USA Rare Earth Inc

USAR

USARUSA Rare Earth Inc US flag

NASDAQ Global Market

10.09

USD

-0.45

- -

1.34BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-119.34
Return on Assets (%)	- -	-4.54	-9.58	-77.89
Return on Capital (%)	- -	- -	6.11	- -
Return on Invested Capital (%)	- -	- -	-3.19	- -
Gross Margin (%)	- -	- -	- -	11.87
EBITDA Margin (%)	- -	- -	- -	-3,525.08
Operating Margin (%)	- -	- -	- -	-3,621.61
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-18,179.18
Profit Margin (%)	- -	- -	- -	-18,110.71
Net Income to Common Margin (%)	- -	- -	- -	-18,110.71
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-119.34

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	1	1	3
ST Debt	- -	- -	1	2
LT Debt	- -	1	- -	1
Total Debt/EBITDA	-0.04	-0.05	-0.06	-0.05
Net Debt/EBITDA	1.14	-0.01	1.05	6.18
Total Debt/EBIT	-0.04	-0.04	-0.05	-0.05
Net Debt/EBIT	1.11	-0.01	1.02	6.02
EBITDA to Interest Expense	- -	- -	-48.24	-416.67
EBITDA-CapEx/Interest Expense	- -	- -	-48.24	-416.67
EBIT to Interest Expense	- -	- -	-49.48	-428.08
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-61.53	-6.26	8.76	70.88
Long-Term Debt/Equity (%)	1.44	0.26	- -	0.16
Long-Term Debt/Capital (%)	1.4	0.26	- -	0.16
Long-Term Debt/Total Assets (%)	0.69	0.25	- -	0.11
Total Debt/Equity (%)	2.81	0.44	2.61	0.62
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt/Total Assets (%)	1.35	0.42	1.24	0.44
Net Debt to Equity	-84.17	0.14	-48.61	-72.44
Net Debt/Capital (%)	-451.32	0.14	-94.46	-260.6
EBITDA	-24	-24	-15	-58
EBITDA-CapEx	-29	-30	-15	-58
Operating Income (Loss)	-24	-25	-16	-60

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.51	0.89	2.42	9.49
Current Ratio	2.54	1.61	3.22	10.17
Quick Ratio	2.51	0.89	2.42	9.59
CFO/Avg Current Liab	- -	-3.97	-3.59	-2.19
Common Equity/Total Assets	-61.53	-6.26	8.76	70.88
Long-Term Debt/Equity (%)	1.44	0.26	- -	0.16
Long-Term Debt/Capital (%)	1.4	0.26	- -	0.16
Long-Term Debt/Total Assets (%)	0.69	0.25	- -	0.11
Total Debt/Equity (%)	2.81	0.44	2.61	0.62
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt/Total Assets (%)	1.35	0.42	1.24	0.44
CFO/Total Liabilities	-42.52	-163.52	-35.79	-24.41
CFO/CapEx	-2.89	-3.68	- -	- -
Altman's Z-Score	-1.83	37.49	13.6	4.62

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	0.87
Days Sales Outstanding	- -	- -	- -	418.09
Inventory Turnover	- -	- -	- -	0.16
Days Inventory Outstanding	- -	- -	- -	2,336.08
Accounts Payable Turnover	- -	0.24	- -	3.1
Accounts Payable Turnover Days	- -	1,550.06	- -	117.74
Cash Conversion Cycle	- -	- -	- -	2,636.43
Inventory to Cash Days	- -	- -	- -	-1,917.98
Inventories	- -	- -	- -	19
Raw Materials	- -	- -	- -	17
Work In Process	- -	- -	- -	1
Finished Goods	- -	- -	- -	1
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	847	941	1,762
- Cash & Cash Equivalents	27	- -	17	360
+ Preferred Equity and Hybrid Capital	69	259	24	- -
+ Minority/Non Controlling Interest	5	3	3	2
+ Total Debt	1	1	1	3
Enterprise Value	47	1,110	952	1,407
Total Capital	33	247	34	497
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt / EV	0.02	- -	- -	- -
EV/Sales	- -	- -	- -	856.13
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	614	941	1,762
Diluted Enterprise Value	47	877	952	1,407
EV per Share	0.57	13.54	11.61	9.5
TTM Sales	- -	- -	- -	2
TTM EBITDA	-24	-24	-15	-58
TTM Operating Income	-24	-25	-16	-60
TTM Cash Flow to Firm	-15	-22	-13	-49
TTM Free Cash Flow to Firm	-10	-16	-13	-49

