Data is not available at this time.
USA Rare Earth Inc operates in the critical minerals sector, focusing on the exploration and development of rare earth elements (REEs) essential for high-tech applications, renewable energy, and defense technologies. The company aims to establish a domestic supply chain for REEs, reducing reliance on foreign sources, particularly China, which dominates global production. Its flagship project, the Round Top project in Texas, is positioned to become a significant source of heavy and light rare earths, along with other critical minerals like lithium and beryllium. The company’s revenue model is currently pre-revenue, with future earnings expected from mining operations, processing, and potential partnerships with government and private entities seeking secure supply chains. USA Rare Earth’s strategic focus on domestic production aligns with U.S. policy initiatives to bolster national security and clean energy infrastructure, providing a competitive edge in a geopolitically sensitive market.
As of the latest reporting period, USA Rare Earth Inc has not generated revenue, reflecting its pre-revenue stage focused on project development. The company reported a net income of approximately $7.9 million, though diluted EPS remains at zero due to the absence of revenue. Operating cash flow was negative at approximately -$1.4 million, indicative of ongoing exploration and administrative expenses. Capital expenditures were not disclosed, suggesting limited investment in fixed assets during the period.
The company’s earnings power is currently constrained by its pre-revenue status, with profitability metrics not yet applicable. Capital efficiency is difficult to assess without revenue generation, though the negative operating cash flow highlights reliance on external funding. The absence of capital expenditures suggests a focus on early-stage development rather than large-scale infrastructure investments at this time.
USA Rare Earth Inc’s balance sheet shows minimal cash and equivalents at $2,101, raising concerns about liquidity. Total debt stands at $1.2 million, which is relatively modest but could pressure finances given the limited cash reserves. The company’s financial health appears fragile, with reliance on future financing or partnerships to sustain operations and advance its projects.
Growth prospects hinge on the successful development of the Round Top project and securing offtake agreements or government support. The company does not pay dividends, reflecting its focus on reinvesting potential future cash flows into project development. Given its early-stage status, growth will depend on capital raises, strategic partnerships, and progress toward commercial production.
Valuation is challenging due to the lack of revenue and earnings, with market expectations likely tied to the potential of its rare earth projects and geopolitical tailwinds. Investors may price in speculative growth based on the strategic importance of domestic rare earth supply, though significant risks remain around funding and execution.
USA Rare Earth Inc’s strategic advantages include its focus on a geopolitically critical sector and alignment with U.S. supply chain priorities. The outlook depends on securing financing, advancing project development, and capitalizing on policy support for domestic critical minerals. Success could position the company as a key player in reducing reliance on foreign rare earths, though execution risks are high given its financial constraints.
Company filings, CIK 0001787434
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 |