REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and Board of Directors
USA Rare Earth, Inc.
Stillwater, Oklahoma
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of USA Rare Earth, Inc. (the “Company”) as of December 31, 2025 and 2024, the related consolidated statements of operations and comprehensive loss, mezzanine equity, stockholders’ equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ BDO USA, P.C.
(formerly HORNE LLP)
We have served as the Company's auditor since 2024.
Ridgeland, Mississippi
March 30, 2026
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 67
USA Rare Earth, Inc.
Consolidated Balance Sheets
| | | | | | | | | | | | | | |
| | | | | | |
| | December 31, |
| | | | | |
| 2025 | | 2024 | | |
| | (In thousands, except per share data) |
| | | | | | |
| ASSETS | | | | | |
| Current assets | | | | | |
| Cash and cash equivalents | $ | 359,925 | | | $ | 16,761 | | | |
| Accounts receivable | 3,764 | | | — | | | |
| Inventories | 18,535 | | | — | | | |
| Deferred offering costs | — | | | 5,134 | | | |
| Prepaid expenses and other current assets | 3,151 | | | 378 | | | |
| | | | | | |
| Total current assets | 385,375 | | | 22,273 | | | |
| | | | | | |
| | | | | | |
| Property, plant and equipment, net | 86,449 | | | 26,529 | | | |
| Mineral interests | 17,339 | | | 17,125 | | | |
| Goodwill | 134,848 | | | — | | | |
| Other intangible assets, net | 68,612 | | | — | | | |
| Equipment deposits | 1,879 | | | 3,060 | | | |
| Operating lease right-of-use assets | 321 | | | 30 | | | |
| Other non-current assets | 176 | | | 52 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Total assets | $ | 694,999 | | | $ | 69,069 | | | |
| | | | | | |
| LIABILITIES, MEZZANINE AND STOCKHOLDERS' EQUITY | | | | | |
| Liabilities | | | | | |
| Current liabilities | | | | | |
| Accounts payable | $ | 11,069 | | | $ | 1,823 | | | |
| Accrued liabilities | 14,073 | | | 3,071 | | | |
| Contract liabilities | 10,500 | | | — | | | |
| Derivative liability | — | | | 1,164 | | | |
| Notes payable | 1,849 | | | 831 | | | |
| Finance leases, current | 283 | | | — | | | |
| Operating leases, current | 137 | | | 23 | | | |
| | | | | | |
| Other | — | | | 13 | | | |
| | | | | | |
| Total current liabilities | 37,911 | | | 6,925 | | | |
| | | | | | |
| | | | | | |
| Deferred grants | 8,200 | | | 8,200 | | | |
| Finance leases, non-current | 592 | | | — | | | |
| Operating leases, non-current | 185 | | | — | | | |
| | | | | | |
| Earnout liabilities | 108,671 | | | — | | | |
| Warrant liabilities | 19,534 | | | — | | | |
| | | | | | |
| | | | | | |
| Deferred tax liability | 16,715 | | | — | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Total liabilities | 191,808 | | | 15,125 | | | |
| | | | | | |
| Commitments and contingencies (Note 6) | | | | | |
| Mezzanine equity * | | | | | |
| | | | | | |
| 12% Series A Cumulative Convertible Preferred Stock subject to possible redemption, $0.0001 par value, 15,000 shares authorized, and 1,224 and 2,739 shares outstanding as of December 31, 2025 and 2024, respectively | 8,905 | | | 21,173 | | | |
| Subscription receivable | — | | | (1,250) | | | |
| | | | | | |
| Total mezzanine equity | 8,905 | | | 19,923 | | | |
| | | | | | |
| Stockholders' equity * | | | | | |
| | | | | | |
| Common Stock, $0.0001 par value, 750,000 shares authorized; and 148,055 and 60,091 shares issued and outstanding as of December 31, 2025 and 2024, respectively | 15 | | | 6 | | | |
| | | | | | |
| Accumulated other comprehensive income | 130 | | | — | | | |
| Additional paid-in-capital | 879,848 | | | 104,244 | | | |
| Accumulated deficit | (387,360) | | | (72,872) | | | |
| Non-controlling interest | 1,653 | | | 2,643 | | | |
| | | | | | |
| Total stockholders' equity | 494,286 | | | 34,021 | | | |
| | | | | | |
| Total liabilities, mezzanine equity, and stockholders' equity | $ | 694,999 | | | $ | 69,069 | | | |
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 68
USA Rare Earth, Inc.