Multiples (USD)

Valuation Multiples API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-38.43	-72.42	-35.97
EV/EBIT	- -	- -	- -	- -
Enterprise Value	47	1,110	952	1,407
Low Price	- -	10.07	10.33	5.56
EV/Sales	- -	- -	- -	856.13
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	119.1	- -
Price/Earnings Average	- -	-81.84	-55.6	-6.96
Price/Earnings High	- -	-83.19	-79.06	-21.88
Price/Earnings Low	- -	-80.7	-53.8	-2.77
Price/Book Value	- -	-52.12	155.44	3.58
Price/Book Value Average	- -	-51.53	144.55	4.2
Price/Book Value High	- -	-52.38	205.54	13.22
Price/Book Value Low	- -	-50.81	139.87	1.67
Price/Tangible Book Value	- -	-52.12	155.44	6.09
Price/Tangible Book Value Average	- -	-51.53	144.55	7.16
Price/Tangible Book Value High	- -	-52.38	205.54	22.52
Price/Tangible Book Value Low	- -	-50.81	139.87	2.85
Price/Sales	- -	- -	- -	1,072.34
Price/Sales Average	- -	- -	- -	1,259.63
Price/Sales High	- -	- -	- -	3,963.15
Price/Sales Low	- -	- -	- -	501.03
Price/Cash Flow	- -	-27.99	-72.42	-35.97
Price/Cash Flow Average	- -	-27.67	-67.35	-42.25
Price/Cash Flow High	- -	-28.13	-95.76	-132.93
Price/Cash Flow Low	- -	-27.29	-65.17	-16.8
Price/Free Cash Flow Average	- -	-37.99	-67.35	-42.25
Price/Free Cash Flow High	- -	-38.62	-95.76	-132.93
Price/Free Cash Flow Low	- -	-37.47	-65.17	-16.8
EV/Sales Average	- -	- -	- -	1,043.42
EV/Sales High	- -	- -	- -	3,746.95
EV/Sales Low	- -	- -	- -	284.82
EV/EBITDA Average	-2	-45.69	-58.29	-29.6
EV/EBITDA High	-2	-46.26	-82.58	-106.29
EV/EBITDA Low	-2	-45.21	-56.42	-8.08
EV/EBIT Average	-1.94	-44.37	-56.83	-28.81
EV/EBIT High	-1.94	-44.92	-80.52	-103.46
EV/EBIT Low	-1.94	-43.9	-55.01	-7.86
Last Price	- -	10.33	11.48	11.9
High Price	- -	10.38	15.18	43.98
Enterprise Value Average	47	1,100	886	1,714
Enterprise Value High	47	1,114	1,255	6,156
Enterprise Value Low	47	1,088	857	468

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-119.34
Return on Assets (%)	- -	-4.54	-9.58	-77.89
Return on Capital (%)	- -	- -	6.11	- -
Return on Invested Capital (%)	- -	- -	-3.19	- -
Gross Margin (%)	- -	- -	- -	11.87
EBITDA Margin (%)	- -	- -	- -	-3,525.08
Operating Margin (%)	- -	- -	- -	-3,621.61
Incremental Operating Margin (%)	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-18,179.18
Profit Margin (%)	- -	- -	- -	-18,110.71
Net Income to Common Margin (%)	- -	- -	- -	-18,110.71
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-119.34

