USA Rare Earth, Inc. (USAR)

USA Rare Earth Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023
Selling, General & Admin	-	-	8.7
Depreciation & Amortization Expenses	-	-	0.31
Research & Development	-	-	1.64
Exploration Expenses	-	-	1.76
Other Operating Expenses	-	4.08	12.39
Total Operating Expenses	0	4.08	24.79
Operating Income	-34.76	-4.08	-24.79
Interest Income	2.26	12.03	0.36
Interest Expense	-0.12	-	-0.08
Other Non-Operating Income (Expense)	-217.64	-0.05	15.97
Total Non-Operating Income (Expense)	-202.83	11.98	16.26
Pretax Income	-237.6	7.9	-8.54
Net Income	-236.93	7.9	-7.42
Minority Interest in Earnings	0.67	-	1.12
Net Income to Common	-236.93	7.9	-7.42
Shares Outstanding (Basic)	67	46	44
Shares Outstanding (Diluted)	71	46	44
Shares Change (YoY)	61.17%	4.72%	-
EPS (Basic)	-2.79	-0.51	-0.29
EPS (Diluted)	-2.96	-0.51	-0.29
Free Cash Flow	-35.12	-1.4	-27.74
Free Cash Flow Per Share	-0.49	-0.03	-0.63
EBITDA	-34.38	-4.08	-24.01
EBIT	-34.76	-4.08	-24.79

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.