Consolidated Statements of Operations and Comprehensive Loss
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | 2025 | | 2024 | | |
| | | | | (in thousands, except per share) |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Revenue | | | | | $ | 1,643 | | | $ | — | | | |
| Cost of revenue | | | | | 1,448 | | | — | | | |
| Gross profit | | | | | 195 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Operating expenses: | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Selling, general and administrative | | | | | 43,135 | | | 9,244 | | | |
| Research and development | | | | | 15,885 | | | 6,341 | | | |
| Amortization of intangible assets | | | | | 678 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Total operating expenses | | | | | 59,698 | | | 15,585 | | | |
| Loss from operations | | | | | (59,503) | | | (15,585) | | | |
| | | | | | | | | | |
| Other expense, net: | | | | | | | | | |
| Interest and dividend income | | | | | 5,446 | | | 292 | | | |
| Loss on fair market value of financial instruments, net | | | | | (244,488) | | | (379) | | | |
| Impairment of equity investment | | | | | — | | | (405) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Interest expense and other income (loss), net | | | | | (139) | | | (315) | | | |
| | | | | | | | | | |
| Total other expense, net | | | | | (239,181) | | | (807) | | | |
| Loss before taxes | | | | | (298,684) | | | (16,392) | | | |
| Benefit from taxes | | | | | (160) | | | — | | | |
| Net loss | | | | | (298,524) | | | (16,392) | | | |
| Net loss attributable to non-controlling interest | | | | | (965) | | | (657) | | | |
| Net loss attributable to USA Rare Earth, Inc. | | | | | $ | (297,559) | | | $ | (15,735) | | | |
| | | | | | | | | | |
| Other comprehensive income, net of tax | | | | | | | | | |
| Foreign currency translation adjustments | | | | | 130 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Comprehensive loss attributable to USA Rare Earth, Inc. | | | | | $ | (297,429) | | | $ | (15,735) | | | |
| | | | | | | | | | |
| Net loss per share attributable to USA Rare Earth, Inc.: * | | | | | | | | | |
| Basic and diluted | | | | | $ | (3.31) | | | $ | (0.40) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Number of shares used in per share calculations: * | | | | | | | | | |
| Basic and diluted | | | | | 98,021 | | | 59,538 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 69
USA Rare Earth, Inc.
Consolidated Statements of Mezzanine Equity
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | Year Ended December 31, 2025 | | Year Ended December 31, 2024 | | | | |
| | | | | | | | | Shares | | Amount | | Shares (1) | | Amount | | | | |
| | | | | | | | | (In thousands) |
| 12% Series A Cumulative Convertible Preferred Stock | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | | | | | | | | 2,739 | | | $ | 21,173 | | | — | | | $ | — | | | | | |
| USARE LLC Convertible Preferred unit dividends | | | | | | | | | 84 | | | 1,082 | | | 116 | | | 706 | | | | | |
| Issuance of preferred stock and warrants, net of issuance costs | | | | | | | | | 1,495 | | | 6,283 | | | 2,623 | | | 20,467 | | | | | |
| Shares issue in reverse recapitalization | | | | | | | | | 915 | | | 6,989 | | | — | | | — | | | | | |
| Deferred offering costs | | | | | | | | | — | | | (3,237) | | | — | | | — | | | | | |
| Deemed dividend and accretion to redemption value | | | | | | | | | — | | | 26,968 | | | — | | | — | | | | | |
| Conversions | | | | | | | | | (4,009) | | | (50,353) | | | — | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| Ending balance | | | | | | | | | 1,224 | | | $ | 8,905 | | | 2,739 | | | $ | 21,173 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| Subscription Receivable | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | | | | | | | | | | $ | (1,250) | | | | | $ | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| Issuance of preferred stock | | | | | | | | | | | — | | | | | (1,250) | | | | | |
| Shares issue in reverse recapitalization | | | | | | | | | | | 1,250 | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| Ending balance | | | | | | | | | | | $ | — | | | | | $ | (1,250) | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| Total Mezzanine Equity | | | | | | | | | | | | | | | | | | | |
| Beginning balance | | | | | | | | | 2,739 | | | $ | 19,923 | | | — | | | $ | — | | | | | |
| Ending balance | | | | | | | | | 1,224 | | | 8,905 | | | 2,739 | | | 19,923 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(1)The shares of the Company’s preferred stock prior to the Merger have been retrospectively recast to reflect the change in the capital structure as a result of the Merger.
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 70
USA Rare Earth, Inc.
Consolidated Statements of Stockholders' Equity
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | Year Ended December 31, 2025 |
| | | | | | | | |
| | | | | | |
| | | | | | Shares | | Amount | | | | |
| | | | | (In thousands) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Common Stock | | | | | | | | | | | |
| Beginning balance | | | | | 60,091 | | | $ | 6 | | | | | |
| USARE LLC Convertible Preferred unit dividends | | | | | 182 | | | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Shares issued in reverse merger recapitalization | | | | | 21,679 | | | 2 | | | | | |
| IORM common stock issuances | | | | | 6,544 | | | 1 | | | | | |
| Conversion of 12% Series A Cumulative Convertible Preferred Stock | | | | | 7,128 | | | — | | | | | |
| Investor warrants exercised | | | | | 37,982 | | | 4 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| PIPE financing | | | | | 16,883 | | | 2 | | | | | |
| | | | | | | | | | | | |
| Other issuances | | | | | (2,434) | | | — | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | 148,055 | | | $ | 15 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Additional Paid-In Capital | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | 104,244 | | | | | |
| Equity-based compensation | | | | | | | 7,919 | | | | | |
| Transaction bonus | | | | | | | 841 | | | | | |
| Extinguishment of note payable | | | | | | | 1,506 | | | | | |
| USARE LLC Convertible Preferred unit dividends | | | | | | | (1,082) | | | | | |
| Issuance of preferred stock | | | | | | | 5,367 | | | | | |
| | | | | | | | | | | | |
| Deferred offering costs | | | | | | | (4,234) | | | | | |
| Deemed dividend - preferred accretion to redemption value | | | | | | | (26,968) | | | | | |
| Reverse recapitalization merger | | | | | | | 27,718 | | | | | |
| IORM common stock issuances | | | | | | | 94,557 | | | | | |
| Earnout liability | | | | | | | (99,639) | | | | | |
| | | | | | | | | | | | |
| Conversion of Series A warrants into liability-classified warrants | | | | | | | (34,612) | | | | | |
| Warrant exercises | | | | | | | 631,444 | | | | | |
| Conversions of 12% Series A Cumulative Convertible Preferred Stock | | | | | | | 50,352 | | | | | |
| Forward purchase agreements prepayment | | | | | | | (351) | | | | | |
| Early termination of forward purchase agreements | | | | | | | 399 | | | | | |
| Accretion of forward purchase agreements | | | | | | | 2 | | | | | |
| | | | | | | | | | | | |
| PIPE financing | | | | | | | 119,904 | | | | | |
| | | | | | | | | | | | |
| Common stock issuance | | | | | | | 2,481 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | 879,848 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Accumulated Other Comprehensive Income | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | — | | | | | |
| Translation adjustment | | | | | | | 130 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | 130 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Subscription Receivable | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | — | | | | | |
| Forward purchase agreements prepayment | | | | | | | (20,389) | | | | | |
| Early termination of forward purchase agreements | | | | | | | 20,391 | | | | | |
| Accretion of forward purchase agreements | | | | | | | (2) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Accumulated Deficit | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | (72,872) | | | | | |
| Shares issued in reverse merger recapitalization | | | | | | | (16,954) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Dilution of non-controlling interest | | | | | | | 25 | | | | | |
| Net loss attributable to USA Rare Earth, Inc. | | | | | | | (297,559) | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | (387,360) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Non-Controlling Interest | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | 2,643 | | | | | |
| Net loss attributable to non-controlling interest | | | | | | | (965) | | | | | |
| Dilution of non-controlling interest | | | | | | | (25) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | 1,653 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Total Stockholders’ Equity | | | | | | | | | | | |
| Beginning balance | | | | | | | $ | 34,021 | | | | | |
| Ending balance | | | | | | | 494,286 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 71
USA Rare Earth, Inc.
Consolidated Statements of Stockholders' Equity
(cont’d)
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | |
| | | | | | | | |
| | | | Year Ended December 31, 2024 | | | | |
| | | | | Units (1) | | Amount | | | | |
| | | | | (In thousands) | | |
| Common Stock | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | — | | | $ | — | | | | | |
| Retroactive application of recapitalization | | | | | 59,213 | | | 6 | | | | | |
| Beginning balance (as adjusted) | | | | | 59,213 | | | 6 | | | | | |
| USARE LLC Convertible Preferred Stock Class C and C-1 dividends | | | | | 878 | | | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | 60,091 | | | $ | 6 | | | | | |
| | | | | | | | | | | | |
| Common Units Class A | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | 206,520 | | | $ | 3,704 | | | | | |
| Retroactive application of recapitalization | | | | | (206,520) | | | (3,704) | | | | | |
| Beginning balance (as adjusted) and ending balance | | | | | — | | | $ | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Common Units Class B | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | 20,779 | | | $ | 3,189 | | | | | |
| Retroactive application of recapitalization | | | | | (20,779) | | | (3,189) | | | | | |
| Beginning balance (as adjusted) and ending balance | | | | | — | | | $ | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Convertible Preferred Units Class C | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | 54,592 | | | $ | 73,079 | | | | | |
| Retroactive application of recapitalization | | | | | (54,592) | | | (73,079) | | | | | |
| Beginning balance (as adjusted) and ending balance | | | | | — | | | $ | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Convertible Preferred Units Class C-1 | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | 7,861 | | | $ | 13,404 | | | | | |
| Retroactive application of recapitalization | | | | | (7,861) | | | (13,404) | | | | | |
| Beginning balance (as adjusted) and ending balance | | | | | — | | | $ | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Additional Paid-In Capital | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | | | $ | — | | | | | |
| Retroactive application of recapitalization | | | | | | | 93,370 | | | | | |
| Beginning balance (as adjusted) | | | | | | | 93,370 | | | | | |
| Equity-based compensation | | | | | | | 1,738 | | | | | |
| Issuance of warrants | | | | | | | 6,897 | | | | | |
| Convertible Preferred dividends | | | | | | | 2,239 | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | 104,244 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Accumulated deficit | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | | | $ | (54,223) | | | | | |
| Retroactive application of recapitalization | | | | | | | — | | | | | |
| Beginning balance (as adjusted) | | | | | | | (54,223) | | | | | |
| USARE LLC Convertible Preferred dividends | | | | | | | (2,945) | | | | | |
| Dilution of non-controlling interest | | | | | | | 31 | | | | | |
| Net loss | | | | | | | (15,735) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | (72,872) | | | | | |
| | | | | | | | | | | | |
| Non-controlling interest | | | | | | | | | | | |
| Beginning balance (as previously reported) | | | | | | | $ | 3,331 | | | | | |
| Retroactive application of recapitalization | | | | | | | — | | | | | |
| Beginning balance (as adjusted) | | | | | | | 3,331 | | | | | |
| Dilution of non-controlling interest | | | | | | | (31) | | | | | |
| Net loss | | | | | | | (657) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Ending balance | | | | | | | $ | 2,643 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Total stockholders’ equity | | | | | | | | | | | |
| | | | | | | | | | | | |
| Beginning balance (as adjusted) | | | | | | | $ | 42,484 | | | | | |
| Ending balance | | | | | | | 34,021 | | | | | |
(1)The shares of the Company’s common stock, common stock units and preferred stock units prior to the Merger have been retrospectively recast to reflect the change in the capital structure as a result of the Merger.
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 72
USA Rare Earth, Inc.
Consolidated Statements of Cash Flows
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | | | | |
| | | | | 2025 | | 2024 | | |
| | | | | (In thousands) |
| Cash flows from operating activities: | | | | | | | | | |
| Net loss | | | | | $ | (298,524) | | | $ | (16,392) | | | |
| Adjustments to reconcile net loss to cash used in operating activities | | | | | | | | | |
| Equity-based compensation expense | | | | | 8,760 | | | 1,738 | | | |
| | | | | | | | | | |
| Depreciation | | | | | 573 | | | 235 | | | |
| Amortization of other intangible assets | | | | | 678 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Amortization of right of use assets | | | | | 335 | | | 154 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Amortization of discount on note payable | | | | | — | | | 211 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Settlement of litigation through the issuance of common shares | | | | | 1,674 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Loss on fair market value of financial instruments | | | | | 244,625 | | | 379 | | | |
| Impairment of equity investments | | | | | — | | | 405 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Non-cash interest expense | | | | | (192) | | | 100 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Other non-cash adjustments | | | | | 1,425 | | | 39 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Changes in operating assets and liabilities: | | | | | | | | | |
| Accounts receivable | | | | | (599) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Inventories | | | | | (3,206) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Prepaid and other assets | | | | | (2,013) | | | 69 | | | |
| Accounts payable | | | | | (5,487) | | | 1,090 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Accrued and other liabilities | | | | | 3,931 | | | (874) | | | |
| | | | | | | | | | |
| Deferred tax liability | | | | | (161) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Contract liabilities | | | | | (476) | | | — | | | |
| Lease liability | | | | | (662) | | | (145) | | | |
| Notes payable | | | | | 334 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Net cash used in operating activities | | | | | (48,985) | | | (12,991) | | | |
| | | | | | | | | | |
| Cash flows from investing activities: | | | | | | | | | |
| IORM acquisition, net of cash received | | | | | (102,207) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Capital expenditures and equipment deposits | | | | | (37,359) | | | (3,107) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Other | | | | | — | | | (178) | | | |
| Net cash used in investing activities | | | | | (139,566) | | | (3,285) | | | |
| | | | | | | | | | |
| Cash flows from financing activities: | | | | | | | | | |
| Proceeds from issuance of USARE LLC Preferred Series A-1 and A-2 units, and warrants | | | | | 15,250 | | | 25,500 | | | |
| Proceeds from issuance of USARE LLC Preferred Series A units, and warrants | | | | | 8,000 | | | — | | | |
| Payment of issuance cost for USARE LLC Preferred Series A, and warrants | | | | | (400) | | | — | | | |
| | | | | | | | | | |
| Payment of issuance cost for USARE LLC Convertible Preferred Class C-1 units | | | | | — | | | (600) | | | |
| | | | | | | | | | |
| IPXX contribution of capital through merger | | | | | 22,867 | | | — | | | |
| Prepayment of Forward Purchase Agreements | | | | | (20,790) | | | — | | | |
| Proceeds from termination of Forward Purchase Agreements | | | | | 20,790 | | | — | | | |
| Payment of securities issuance costs | | | | | (8,281) | | | (5,062) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Proceeds from issuance of common stock and warrants under PIPE financing, net | | | | | 190,077 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Proceeds from exercise of warrants | | | | | 303,845 | | | — | | | |
| Financed leases | | | | | 357 | | | — | | | |
| | | | | | | | | | |
| Net cash provided by financing activities | | | | | 531,715 | | | 19,838 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Net change in cash and cash equivalents | | | | | 343,164 | | | 3,562 | | | |
| Cash and cash equivalents, beginning of year | | | | | 16,761 | | | 13,199 | | | |
| Cash and cash equivalents, end of year | | | | | $ | 359,925 | | | $ | 16,761 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | |
| Cash paid for interest | | | | | $ | 17 | | | $ | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Purchases of property and equipment in accounts payable and other accrued liabilities | | | | | 10,270 | | | — | | | |
| Fair value of shares transfer on IORM acquisition | | | | | 94,557 | | | — | | | |
| Accretion of asset retirement obligations | | | | | 82 | | | — | | | |
| | | | | | | | | | |
| USARE LLC Convertible Preferred Class C and C-1 unit dividends | | | | | 1,960 | | | 7,365 | | | |
| USARE LLC Convertible Preferred Class A-1 and A-2 unit dividends | | | | | 1,082 | | | 706 | | | |
| Finance right of use assets obtained in exchange for finance lease liabilities | | | | | 1,233 | | | — | | | |
| Non-cash lease liabilities arising from obtaining right of use assets | | | | | 427 | | | — | | | |
| | | | | | | | | | |
See Accompanying Notes to Consolidated Financial Statements
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 73
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 1. Organization
USA Rare Earth, Inc., collectively with its subsidiaries (the “Company,” “USARE,” “we,” or “our”) is building a leading global rare earth value chain, from mine to magnet and beyond. The Company intends to secure, reshore, and grow the materials intelligence and production technologies required to stand up a resilient rare earth industry. This advanced industrial operating system should strengthen supply-chain security for the national defense, manufacturing and technology of the United States (“U.S.”) and its allies. The Company’s plan is to build an integrated platform to encompass the entire rare earth value chain: extraction and separation of rare earth oxides; conversion of oxides into metals, alloys and strip-cast; and production of sintered neodymium-iron-boron (“NdFeB”) permanent magnets, which the Company refers to as neo magnets. This capability should address the supply-chain vulnerabilities created by China’s current dominance of rare earth processing, metal and magnet manufacturing.
The Company (formerly known as Inflection Point Acquisition Corp. II or “IPXX”) was a special purpose acquisition company incorporated as a Cayman Islands exempted company on March 6, 2023. The Company was incorporated for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses. On August 21, 2024, IPXX entered into a Business Combination Agreement (as amended on November 12, 2024 and January 30, 2025, the “Business Combination Agreement”), by and among IPXX, USA Rare Earth, LLC, a Delaware limited liability company (“USARE LLC”), and IPXX Merger Sub, LLC, a Delaware limited liability company and a direct wholly owned subsidiary of IPXX (“Merger Sub”). Pursuant to the Business Combination Agreement, Merger Sub merged with and into USARE LLC, with USARE LLC continuing as the surviving company (the “Merger”). On March 12, 2025, the Company filed a notice of deregistration with the Cayman Islands Registrar of Companies, together with the necessary accompanying documents, and filed a certificate of incorporation (the “Certificate of Incorporation”) and a certificate of corporate domestication with the Secretary of State of the State of Delaware. On March 13, 2025 (the “Closing Date”), the Company consummated the previously announced Merger and related transactions (the “Merger Transactions”) contemplated by the Business Combination Agreement and USARE LLC became a direct wholly owned subsidiary of the Company. On March 14, 2025, following the closing of the merger transactions on March 13, 2025, shares of USARE common stock (“Common Stock”) and USARE warrants began trading on the Nasdaq Stock Market LLC (“Nasdaq”) under the symbols “USAR” and “USARW,” respectively. See Note 2, “Merger Transaction and Acquisition – IPXX Business Combination Agreement,” for additional information related to the Merger.
Basis of Presentation
The Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
The historical consolidated financial statements reflect (i) the historical operating results of USARE LLC prior to the merger; (ii) the combined results of IPXX and USARE LLC following the close of the Merger; (iii) the assets and liabilities of USARE LLC at their historical cost and (iv) USARE LLC’s equity structure for all periods presented, as affected by the recapitalization presentation after completion of the Merger.
References to a year refer to our fiscal years ended on December 31 of the specified year.
Principles of Consolidation
The Consolidated Financial Statements include the accounts of the Company, as well as its wholly-owned subsidiaries and variable interest entities (“VIEs”) for which the Company is the primary beneficiary. All intercompany transactions and balances have been eliminated in consolidation.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 74
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Use of Estimates
The preparation of Consolidated Financial Statements in conformity with U.S. GAAP requires management to make estimates, assumptions and judgments that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. The amounts that involve significant estimates include equity-based compensation, asset and liability valuations, such as earnout and warrant liabilities, certain equity issuances, litigation settlements, and other fair value estimates reported. The assumptions used in calculating fair value represent the Company’s best estimates. However, these estimates involve inherent uncertainties and the application of judgment. As a result, if factors change or the Company uses different assumptions, any gain or loss recognized using estimates could be materially different.
Significant Accounting Policies
Cash and Cash Equivalents
Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash deposits. The Company considers cash equivalents to be highly liquid investments, including U.S. treasury and agency securities purchased with original maturities of three months or less. The Company maintains its cash in institutions insured by the Federal Deposit Insurance Corporation (“FDIC”). Management considers the risk of loss to be minimal.
Cash and cash equivalents consist of cash and liquid investments with an original maturity of three months or less. Cash and cash equivalents consisted of funds held in bank and investment accounts with financial institutions in the U.S.
The Company continually monitors its cash positions with the financial institutions through which it invests. The Company maintains balances in various U.S. financial institutions in excess of U.S. federally insured limits.
Deferred Offering Costs
Deferred offering costs consist of direct legal, advisory, and other fees related to the Business Combination Agreement, and the Merger Transactions as described in Note 1, “Organization.” These costs are capitalized as incurred and are presented as part of current assets in the Company’s Consolidated Balance Sheets. Upon the closing of the Merger Transactions, deferred offering costs directly related to the issuance of shares were netted against the proceeds from the Merger and recorded as an offset to stockholders’ equity.
Changes in Ownership Interest Without Loss of Control
Changes in a parent’s ownership interest that do not result in a change in control of the subsidiary that is a business are accounted for as equity transactions (i.e., no gain or loss is recognized in earnings) and in accordance with Accounting Standards Codification (“ASC”) 810, Consolidation. The carrying amount of the non-controlling interest (“NCI”) is adjusted to reflect the change in the NCI’s ownership interest in the subsidiary. Any difference between the amount by which the NCI is adjusted and the fair value of the consideration received is attributed to shareholders’/members’ equity and recognized in additional paid-in capital (“APIC”).
Fair Value
U.S. GAAP defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price), and establishes a fair value hierarchy that prioritizes the inputs used to measure fair value using the following definitions (from highest to lowest priority):
•Level 1 — Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 75
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
•Level 2 — Observable inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data by correlation or other means.
•Level 3 — Prices or valuation techniques requiring inputs that are both significant to the fair-value measurement and unobservable.
To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
See additional information in Note 3, “Fair Value Measurements.”
Inventories
Inventories are stated at the lower of weighted average cost or net realizable value. The Company calculates inventory valuation adjustments for excess and obsolete inventory based on current inventory levels, movement, expected useful lives, and estimated future demand of the products.
Long-lived Assets
In accordance with ASC 360-10, Impairment or Disposal of Long-Lived Assets, the Company periodically reviews the carrying value of its long-lived assets, such as property, plant and equipment, mineral interests and equipment deposits, to test whether current events or circumstances indicate that such carrying value may not be recoverable. When impairment indicators are identified, a recoverability analysis is performed by comparing estimated future net cash flows with the carrying value and future obligations on an undiscounted basis. If an asset’s carrying value exceeds such estimated cash flows, the Company would record an impairment loss for the difference between the asset’s carrying amount and its fair value. Where estimates of future net cash flows are not determinable and where other conditions indicate the potential for impairment, management uses available market information and/or third-party valuation experts to assess if the carrying value can be recovered and to estimate fair value.
The Company did not record an impairment loss related to long-lived assets for the years ended December 31, 2025 and 2024.
Property, Plant, and Equipment
Property, plant, and equipment are stated at cost, less accumulated depreciation. Advance payments of equipment not yet received are recorded as equipment deposits on the Consolidated Balance Sheets. Depreciation is calculated using the straight-line method over the following estimated useful lives of the related assets.
| | | | | | | | |
| Property Type | | Useful Life |
| Land Improvements | | 20-30 years |
| Buildings | | 10-39 years |
| Building improvements | | 15 years |
| Manufacturing equipment | | 2-25 years |
| Lab equipment | | 5-25 years |
| Furniture and fixtures | | 3-5 years |
| Leasehold Improvements | | Lesser of estimated useful life or remaining lease term |
Depreciation commences once the asset is ready for its intended use. Upon retirement or sale, the cost of assets disposed of and the related accumulated depreciation, is removed from the accounts and any resulting gain or loss is reflected in the Consolidated Statements of Operations and Comprehensive Loss.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 76
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The costs of normal maintenance, repairs, and minor replacements are expensed as incurred.