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	1	1	3
ST Debt	- -	- -	1	2
LT Debt	- -	1	- -	1
Total Debt/EBITDA	-0.04	-0.05	-0.06	-0.05
Net Debt/EBITDA	1.14	-0.01	1.05	6.18
Total Debt/EBIT	-0.04	-0.04	-0.05	-0.05
Net Debt/EBIT	1.11	-0.01	1.02	6.02
EBITDA to Interest Expense	- -	- -	-48.24	-416.67
EBITDA-CapEx/Interest Expense	- -	- -	-48.24	-416.67
EBIT to Interest Expense	- -	- -	-49.48	-428.08
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-61.53	-6.26	8.76	70.88
Long-Term Debt/Equity (%)	1.44	0.26	- -	0.16
Long-Term Debt/Capital (%)	1.4	0.26	- -	0.16
Long-Term Debt/Total Assets (%)	0.69	0.25	- -	0.11
Total Debt/Equity (%)	2.81	0.44	2.61	0.62
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt/Total Assets (%)	1.35	0.42	1.24	0.44
Net Debt to Equity	-84.17	0.14	-48.61	-72.44
Net Debt/Capital (%)	-451.32	0.14	-94.46	-260.6
EBITDA	-24	-24	-15	-58
EBITDA-CapEx	-29	-30	-15	-58
Operating Income (Loss)	-24	-25	-16	-60

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.51	0.89	2.42	9.49
Current Ratio	2.54	1.61	3.22	10.17
Quick Ratio	2.51	0.89	2.42	9.59
CFO/Avg Current Liab	- -	-3.97	-3.59	-2.19
Common Equity/Total Assets	-61.53	-6.26	8.76	70.88
Long-Term Debt/Equity (%)	1.44	0.26	- -	0.16
Long-Term Debt/Capital (%)	1.4	0.26	- -	0.16
Long-Term Debt/Total Assets (%)	0.69	0.25	- -	0.11
Total Debt/Equity (%)	2.81	0.44	2.61	0.62
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt/Total Assets (%)	1.35	0.42	1.24	0.44
CFO/Total Liabilities	-42.52	-163.52	-35.79	-24.41
CFO/CapEx	-2.89	-3.68	- -	- -
Altman's Z-Score	-1.83	37.49	13.6	4.62

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	0.87
Days Sales Outstanding	- -	- -	- -	418.09
Inventory Turnover	- -	- -	- -	0.16
Days Inventory Outstanding	- -	- -	- -	2,336.08
Accounts Payable Turnover	- -	0.24	- -	3.1
Accounts Payable Turnover Days	- -	1,550.06	- -	117.74
Cash Conversion Cycle	- -	- -	- -	2,636.43
Inventory to Cash Days	- -	- -	- -	-1,917.98
Inventories	- -	- -	- -	19
Raw Materials	- -	- -	- -	17
Work In Process	- -	- -	- -	1
Finished Goods	- -	- -	- -	1
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	847	941	1,762
- Cash & Cash Equivalents	27	- -	17	360
+ Preferred Equity and Hybrid Capital	69	259	24	- -
+ Minority/Non Controlling Interest	5	3	3	2
+ Total Debt	1	1	1	3
Enterprise Value	47	1,110	952	1,407
Total Capital	33	247	34	497
Total Debt/Capital (%)	2.74	0.44	2.54	0.61
Total Debt / EV	0.02	- -	- -	- -
EV/Sales	- -	- -	- -	856.13
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	614	941	1,762
Diluted Enterprise Value	47	877	952	1,407
EV per Share	0.57	13.54	11.61	9.5
TTM Sales	- -	- -	- -	2
TTM EBITDA	-24	-24	-15	-58
TTM Operating Income	-24	-25	-16	-60
TTM Cash Flow to Firm	-15	-22	-13	-49
TTM Free Cash Flow to Firm	-10	-16	-13	-49

