USA Rare Earth, Inc.
USA Rare Earth, Inc. engages in mining, processing, and supplying rare earths and other critical minerals in the United States. It explores for neodymium, dysprosium, terbium, gallium, beryllium, lithium, and other critical minerals. The company holds interests in the Round Top Mountain located near Sierra Blanca, Texas. USA Rare Earth, Inc. was founded in 2019 and is based in Stillwater, Oklahom… Read more
USA Rare Earth, Inc. (USAR) - Net Assets
Latest net assets as of September 2025: $-50.38 Million USD
Based on the latest financial reports, USA Rare Earth, Inc. (USAR) has net assets worth $-50.38 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($323.32 Million) and total liabilities ($373.71 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $-50.38 Million |
| % of Total Assets | -15.58% |
| Annual Growth Rate | -94.32% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 4.18 |
USA Rare Earth, Inc. - Net Assets Trend (2022–2024)
This chart illustrates how USA Rare Earth, Inc.'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for USA Rare Earth, Inc. (2022–2024)
The table below shows the annual net assets of USA Rare Earth, Inc. from 2022 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $7.04 Million | -97.14% |
| 2023-12-31 | $246.06 Million | -88.78% |
| 2022-12-31 | $2.19 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to USA Rare Earth, Inc.'s total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 120.6% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $24.08 Million | 99.75% |
| Other Components | $17.09 Million | 70.81% |
| Total Equity | $24.14 Million | 100.00% |
USA Rare Earth, Inc. Competitors by Market Cap
The table below lists competitors of USA Rare Earth, Inc. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
China State Construction International Holdings Limited
PINK:CCOHF
|
$2.39 Billion |
|
Walvax BioTech
SHE:300142
|
$2.39 Billion |
|
SBI Cards and Payment Services Limited
NSE:SBICARD
|
$2.40 Billion |
|
Vishal Mega Mart Ord Shs
NSE:VMM
|
$2.40 Billion |
|
SEACOAST BKG FLA DL-10
F:SBG1
|
$2.39 Billion |
|
Allreal
PINK:ALRHF
|
$2.39 Billion |
|
Zhuzhou CRRC Times Electric Co. Ltd
PINK:ZHUZF
|
$2.39 Billion |
|
Plus500 Ltd
PINK:PLSQF
|
$2.39 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in USA Rare Earth, Inc.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 246,061,192 to 24,135,931, a change of -221,925,261 (-90.2%).
- Net income of 8,800,000 contributed positively to equity growth.
- Dividend payments of 12,019,932 reduced retained earnings.
- Share repurchases of 246,916,015 reduced equity.
- Other factors increased equity by 28,210,686.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $8.80 Million | +36.46% |
| Dividends Paid | $12.02 Million | -49.8% |
| Share Repurchases | $246.92 Million | -1023.02% |
| Other Changes | $28.21 Million | +116.88% |
| Total Change | $- | -90.19% |
Book Value vs Market Value Analysis
This analysis compares USA Rare Earth, Inc.'s book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 18.20x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.76x to 18.20x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-12-31 | $25.86 | $19.68 | x |
| 2023-12-31 | $10.17 | $19.68 | x |
| 2024-12-31 | $1.08 | $19.68 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently USA Rare Earth, Inc. utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 36.46%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.00%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.00x
- Recent ROE (36.46%) is above the historical average (12.70%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | -1.09% | 0.00% | 0.00x | 2.64x | $-243.08 Million |
| 2023 | 2.74% | 0.00% | 0.00x | 1.05x | $-17.86 Million |
| 2024 | 36.46% | 0.00% | 0.00x | 1.00x | $6.39 Million |
Industry Comparison
This section compares USA Rare Earth, Inc.'s net assets metrics with peer companies in the Other Industrial Metals & Mining industry.
Industry Context
- Industry: Other Industrial Metals & Mining
- Average net assets among peers: $2,436,539,064
- Average return on equity (ROE) among peers: -72.31%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| USA Rare Earth, Inc. (USAR) | $-50.38 Million | -1.09% | N/A | $2.39 Billion |
| Asia Broadband Inc (AABB) | $-384.18K | 0.00% | 0.00x | $228.54 |
| Altair Resources Inc (AAEEF) | $519.85K | -583.77% | 3.27x | $165.38K |
| Aftermath Silver Ltd (AAGFF) | $26.16 Million | -26.37% | 0.41x | $99.81 Million |
| Anglo American plc (AAUKF) | $24.32 Billion | 6.55% | 1.06x | $26.36 Billion |
| Abacus Mining & Exploration Corporation (ABCFF) | $-123.88K | 0.00% | 0.00x | $1.95 Million |
| Vision Lithium Inc (ABEPF) | $-384.45K | 0.00% | 0.00x | $3.75 Million |
| Arbor Metals Corp (ABRMF) | $700.32K | -22.12% | 0.03x | $3.05 Million |
| ACG Metals Limited (ACGAF) | $3.51 Million | -77.72% | 0.31x | $121.32 Million |
| ACME Lithium Inc (ACLHF) | $-1.00 Million | 0.00% | 0.00x | $561.74K |
| ACMNF (ACMNF) | $11.40 Million | -19.68% | 0.16x | $14.34 Million |