Event”). As a result of the Triggering Event: (i) the Company became obligated to
pay a Mandatory Default Amount equal to 110% of the outstanding principal amount of the 2025 Convertible Note as of the date of the Triggering
Event, approximately $4.22 million based on outstanding principal of approximately $3.84 million (representing an increase of approximately
$0.38 million), which amount was earned by Lind on that date and is payable upon the earliest of maturity, conversion, redemption, prepayment,
or acceleration; (ii) the outstanding principal accrues default interest at a rate of 10% per annum from the date of the Triggering Event;
(iii) during the continuance of the Triggering Event, Lind may, without further notice, accelerate all amounts owing under the 2025 Convertible
Note, exercise remedies as a secured creditor against substantially all of the assets of the Company and its subsidiaries (including the
pledged equity interests of the subsidiaries through which the Company conducts substantially all of its operations), and require conversion
of the 2025 Convertible Note into shares of Common Stock at the lower of (A) the conversion price then in effect or (B) 80% of the average
of the three lowest daily volume-weighted average prices over the prior 20 trading days, subject to the beneficial ownership limitations
set forth in the 2025 Convertible Note, which conversions would be substantially dilutive at recent trading prices; and (iv) the Company’s
right to receive distributions from its subsidiaries is suspended during the continuance of the Triggering Event.
The Company and Lind are engaged in
discussions regarding a potential forbearance, waiver, or amendment with respect to the Triggering Event; however, no assurance can
be given that such discussions will result in a definitive agreement or that any agreement will be reached on terms acceptable to
the Company. As of the date of this Quarterly Report on Form 10-Q, Lind had not accelerated
the Mandatory Default Amount or exercised its remedies under the 2025 Convertible Note.
The
foregoing description of the Triggering Event and its consequences is qualified in its entirety by reference to the 2025 Convertible
Note, the Lind Securities Purchase Agreement, and the other related transaction documents filed as exhibits to the Company’s Current
Report on Form 8-K filed on December 31, 2025, which are incorporated herein by reference. See Note 8, “Convertible Notes and Warrants”
to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report for additional details.
(b)
None.
(c) Director
and Officer Trading Arrangements
During
the three months ended June 30, 2026, two of our directors or officers (as defined in Section 16a-1(f) under the Exchange Act) adopted ,
modified , or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each
term is defined in Item 408 of Regulation S-K, intended to satisfy the affirmative defense of Rule 10b5-1(c) under the Exchange Act,
as set forth in the table below.
Name and Position
Action
Date
Maximum number
of shares of
Common Stock
eligible for sale
Expiration date
Udaychandra Devasper
Chief Financial Officer
Adoption
May 21, 2026
49,315
November 19, 2027
Pablo Cortegoso
Chief Technical Officer
Adoption
June 17, 2026
130,909
December 17, 2026
43
ITEM
6. EXHIBITS
Exhibit
Number
Description
1.1
At Market Issuance Sales Agreement, dated as of May 8, 2026, between Stardust Power Inc. and B. Riley Securities, Inc. (incorporated by reference to Exhibit 1.1 of the Company’s Current Report on Form 8-K filed with the SEC on May 8, 2026).
2.1†
Business Combination Agreement, dated as of November 21, 2023, by and among Global Partner Acquisition Corp., Strike Merger Sub I, Inc., Strike Merger Sub II, LLC., and Stardust Power Inc. (incorporated by reference to Exhibit 2.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 21, 2023).
2.2
Amendment No. 1 to the Business Combination Agreement, dated as of April 24, 2024, by and among Global Partner Acquisition Corp II, Strike Merger Sub I, Inc., Strike Merger Sub II, LLC, and Stardust Power Inc. (incorporated by reference to Exhibit 2.1 of the Company’s Current Report on Form 8-K, filed with the SEC on April 24, 2024).