Multiples (USD)

Valuation Multiples API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-38.43	-72.42	-35.97
EV/EBIT	- -	- -	- -	- -
Enterprise Value	47	1,110	952	1,407
Low Price	- -	10.07	10.33	5.56
EV/Sales	- -	- -	- -	856.13
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	119.1	- -
Price/Earnings Average	- -	-81.84	-55.6	-6.96
Price/Earnings High	- -	-83.19	-79.06	-21.88
Price/Earnings Low	- -	-80.7	-53.8	-2.77
Price/Book Value	- -	-52.12	155.44	3.58
Price/Book Value Average	- -	-51.53	144.55	4.2
Price/Book Value High	- -	-52.38	205.54	13.22
Price/Book Value Low	- -	-50.81	139.87	1.67
Price/Tangible Book Value	- -	-52.12	155.44	6.09
Price/Tangible Book Value Average	- -	-51.53	144.55	7.16
Price/Tangible Book Value High	- -	-52.38	205.54	22.52
Price/Tangible Book Value Low	- -	-50.81	139.87	2.85
Price/Sales	- -	- -	- -	1,072.34
Price/Sales Average	- -	- -	- -	1,259.63
Price/Sales High	- -	- -	- -	3,963.15
Price/Sales Low	- -	- -	- -	501.03
Price/Cash Flow	- -	-27.99	-72.42	-35.97
Price/Cash Flow Average	- -	-27.67	-67.35	-42.25
Price/Cash Flow High	- -	-28.13	-95.76	-132.93
Price/Cash Flow Low	- -	-27.29	-65.17	-16.8
Price/Free Cash Flow Average	- -	-37.99	-67.35	-42.25
Price/Free Cash Flow High	- -	-38.62	-95.76	-132.93
Price/Free Cash Flow Low	- -	-37.47	-65.17	-16.8
EV/Sales Average	- -	- -	- -	1,043.42
EV/Sales High	- -	- -	- -	3,746.95
EV/Sales Low	- -	- -	- -	284.82
EV/EBITDA Average	-2	-45.69	-58.29	-29.6
EV/EBITDA High	-2	-46.26	-82.58	-106.29
EV/EBITDA Low	-2	-45.21	-56.42	-8.08
EV/EBIT Average	-1.94	-44.37	-56.83	-28.81
EV/EBIT High	-1.94	-44.92	-80.52	-103.46
EV/EBIT Low	-1.94	-43.9	-55.01	-7.86
Last Price	- -	10.33	11.48	11.9
High Price	- -	10.38	15.18	43.98
Enterprise Value Average	47	1,100	886	1,714
Enterprise Value High	47	1,114	1,255	6,156
Enterprise Value Low	47	1,088	857	468

Shares Outstanding	82	82	82	148
Diluted Weighted Avg Shares	59	59	82	148
Basic Weighted Avg Shares	59	59	82	148
Revenue per Share	- -	- -	- -	0.01
EBITDA per Share	-0.4	-0.41	-0.19	-0.39
Operating Income per Share	-0.41	-0.42	-0.19	-0.4
Basic EPS, GAAP	-0.4	-0.12	-0.19	-2.01
Basic EPS from Cont Ops	-0.43	-0.14	-0.2	-2.02
Diluted EPS, GAAP	-0.4	-0.12	-0.19	-2.01
Diluted EPS from Cont Ops	-0.43	-0.14	-0.2	-2.02
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.25	-0.37	-0.16	-0.33
Free Cash Flow per Basic Share	-0.34	-0.47	-0.16	-0.33
Cash & Equivalents per Share	0.33	- -	0.2	2.43
Book Value per Share	-0.5	-0.2	0.07	3.33
Tangible Book Value per Share	-0.5	-0.2	0.07	1.95

USA Rare Earth Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)