SDSTW Stardust Power Inc. - Warrant
$0.23
가격 · 6월 23, 2026
기준 재무 정보 5월 14, 2026
SDSTW 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.23
시가총액
$1M
P/E (TTM)
-0.1
EPS (TTM)
$-2.13
매출 (TTM)
—
배당 수익률
—
ROE
324.2%
부채/자본
-0.0
52주 범위
$0 – $0
SDSTW 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
—
EPS
$-2.13
2024-12-31
→
2025-12-31
잉여현금흐름
$-8M
2025-12-31
→
2025-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SDSTW
동종업계 중앙값
P/E (TTM)
-0.1
—
P/B
-0.2
—
EV / EBITDA
0.1
—
Price / FCF (주가 / FCF)
-0.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SDSTW
동종업계 중앙값
ROA
-151.2%
—
ROE
324.2%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SDSTW
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-0.0
—
Current Ratio (유동비율)
0.3
—
Quick Ratio (당좌 비율)
0.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SDSTW
동종업계 중앙값
Net Income YoY (순이익 YoY)
-99.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SDSTW
동종업계 중앙값
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| SG&A Expense | $16M | $18M | $5M | $2M | $4M | |
| Operating Expenses | $58.7K | $4M | · | · | · | |
| Operating Income | $-16M | $-18M | $-2M | $-2M | $-4M | |
| Interest Expense | $422 | · | · | $100.0K | $100.0K | |
| Interest Income | · | · | $2M | $5M | · | |
| Other Non-op | $359.6K | $-6M | · | · | · | |
| Net Income | $-4M | $-24M | $139.0K | $15M | $5M | |
| EPS (Basic) | $-2.13 | $-5.55 | · | · | · | |
| EPS (Diluted) | $-2.13 | $-5.55 | · | · | · | |
| Shares (Basic) | 7,385,168 | 4,282,194 | · | · | · | |
| Shares (Diluted) | 7,385,168 | 4,282,194 | · | · | · | |
| EBITDA | $-16M | · | · | $-2M | $-4M |
대차대조표 21
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $912.6K | $1M | $101.0K | $842.0K | |
| Prepaid Expense | $573.8K | $606.3K | $426.5K | $8.0K | $183.0K | |
| Other Current Assets | $15.3K | $1.8K | $2.4K | · | · | |
| Current Assets | $4M | $2M | $3M | $109.0K | $1M | |
| PP&E (Net) | $2M | $2M | $2.0K | $5M | $5M | |
| PP&E (Gross) | $2M | $2M | $2.0K | · | · | |
| Accum. Depreciation | $5.0K | $1.8K | $6 | · | · | |
| Total Assets | $12M | $9M | $3M | $305M | $301M | |
| Accounts Payable | $8M | $10M | $1M | $75.0K | $135.0K | |
| Accrued Liabilities | $2M | $2M | $151.3K | $3M | $3M | |
| Short-term Debt | $205.4K | $10M | $73.0K | $785.0K | · | |
| Current Liabilities | $14M | $25M | $2M | $4M | $3M | |
| Other Non-current Liabilities | · | $425.0K | · | · | · | |
| Total Liabilities | $18M | $28M | $7M | $15M | $26M | |
| Total Debt | $205.4K | · | · | · | · | |
| Common Stock | $975 | $460 | $4.0K | · | · | |
| Paid-in Capital | $63M | $33M | $54.8K | · | · | |
| Retained Earnings | $-68M | $-53M | $-4M | $-15M | $-25M | |
| Stockholders' Equity | $-6M | $-19M | $-4M | $-4M | $-25M | |
| Liabilities + Equity | $12M | $9M | $3M | $305M | $301M | |
| Shares Outstanding | 9,869,558 | 4,773,628 | 41,499,772 | · | · |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| D&A | $3.2K | $1.8K | · | · | · | |
| Stock-based Comp | $8M | $10M | · | · | · | |
| Other Non-cash | $-190.6K | · | · | · | · | |
| Operating Cash Flow | $-8M | $-10M | $-975.0K | $-2M | $-1M | |
| CapEx | $4.5K | $15.2K | · | · | · | |
| Investing Cash Flow | $-3M | $-5M | $263M | · | · | |
| Stock Issued | $2M | $260.9K | · | · | $300M | |
| Stock Repurchased | · | · | $265M | · | · | |
| Net Stock Activity | $2M | · | · | · | $300M | |
| Financing Cash Flow | $14M | $14M | $-262M | $785.0K | $302M | |
| Net Change in Cash | · | · | · | $741.0K | $822.0K | |
| Taxes Paid | $5.2K | $3.2K | · | · | · | |
| Free Cash Flow | $-8M | · | · | · | · |
수익성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| ROA | -151.2% | · | · | 5.0% | 3.1% | |
| ROE | 324.2% | · | · | -101.5% | -18.5% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | · | · | 0.0 | 0.4 | |
| Quick Ratio | 0.2 | · | · | 0.0 | 0.3 | |
| Debt / Equity | -0.0 | · | · | · | · | |
| Interest Coverage | -38111.9 | · | · | -19.8 | -36.0 |
