USAR · USA Rare Earth, Inc. · Financials
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 |
|---|---|---|---|
| — | $1.64M | $0 | |
| — | $1.45M | $0 | |
| — | $195K | $0 | |
| — | 11.87% | — | |
| $36.64M | $15.89M | $6.34M | |
| $83.66M | $43.14M | $9.24M | |
| — | $678K | $0 | |
| $2.26M | $763K | $235K | |
| -$124.97M | -$59.5M | -$15.59M | |
| — | -3621.61% | — | |
| -$122.71M | -$58.74M | -$15.35M | |
| $16.83M | $5.45M | $292K | |
| -$163.8M | -$239.18M | -$807K | |
| — | -$298.68M | -$16.39M | |
| — | -$160K | $0 | |
| -$284.21M | -$297.56M | -$15.74M | |
| — | -18110.71% | — | |
| -$3.32M | -$965K | -$657K | |
| USD/shares | -$2.91 | -$3.31 | -$0.40 |
| USD/shares | -$2.74 | -$3.31 | -$0.40 |
| shares | — | 98.02M | 59.54M |
| shares | — | 98.02M | 59.54M |
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 8 similar-size Other Industrial Metals & Mining companies (of 27 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 |
|---|---|---|
| Reportable Segment | $1,643,000 | $0 |
By Geography (USD)
| Component | FY2025 |
|---|---|
| Non Us | $1,544,000 |
| United States | $99,000 |