2.3
Amendment No. 2 to the Business Combination Agreement, dated as of June 20, 2024, by and among Global Partner Acquisition Corp II, Strike Merger Sub I, Inc., Strike Merger Sub II, LLC, and Stardust Power Inc. (incorporated by reference to Exhibit 2.1 of the Company’s Current Report on Form 8-K, filed with the SEC on June 21, 2024).
3.1
Certificate of Incorporation of Global Partner Acquisition Corp II (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K, filed with the SEC on July 12, 2024).
3.2
Certificate of Amendment to the Certificate of Incorporation (incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the SEC on March 25, 2026).
3.3
Certificate of Amendment to the Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the SEC on September 4, 2025).
3.4
Bylaws of Global Partner Acquisition Corp II (incorporated by reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K, filed with the SEC on July 12, 2024).
4.1
Form of Common Warrant (incorporated by reference to Exhibit 4.4 of the Company’s Registration Statement on Form S-1 filed with the SEC on January 15, 2025).
4.2
Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.5 of the Company’s Registration Statement on Form S-1 filed with the SEC on January 15, 2025).
4.3
Form of Common Warrant (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on January 28, 2025).
4.4
Form of Common Warrant (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on March 17, 2025).
4.5
Specimen Warrant Certificate (incorporated by reference to Exhibit 4.3 to Amendment No. 1 to Global Partner Acquisition Corp II’s Registration Statement on Form S-1, filed with the SEC on December 31, 2020).
4.6
Warrant Agreement, dated January 11, 2021, by and between Global Partner Acquisition Corp II and Continental Stock Transfer & Trust Company, as warrant agent (incorporated by reference to Exhibit 4.1 to Global Partner Acquisition Corp II’s Current Report on Form 8-K, filed with the SEC on January 15, 2021).
4.7
Form of common warrant issued in the private placement between the Company and certain investors pursuant to a terms sheet dated December 31, 2024 (incorporated by reference to Exhibit 4.7 of the Company’s Registration Statement on Form S-1 filed with the SEC on May 1, 2025).
4.8
Form of common warrant issued in connection with the loan to the Company pursuant to a terms sheet dated December 6, 2024 (incorporated by reference to Exhibit 4.8 of the Company’s Registration Statement on Form S-1 filed with the SEC on May 1, 2025).
4.9
Form of common warrant issued in connection with the loan to the Company pursuant to a terms sheet dated December 13, 2024 (incorporated by reference to Exhibit 4.9 of the Company’s Registration Statement on Form S-1 filed with the SEC on May 1, 2025).
4.10
Form of Warrant (incorporated by reference to Exhibit 4.2 of the Company’s Current Report on Form 8-K filed with the SEC on December 31, 2025).
4.11
Form of Subordinated Debt Indenture (incorporated by reference to Exhibit 4.7 of the Company’s Registration Statement on Form S-3 filed with the SEC on April 9, 2026).
4.12
Form of Senior Debt Indenture (incorporated by reference to Exhibit 4.8 of the Company’s Registration Statement on Form S-3 filed with the SEC on April 9, 2026).
4.13
Form of Secured Debt Indenture (incorporated by reference to Exhibit 4.9 of the Company’s Registration Statement on Form S-3 filed with the SEC on April 9, 2026).
10.1
Amended and Restated 2024 Equity Incentive Plan. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on June 3, 2026).
10.2*
Form of Restricted Stock Unit Agreement under the 2024 Equity Incentive Plan.
31.1*
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002.
31.2*
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002.
32.1**
Certification of the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
32.2**
Certification of the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase
Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase
Document.
104
Cover Page Interactive Data File (formatted as Inline
XBRL and contained in Exhibit 101).
*
Filed
herewith
**
Furnished
herewith
†
Schedules
and exhibits to this Exhibit omitted pursuant to Regulation S-K Item 601(b)(2). The Company agrees to furnish supplementally a copy
of any omitted schedule or exhibit to the SEC upon request.
44
SIGNATURE
In
accordance with the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
STARDUST
POWER INC.
Dated:
August 13, 2026
/s/
Udaychandra Devasper
Name:
Udaychandra
Devasper
Title:
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
45
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.