Data is not available at this time.
Ucore Rare Metals Inc. operates as a strategic materials company focused on developing North American critical mineral supply chains, specifically targeting rare earth elements essential for modern technologies. The company's core strategy involves establishing a comprehensive value chain from resource development to advanced separation capabilities, positioning itself as a future domestic supplier to reduce reliance on Chinese-dominated markets. Ucore's primary asset is its 100% owned Bokan Mountain property in Alaska, which contains heavy rare earth element mineralization, while its commercialization efforts center on deploying proprietary RapidSX™ separation technology to process both primary ores and recycled materials. The company aims to capitalize on growing geopolitical demand for secure rare earth supplies needed for permanent magnets in electric vehicles, wind turbines, and defense applications, establishing itself as a potential mid-stream processor in the Western hemisphere. Ucore's market position is characterized by its pre-revenue development stage, with strategic importance derived from its focus on heavy rare earths like dysprosium and terbium that are particularly concentrated in Chinese supply chains. The company's business model transitions from pure exploration toward establishing a technology-enabled separation business that could serve both mine production and secondary sources, creating a vertically integrated approach to critical materials supply.
Ucore remains a pre-revenue development company with no recorded revenue for the period, reflecting its early-stage focus on asset development and technology deployment. The company reported a net loss of approximately $13.5 million CAD, consistent with its capital-intensive development phase where operational expenditures exceed any income generation. Cash flow from operations was negative $5.7 million, primarily funding ongoing research, administrative costs, and project advancement activities essential for reaching commercial operations.
The company demonstrates negative earnings power with diluted EPS of -$0.22, indicative of substantial investment requirements before achieving revenue generation. Capital expenditures of approximately $0.8 million reflect measured deployment toward project development rather than aggressive expansion. The current financial profile reflects the typical pattern of mineral development companies where significant capital must be deployed before operational cash flows can be established, with efficiency metrics remaining challenging until commercial scale is achieved.
Ucore maintains a constrained financial position with cash and equivalents of approximately $0.6 million CAD against total debt of $15.1 million, indicating limited liquidity for ongoing operations without additional financing. The debt level relative to the company's market capitalization and pre-revenue status suggests reliance on equity financing or strategic partnerships to fund development activities. The balance sheet structure is characteristic of junior mining companies requiring substantial capital infusions to advance projects toward production.
As a development-stage company, Ucore's growth trajectory is measured through project milestones rather than financial metrics, with focus on advancing its separation technology and resource development. The company maintains a zero-dividend policy, consistent with its need to reinvest all available capital into project advancement and technology deployment. Future growth depends on successful commercialization of its separation technology and development of the Bokan Mountain resource into a producing asset.
The market capitalization of approximately $582 million CAD reflects significant investor expectations for Ucore's potential role in the North American rare earth supply chain, despite its pre-revenue status. This valuation incorporates substantial premium for strategic positioning in critical minerals rather than current financial performance, with beta of 0.977 indicating moderate correlation with broader market movements. The valuation appears to discount future success in technology deployment and project development amid growing geopolitical focus on supply chain security.
Ucore's primary strategic advantage lies in its focus on heavy rare earth elements and proprietary separation technology, positioning it to address supply chain vulnerabilities in Western markets. The outlook remains contingent on successful technology commercialization, securing additional financing, and navigating the complex regulatory environment for rare earth projects. The company's progress will be measured by its ability to advance toward commercial separation capabilities and demonstrate the economic viability of its integrated approach to critical minerals supply.
Company filingsPublic market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |