USA Rare Earth, Inc. (USAR) balance sheet
NASDAQ · Basic Materials · Industrial Materials · 132 employees · CEO Thrasyvoulos Moraitis
- Price
- $9.62 -8.56%
- Market cap
- $1.28B
- Enterprise value
- -$305M
- Last report
- Q2 '26 filed 2026-08-10
- Next report
- 2026-11-05
At the end of Q2 '26 USA Rare Earth, Inc. (USAR) held $1.59B in cash and short-term investments against $13.5M of debt incl. leases. Total assets $3B, total liabilities $453M, shareholders' equity $2.54B.
Balance sheet
| Balance sheet | Trend | Q3 '23 | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & equivalents | $338K | $276K | $119K | $6.59K | $23M | $16.8M | $23.4M | $122M | $258M | $360M | $1.75B | $1.59B | |
| Receivables | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3.76M | $6.74M | $6.27M | |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $18.5M | $28.4M | $59M | |
| Other current assets | $0 | $0 | $0 | $0 | $0 | $5.45M | $2.43M | $1.75M | $1.27M | $2.42M | $1.79M | $9.54M | |
| Current assets | $713K | $500K | $268K | $60.1K | $23.5M | $22.3M | $25.8M | $124M | $259M | $385M | $1.79B | $1.67B | |
| Property, plant & equipment (net) | $0 | $0 | $0 | $0 | $45.3M | $46.7M | $51.2M | $56.1M | $64.4M | $106M | $142M | $213M | |
| Long-term investments | $0 | $0 | $0 | $0 | $405K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $135M | $135M | $135M | |
| Intangible assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $68.6M | $67.3M | $65.9M | |
| Other non-current assets | $256M | $259M | $262M | $266M | $3.34M | $52K | $52K | $56K | $33K | $176K | $207K | $912M | |
| Non-current assets | $256M | $259M | $262M | $266M | $49.1M | $46.8M | $51.3M | $56.2M | $64.4M | $310M | $344M | $1.33B | |
| Total assets | $256M | $259M | $263M | $266M | $72.6M | $69.1M | $77.1M | $180M | $323M | $695M | $2.13B | $3B | |
| Liabilities | |||||||||||||
| Accounts payable | $0 | $235K | $434K | $571K | $1.33M | $1.82M | $3.11M | $2.24M | $1.83M | $11.1M | $17.1M | $17.4M | |
| Accrued expenses | $198K | $75K | $75K | $75K | $2.55M | $3.07M | $3.83M | $5.13M | $13.4M | $14.1M | $18.7M | $3.55M | |
| Short-term debt | $0 | $0 | $0 | $0 | $770K | $831K | $0 | $0 | $0 | $1.85M | $0 | $0 | |
| Deferred revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10.5M | $10.4M | $1.33M | |
| Other current liabilities | $0 | $0 | $0 | $0 | $420K | $1.18M | $13K | $383K | $0 | $0 | $689K | $28.1M | |
| Current liabilities | $198K | $310K | $509K | $646K | $5.12M | $6.93M | $7.33M | $8.18M | $15.7M | $37.9M | $49.3M | $51M | |
| Long-term debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10.3M | |
| Lease obligations (non-current) | $0 | $0 | $0 | $0 | $0 | $0 | $1.09M | $990K | $884K | $777K | $763K | $2.56M | |
| Deferred revenue (non-current) | $0 | $0 | $0 | $0 | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.41M | $9.6M | |
| Deferred tax liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16.7M | $16.2M | $15.7M | |
| Other non-current liabilities | $13.1M | $13.1M | $13.1M | $13.1M | $0 | $21.2M | $113M | $294M | $357M | $137M | $181M | $364M | |
| Non-current liabilities | $13.1M | $13.1M | $13.1M | $13.1M | $8.2M | $29.4M | $122M | $303M | $366M | $163M | $207M | $402M | |
| Total liabilities | $13.3M | $13.4M | $13.6M | $13.7M | $13.3M | $36.3M | $130M | $312M | $382M | $201M | $256M | $453M | |
| Equity | |||||||||||||
| Common stock & paid-in capital | $256M | $259M | $262M | $266M | $6.89M | $6K | $8K | $10K | $11K | $15K | $22K | $24K | |
| Retained earnings | -$12.6M | -$12.9M | -$13.3M | -$13.7M | -$66.1M | -$72.9M | -$38M | -$181M | -$337M | -$387M | -$454M | -$465M | |
| Accumulated other comprehensive income | $0 | $0 | $0 | $0 | -$283K | $0 | $0 | $0 | $0 | $130K | -$200K | -$927K | |
| Shareholders' equity | $243M | $246M | $249M | $252M | $56.6M | $30.1M | -$55.1M | -$134M | -$60.6M | $493M | $1.88B | $2.54B | |
| Debt | |||||||||||||