Mineral Properties
Mining property acquisition costs, including directly attributable acquisition costs, are capitalized when incurred and are included in mineral interests on the Consolidated Balance Sheets. Acquisition costs include cash consideration and the fair value of shares issued as consideration. The Company also capitalizes amounts attributable to value beyond proven and probable (“VBPP”) reserves when acquiring mining property interests.
Once proven and probable reserves have been established and a mineral property is determined to be economically and legally developable, subsequent development costs are capitalized as mine development assets. Upon commencement of commercial production, capitalized mining property and development costs are amortized using the units-of-production method over the estimated life of the related reserves.
Capitalized costs related to properties that are abandoned or determined to be uneconomic are written off. Mining properties are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.
Exploration and Evaluation Costs
Exploration and evaluation activities include the search for mineral resources and the assessment of the technical feasibility and commercial viability of mineral deposits. Such activities include geological and geophysical studies, exploratory drilling, sampling, and related technical evaluations.
Exploration and evaluation costs are expensed as incurred. These costs include employee compensation, materials and supplies, drilling costs, contractor payments, and other costs directly associated with exploration activities undertaken prior to the establishment of proven and probable mineral reserves.
License costs associated with the right to explore in a specific exploration area are capitalized and amortized over the term of the license.
Once technical feasibility and economic viability of a mineral property have been established and appropriate approvals have been obtained, subsequent costs incurred to develop the property are capitalized as mine development assets. Exploration and evaluation costs incurred prior to that determination are not capitalized and are not subsequently reclassified.
Goodwill and Other Acquired Intangible Assets
Goodwill and other acquired intangible assets represent the value associated with the acquisition of Indian Ocean Rare Metals Pte. Ltd. under the acquisition method of accounting.
Other acquired intangible assets consist of trademarks, customer relationships, supplier relationships, and manufacturing know-how. Intangible assets are recognized over their estimated useful life and are included within selling, general and administrative expense.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 77
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Goodwill represents the excess of the purchase price of a business combination over the fair value of the net assets acquired. Goodwill is not amortized, but is tested for impairment annually and when an event occurs or circumstances change such that it is more likely than not that an impairment may exist. The Company’s annual testing date is October 1. The Company tests goodwill for impairment by performing a qualitative assessment or using a quantitative test. If the Company chooses to perform a qualitative assessment and determines it is more likely than not that the carrying value of the net assets is more than the fair value of the related operations, the quantitative test is then performed; otherwise, no further testing is required. The Company compares the carrying value of net assets to the estimated fair value of the related operations when the quantitative test is used. If the fair value is determined to be less than carrying value, the shortfall up to the carrying value of the goodwill represents the amount of goodwill impairment. Due to the Company’s recent acquisition of Indian Oceans Rare Metals Pte. Ltd., the Company performed its annual goodwill impairment test as of December 31, 2025, using a qualitative assessment. The Company determined the fair value of its reporting unit substantially exceeded their respective carrying values.
Asset Retirement Obligation
The Company recognizes and records the fair value of a liability for asset retirement obligations (“ARO”) in the period in which it is incurred, if there is a clear obligation at the termination of a lease and the potential obligation is measurable. ARO is capitalized to the corresponding asset, and the liability is included in Accrued liabilities on the Consolidated Balance Sheets. The ARO is adjusted for changes in the estimated timing or the amount of the original estimate as needed. Changes in the liability for an ARO due to the passage of time are recognized as accretion expense which is recorded in Selling, general and administrative on the Consolidated Statements of Operations and Comprehensive Loss.
Leases
The Company leases real estate and lab equipment in noncancelable operating and finance leases accounted for in accordance with ASC 842, Leases. Lease costs are presented in the Consolidated Statements of Operations and Comprehensive Loss as follows: (i) operating lease expense in Selling, general and administrative expenses and in Research and development expenses, (ii) finance lease right-of-use (“ROU”) asset amortization in Research and development expenses, and (iii) interest on finance lease liabilities in Interest expense and other income (loss), net on the Consolidated Statements of Operations and Comprehensive Loss. In addition, finance lease ROU assets are presented within Property, plant and equipment, net on the Consolidated Balance Sheets.
At the inception of an arrangement, the Company determines whether the arrangement is, or contains, a lease. A contract is, or contains, a lease when there is a right to control the use of an identified asset for a period of time.
