VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
USARUSA Rare Earth Inc
$20.47$2.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksUSARCash Flow

USA Rare Earth Inc (USAR) Cash Flow Statement

4Y historyFree accessUpdated daily

Capital allocation is heavily skewed toward long-term asset development, with $38.6 million in 2026Q1 capital expenditures contributing to a deeply negative free cash flow of -$57.1 million.

USAR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22
Cash from Operations-57.11M-48.98M-1.4M-948.01K-14.8M
Operating CF Margin %--2981.44%---
Operating CF Growth %-11402.01%-3402.52%-47.53%93.59%-
Net Income-416.38M-298.52M7.9M8.1K-25.54M
Depreciation & Amortization2.32M000671K
Stock-Based Compensation3.01M0003.23M
Deferred Taxes00000
Other Non-Cash Items360.49M257.88M-11.97M-956.13K1.35M
Working Capital Changes-6.24M-8.34M2.67M245.49M
Change in Receivables-1.93M-599K000
Change in Inventory-4.72M-3.21M000
Change in Payables1.4M-5.49M1.09M0320K
Cash from Investing-175.16M-139.57M246.92M-251.25M-15.15M
Capital Expenditures-48.99M-37.36M00-5.11M
CapEx % of Revenue667.33%2273.83%---
Acquisitions0-102.21M00-10.04M
Investments-----
Other Investing-126.17M0000
Cash from Financing1.96B531.72M-245.79M252.47M22.26M
Debt Issued (Net)-89.95M357K-245.72M-179.66K0
Equity Issued (Net)1.94B517.17M-75K252.58M0
Dividends Paid-11.57M0-12.02M00
Share Repurchases00000
Other Financing117.42M14.19M12.02M75K22.26M
Net Change in Cash1.73B343.16M-273.56K275.67K-7.7M
Free Cash Flow-131.1M-86.34M-1.4M-1.14K-19.91M
FCF Margin %-1785.87%-5255.26%---
FCF Growth %-865.25%-6073.76%-122473.53%99.99%-
FCF per Share-0.67-0.88-0.06-0.00-0.72
FCF Conversion (FCF/Net Income)0.31x0.16x0.09x-0.14x0.62x
Interest Paid00000
Taxes Paid00000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Commercialization and Scaling Execution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

As reported in recent financial filings, the company's operating cash flow consistently trails net income, with an OCF/NI ratio of 0.28 in 2026Q1, highlighting the significant gap between accounting profitability metrics and the actual cash resources required to sustain ongoing development and pilot-scale operations.

The persistent divergence between net income and operating cash flow suggests that reported earnings are heavily influenced by non-cash items or accounting adjustments that do not reflect the underlying cash reality. Investors should monitor this gap closely, as it indicates that the company's current financial performance is not yet generating the internal cash flow necessary to fund its ambitious infrastructure build-out.

Negative Free Cash Flow Trajectory

Based on the provided quarterly data, USAR's free cash flow remains deeply negative, reaching -$57.1 million in 2026Q1, which underscores the company's reliance on external capital to fund its capital-intensive transition toward commercial-scale rare earth oxide and permanent magnet production.

The trajectory of free cash flow reflects a company in the midst of a massive capital expenditure cycle, where cash outflows are significantly outpacing any nascent revenue generation. This trend suggests that the company will likely remain cash-flow negative for the foreseeable future as it continues to invest in the Round Top project and downstream manufacturing capabilities.

Capital Intensity Remains Extremely High

According to recent SEC filings, the company's capital expenditures reached $38.6 million in 2026Q1, representing a capital intensity ratio of 6.8% relative to revenue, which confirms that the firm is prioritizing long-term asset development over immediate operational profitability or cash preservation.

The heavy investment in processing infrastructure and magnet manufacturing equipment is a necessary, albeit expensive, step toward achieving commercial viability. This high level of capital intensity warrants further investigation into whether these investments will yield the expected production efficiencies once the facility reaches full operational capacity.

Capital Allocation Prioritizes Project Development

As indicated by the historical cash flow statements, the company has utilized its capital primarily for project-related expenditures rather than shareholder returns, with significant cash outflows observed in 2024Q2 and 2024Q4 related to debt or equity-linked capital management activities.

The absence of share repurchases or dividends is consistent with a company in the development stage that must preserve its cash pile for critical project milestones. Management's focus on maintaining a clean balance sheet appears to be a strategic choice to avoid the burden of debt service during this high-risk phase of the business cycle.

USAR — Frequently Asked Questions

Quick answers to the most common questions about buying USAR stock.

How much cash does USA Rare Earth Inc (USAR) generate from operations?

USA Rare Earth Inc (USAR) generated $-49.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is USA Rare Earth Inc's free cash flow?

USA Rare Earth Inc (USAR) reported negative free cash flow of $86.3M in 2025, indicating capital requirements exceeded cash from operations.

What is USA Rare Earth Inc's capital expenditure (CapEx)?

USA Rare Earth Inc (USAR) spent $37.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.