Name: USAR Cash Flow - Usa Rare Earth Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

USAR - Usa Rare Earth, Inc.

USD | NASDAQ | Basic Materials

USAR Cash Flow - Usa Rare Earth Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23
Net Income
Net Income	(67.0)	(50.2)	(156.7)	(142.5)	51.8	(6.8)	(1.9)	(2.6)	(4.5)	2.9	0.8
Cash From Operating Activities
Depreciation & Amortization	0.7	0.4	0.2	0.2	0.0	0.0	0.1	0.1	0.1	-	-
Amortization Of Intangibles	1.4
Cash From Investing Activities
Capital Expenditures	38.6	-	-	-	2.0	-	-	-	0.0	-	-
Acquisitions	-	-
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(0.3)	-	-	-	0.0	-	-	-	-	-	-
Net Change In Cash	1,389.7	-
Free Cash Flow
Free Cash Flow	(57.1)	-	-	-	(12.3)	-	-	-	(4.3)	-	-
Free Cash Flow To Equity	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024
Net Income
Net Income	(416.4)	(297.6)	(15.7)
Cash From Operating Activities
Depreciation & Amortization	1.4	0.8	0.2
Amortization Of Intangibles	-	0.7	0.0
Stock-Based Compensation	12.4	8.8	1.7
Deffered Income Tax	-	-	-
Asset Impairments	-	-	-
Gains & Losses On Investments	-	-	-
Change In Accounts Receivable	-	0.6	0.0
Change In Inventory	-	3.2	0.0
Change In Accounts Payable	-	(5.5)	1.1
Change In Other Working Capital	-	-	-
Other Operating Activities	-	1.4	0.0
Cash From Operating Activities	-	(49.0)	(13.0)
Cash From Investing Activities
Capital Expenditures	-	37.4	3.1
Acquisitions	-	102.2	0.0
Divestitures	-	-	-
Purchase Of Investments	-
Cash From Financing Activities
Debt Issued	-	-	-
Debt Repaid	-	-	-
Common Stock Issuance	-	-	-
Common Stock Repurchased	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-
Net Change In Cash	-	-	-
Cash Beginning Of Period	-	-	-
Cash End Of Period
Free Cash Flow
Free Cash Flow	-	(86.3)	(16.1)
Free Cash Flow To Equity	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash Flow Statement