성장률 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Net Income YoY | · | · | -99.1% | 220.3% | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Net Income TTM | $-16M | $-24M | $139.0K | $15M | $5M | |
| Market Cap | $1M | · | · | · | · | |
| Enterprise Value | $-2M | · | · | · | · | |
| P/E | -0.1 | · | · | · | · | |
| P/B | -0.2 | · | · | · | · | |
| P / Cash Flow | -0.2 | · | · | · | · | |
| P / FCF | -0.2 | · | · | · | · | |
| EV / EBITDA | 0.1 | · | · | · | · | |
| EV / FCF | 0.2 | · | · | · | · | |
| Earnings Yield | -1630.9% | · | · | · | · |
손익계산서 12
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $4M | $3M | $4M | $3M | $6M | $6M | $9M | $1M | $1M | $778.5K | $313.0K | $1M | $1M | $329.0K | $191.0K | $992.0K | |
| Operating Expenses | · | $0 | · | $422 | $58.2K | · | · | $0 | $0 | · | · | · | · | · | · | · | |
| Operating Income | $-4M | $-3M | $-4M | $-3M | $-6M | $-6M | $-9M | $-1M | $-1M | $-778.5K | $-313.0K | $2M | $-1M | $-329.0K | $-191.0K | $-992.0K | |
| Interest Expense | · | $0 | $0 | · | · | · | · | · | · | $-92.9K | $0 | $100.0K | $0 | $0 | $100.0K | $0 | |
| Interest Income | · | · | · | · | · | · | · | $215.0K | $273.0K | $406.0K | $471.0K | $921.0K | $1M | · | · | · | |
| Other Non-op | $-1M | $-277.2K | $-634.1K | $-668.1K | $2M | $-3M | $-1M | $-1M | $-163.8K | $-65.3K | $2M | · | · | · | · | · | |
| Net Income | $-5M | $-4M | $-4M | $-4M | $-4M | $-10M | $-10M | $-3M | $-1M | $-843.8K | $-2M | $914.0K | $2M | $3M | $7M | $2M | |
| EPS (Basic) | $-0.53 | $-1.47 | $-0.53 | $-0.06 | $-0.72 | $-3.21 | $-2.23 | $-0.07 | $-0.04 | $-0.02 | · | · | · | · | $0.18 | · | |
| EPS (Diluted) | $-0.53 | $-1.47 | $-0.53 | $-0.06 | $-0.72 | $-3.21 | $-2.23 | $-0.07 | $-0.04 | $-0.02 | · | · | · | · | · | · | |
| Shares (Basic) | 9,914,832 | -117,159,748 | 8,367,774 | 63,198,151 | 5,297,899 | -80,111,551 | 4,517,125 | 39,977,333 | 39,899,287 | 40,453,289 | · | · | · | · | 30,000,000 | · | |
| Shares (Diluted) | 9,914,832 | -117,159,748 | 8,367,774 | 63,198,151 | 5,297,899 | -80,111,551 | 4,517,125 | 39,977,333 | 39,899,287 | 40,453,289 | · | · | · | · | · | · | |
| EBITDA | $-4M | · | $-4M | $-3M | $-6M | · | $-9M | $-1M | $-2M | $-297.0K | $-313.0K | $2M | $-1M | $-329.0K | $-191.0K | $-992.0K |
대차대조표 21
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $3M | $2M | $3M | $2M | $912.6K | $2M | · | $2.0K | · | $6.0K | $3.0K | $247.0K | $389.0K | $528.0K | $969.0K | |
| Prepaid Expense | $479.1K | $573.8K | $455.7K | $147.5K | $318.5K | $606.3K | $1M | $405.0K | $120.0K | $79.0K | $142.0K | $206.0K | $69.0K | $130.0K | $191.0K | $256.0K | |
| Other Current Assets | · | $15.3K | · | · | · | $1.8K | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $2M | $4M | $2M | $4M | $2M | $2M | $3M | $405.0K | $122.0K | $80.0K | $148.0K | $209.0K | $316.0K | $519.0K | $719.0K | $1M | |
| PP&E (Net) | $2M | $2M | $2M | $2M | $2M | $2M | $14.8K | · | · | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $5.0K | · | · | · | $1.8K | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $9M | $12M | $10M | $11M | $11M | $9M | $5M | $2M | $20M | $43M | $42M | $41M | $302M | $301M | $301M | $301M | |
| Accounts Payable | $8M | $8M | $9M | $11M | $12M | $10M | $6M | $2M | $2.0K | $4.0K | $15.0K | $11.0K | $395.0K | $16.0K | $26.0K | · | |
| Accrued Liabilities | $1M | $2M | $2M | $2M | $2M | $2M | · | $6M | $6M | $1M | $1M | $828.0K | $3M | $3M | $3M | $3M | |
| Short-term Debt | $103.8K | $205.4K | $304.7K | · | $6M | $10M | $383.8K | · | · | · | $755.0K | $755.0K | · | · | · | · | |
| Current Liabilities | $14M | $14M | $14M | $15M | $23M | $25M | $11M | $12M | $10M | $4M | $3M | $2M | $4M | $3M | $3M | $3M | |
| Other Non-current Liabilities | · | · | · | · | $550.0K | $425.0K | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $17M | $18M | $15M | $15M | $24M | $28M | $19M | $24M | $22M | $14M | $14M | $15M | $15M | $16M | $19M | $27M | |