| Total debt (incl. leases) | $0 | $0 | $0 | $0 | $821K | $854K | $1.47M | $1.41M | $1.31M | $3.05M | $1.28M | $13.5M | |
| Net debt (debt - cash) | -$338K | -$276K | -$119K | -$6.59K | -$22.2M | -$15.9M | -$21.9M | -$120M | -$256M | -$357M | -$1.75B | -$1.58B | |
| Balance sheet | Trend | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & equivalents | $9.61M | $5.99M | $2.82M | $1.24M | $640K | $0 | $27M | $276K | $16.8M | $360M | |
| Receivables | $0 | $0 | $0 | $106M | $74.6M | $81.9M | $86.7M | $0 | $0 | $3.76M | |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $18.5M | |
| Other current assets | $217K | $0 | $87K | $1.72M | $18.7M | $1.86M | -$86.7M | $0 | $5.45M | $2.42M | |
| Current assets | $9.83M | $5.99M | $2.91M | $109M | $93.9M | $83.8M | $27.3M | $500K | $22.3M | $385M | |
| Property, plant & equipment (net) | $0 | $0 | $0 | $3.27B | $3.25B | $3.39B | $38.5M | $43.6M | $46.7M | $106M | |
| Long-term investments | $7.54M | $23.8M | $43.5M | $710M | $722M | $696M | $945K | $40K | $0 | $0 | |
| Goodwill | $0 | $0 | $0 | $575M | $0 | $0 | $0 | $0 | $0 | $135M | |
| Intangible assets | $0 | $0 | $0 | $1.5B | $1.43B | $1.36B | $1.29B | $0 | $0 | $68.6M | |
| Other non-current assets | $0 | $0 | $1.3M | $118M | $113M | $12.7M | -$1.29B | $215M | $52K | $176K | |
| Non-current assets | $7.54M | $23.8M | $44.8M | $6.17B | $5.52B | $5.46B | $39.5M | $259M | $46.8M | $310M | |
| Total assets | $17.4M | $29.8M | $47.7M | $6.28B | $5.61B | $5.54B | $66.9M | $259M | $69.1M | $695M | |
| Liabilities | |||||||||||
| Accounts payable | $426K | $236K | $28K | $6.65M | $9.5M | $23.6M | $2.38M | $235K | $1.82M | $11.1M | |
| Accrued expenses | $0 | $57K | $407K | $76.8M | $63.6M | $55.9M | $7.91M | $75K | $3.07M | $14.1M | |
| Short-term debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $831K | $1.85M | |
| Deferred revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10.5M | |
| Other current liabilities | $6.67M | $13.9M | $16.4M | $159M | $20.9M | $34.5M | $0 | -$452K | $1.18M | $0 | |
| Current liabilities | $7.1M | $14.2M | $16.8M | $242M | $94M | $114M | $10.7M | $310K | $6.93M | $37.9M | |
| Long-term debt | $0 | $0 | $0 | $2.89B | $3.09B | $3.12B | $0 | $620K | $0 | $0 | |
| Lease obligations (non-current) | $0 | $0 | $0 | $0 | $0 | $0 | $460K | $21K | $0 | $777K | |
| Deferred revenue (non-current) | $0 | $0 | $0 | $0 | $0 | $0 | $3.37M | $8.2M | $8.2M | $8.2M | |
| Deferred tax liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16.7M | |
| Other non-current liabilities | $0 | $0 | $0 | $5.13M | $7M | $20.4M | $20.2M | $4.26M | $21.2M | $137M | |
| Non-current liabilities | $0 | $0 | $0 | $2.9B | $3.1B | $3.14B | $24.1M | $13.1M | $29.4M | $163M | |
| Total liabilities | $7.1M | $14.2M | $16.8M | $3.14B | $3.19B | $3.26B | $34.8M | $13.4M | $36.3M | $201M | |
| Equity | |||||||||||
| Common stock & paid-in capital | $10.3M | $15.6M | $30.9M | $4.84M | $4.77M | $4.78M | $3.5M | $625 | $6K | $15K | |
| Retained earnings | $0 | $0 | $0 | -$342M | -$464M | -$132M | -$44.6M | -$12.9M | -$72.9M | -$387M | |
| Accumulated other comprehensive income | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $130K | |
| Shareholders' equity | $10.3M | $15.6M | $30.9M | $3.14B | $2.42B | $2.29B | $27.5M | $246M | $30.1M | $493M | |
| Debt | |||||||||||
| Total debt (incl. leases) | $0 | $0 | $0 | $2.89B | $3.09B | $3.12B | $902K | $1.09M | $854K | $3.05M | |
| Net debt (debt - cash) | -$9.61M | -$5.99M | -$2.82M | $2.89B | $3.09B | $3.12B | -$26.1M | $817K | -$15.9M | -$357M | |
Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in USD.
Cash, investments and debt
quarter endsThe other statements
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings. Segment profits and every reported line: SEC EDGAR (XBRL). Filings read: 10-Q 2026-06-30, 10-Q 2026-03-31, 10-K 2025-12-31, 10-Q 2025-09-30, 10-Q 2025-06-30, 10-Q 2025-03-31, 10-K 2024-12-31, 10-Q 2024-09-30, 10-Q 2024-06-30
Data as of 2026-11-02