| Total Debt | $103.8K | · | $304.7K | · | $6M | · | $383.8K | · | · | · | $755.0K | $755.0K | · | · | · | · | |
| Common Stock | $985 | $975 | $883 | $8.3K | $5.6K | $460 | $4.6K | · | · | · | · | · | · | · | · | · | |
| Paid-in Capital | $66M | $63M | $59M | $56M | $44M | $33M | $30M | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-74M | $-68M | $-65M | $-60M | $-56M | $-53M | $-43M | $-24M | $-21M | $-14M | $-14M | $-15M | $-15M | $-16M | $-18M | $-26M | |
| Stockholders' Equity | $-8M | $-6M | $-5M | $-4M | $-13M | $-19M | $-13M | $-24M | $-21M | $-14M | $-14M | $-15M | $-15M | $-16M | $-18M | $-26M | |
| Liabilities + Equity | $9M | $12M | $10M | $11M | $11M | $9M | $5M | $2M | $20M | $43M | $42M | $41M | $302M | $301M | $301M | $301M | |
| Shares Outstanding | 9,966,473 | 9,869,558 | 8,954,343 | 84,274,837 | 57,650,480 | 4,773,628 | 47,872,445 | · | · | · | · | · | · | · | · | · |
현금 흐름 13
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $992 | $849 | $781 | $772 | $764 | $749 | $569 | $320 | $185 | · | · | · | · | · | · | · | |
| Stock-based Comp | $2M | $2M | $2M | $1M | $3M | $3M | $7M | $58.1K | $59.6K | · | · | · | · | · | · | · | |
| Other Non-cash | $2M | · | · | · | $-2M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-2M | $-2M | $-2M | $-2M | $-3M | $-1M | $-8M | $-2M | $-934.7K | $-1M | $-52.0K | $-567.0K | $-542.0K | $-139.0K | $-314.0K | $-292.0K | |
| CapEx | $1.2K | · | · | · | · | $4.1K | $3.7K | $4.3K | $3.1K | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-174.8K | $-398.8K | $-784.6K | $-1M | $-960.3K | $-4M | $-44M | $-24M | $-3.1K | $-265M | $-450.0K | $265M | · | · | · | · | |
| Stock Issued | $97.1K | $486.3K | $2M | $106.1K | $16.4K | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | $19M | $24M | $0 | $0 | $265M | · | · | · | · | |
| Net Stock Activity | $97.1K | · | · | · | $16.4K | · | · | · | $-24M | · | · | $-265M | · | · | · | · | |
| Financing Cash Flow | $-4.4K | $4M | $2M | $4M | $5M | $4M | $52M | $25M | $54.4K | $267M | $505.0K | $264M | · | · | · | $0 | |
| Net Change in Cash | $-2M | · | · | · | $675.6K | · | · | · | · | · | · | · | $-142.0K | $-139.0K | $-314.0K | $-292.0K | |
| Taxes Paid | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-2M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
수익성 2
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | -50.1% | · | -57.9% | -56.0% | -24.0% | · | -42.0% | -9.9% | -8.0% | 0.23% | 1.2% | 0.52% | 0.70% | 1.1% | 2.2% | 1.0% | |
| ROE | 50.6% | · | 48.4% | 26.8% | 22.2% | · | 73.1% | 11.5% | 13.6% | -2.7% | -14.3% | -5.3% | -10.5% | -64.0% | -99.4% | -11.7% |
유동성 및 지급능력 4
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.1 | · | 0.0 | · | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | |
| Debt / Equity | -0.0 | · | -0.1 | · | -0.5 | · | -0.0 | · | · | · | -0.1 | -0.1 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 18.8 | · | · | -1.9 | · |
가치 평가 (TTM) 10
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income TTM | $-17M | · | $-22M | $-20M | $-18M | · | $-15M | $-7M | $-3M | $454.9K | $5M | $13M | $14M | $10M | $11M | · | |
| Market Cap | $2M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $1M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | -0.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -1.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | -1.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -0.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -0.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -817.8% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $-4M | $-24M | $139.0K | $15M | $5M |
| 희석 EPS | $-2.13 | $-5.55 | — | — | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -0.0 | — | — | — | — |
| 유동비율 | 0.3 | — | — | 0.0 | 0.4 |
| 당좌 비율 | 0.2 | — | — | 0.0 | 0.3 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-8M | — | — | — | — |
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.