A lease is a finance lease if one or more of the following criteria are met: (i) the lease transfers ownership of the asset by the end of the lease term, (ii) the lease contains an option to purchase the asset that is reasonably certain to be exercised, (iii) the lease term is for the major part of the remaining useful life of the asset, (iv) the present value of the lease payments equals or exceeds substantially all of the fair value of the asset, or (v) the asset is specialized in nature to have no alternative use to the lessor at the end of the lease term. A lease is classified as an operating lease if it does not meet any of the finance lease criteria noted above. The finance leases consist of lab equipment and the operating leases generally consist of real estate commitments.
At lease commencement, the Company recognizes a ROU asset and lease liability for all leases. The Company adopted the following practical expedients:
(i)the Company will not separate the lease component from the non-lease component for all asset classes. The Company has therefore not allocated consideration in a contract between lease and non-lease components; and
(ii)the Company recognizes the payments on short-term leases (leases with terms at inception of 12 months or fewer) in Selling, general and administrative on the Consolidated Statements of Operations and Comprehensive Loss on a straight-line basis over the lease term.
(iii)No outstanding lease payable is recognized on the Consolidated Balance Sheets with respect to these leases.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 78
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
A ROU asset is initially measured by adding the initial measurement of the lease liability, any lease payments made to the lessor at or before lease commencement, any initial direct costs incurred by the lessee, and subtracting any lease incentives received. The lease liability is initially measured at the present value of the minimum lease payments, discounted using the rate implicit in the lease or the Company’s incremental borrowing rate based on the original lease term. The rate implicit in the lease is used whenever that rate is readily determinable. If the rate implicit in the lease is not readily determinable, the Company utilizes its incremental borrowing rate, which is the rate for a collateralized loan with the same term as the lease. Variable lease payments that depend on an index or a rate are initially measured using the index or rate at the commencement date.
Lease Expense
The Company recognizes the amortization of its finance lease-related ROU assets, including purchase options when it is reasonably certain to exercise the related purchase option, on a straight-line basis over the shorter of the lease term or the useful life of the underlying asset as amortization expense. The Company recognizes its finance lease-related ROU assets’ lease liability discount over the shorter of the lease term or useful life of the underlying asset as interest expense. Any variable lease payments are expensed as incurred.
The Company recognizes its operating lease-related ROU asset and lease liability amortization as lease expense on a straight-line basis over the lease term. Any variable lease payments are expensed as incurred.
Derivatives
The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments to determine if such instruments are derivatives or contain embedded derivatives that should be bifurcated from the host contract, pursuant to ASC 815, Derivatives and Hedging. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period
Earnout Liabilities
In accordance with ASC 815, unvested Earnout Shares (as defined below) are classified as a liability because they are not considered to be indexed to the Company’s common stock due to the change of control provisions in the Business Combination Agreement. At each period end, the Earnout Shares are remeasured to their fair value with the changes during that period recognized in Loss on fair market value of financial instruments, net on the Consolidated Statements of Operations and Comprehensive Loss. Upon issuance and release of the shares after each Triggering Event (as defined in Note 2, “Merger Transaction and Acquisition”) is met, the related Earnout Shares will be remeasured to fair value at that time with the changes recognized in Loss on fair market value of financial instruments, net, and such Earnout Shares will be reclassed to Shareholders’ Equity on the Consolidated Balance Sheet.
Government Grants
Because there is no specific guidance under U.S. GAAP that addresses the recognition and measurement of government assistance received by non-government entities, the Company accounts for government assistance by analogy to International Accounting Standards (“IAS”) 20, Accounting for Government Grants (“IAS 20”). The guidance within IAS 20 allows companies to choose between two options for how the associated profit or loss relating to the deferred income over the life of an underlying asset will be presented for grants related to assets. The Company has elected to account for these grants through profit and loss over the depreciable life of the underlying assets. The guidance within IAS 20 also allows companies to choose between two options of accounting for grants related to income. The Company has elected to report this category of grants as a reduction in the related expenses. See Note 9, “Government Grants” for further details of the Company’s government grants.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 79
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Warrants
The Company accounts for warrants as either equity or liability classified instruments based on an assessment of the warrant’s specific terms pursuant to the guidance of ASC 480, Distinguishing Liabilities from Equity and ASC 815. The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, that meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815. See Note 7, “Mezzanine and Stockholders' Equity,” for a discussion of the Company’s warrants.
Equity-based Compensation
The Company expenses equity-based compensation to employees and non-employees in accordance with ASC 718, Compensation - Stock Compensation. The fair value of equity-based compensation awards is measured at the date of grant and amortized over the requisite service period, which is generally the vesting period, with a corresponding increase in additional paid-in capital. In the case of a share-based compensation award that is either cancelled or forfeited prior to vesting, the amortized expense associated with the unvested awards is reversed. The Company has elected to account for forfeitures as they occur. See Note 8, “Equity-Based Compensation,” for further information regarding award valuation methodology, equity-based compensation expense, and the assumptions used in estimating the expense.
Dividends
As the Company has an accumulated deficit, dividends are recorded as a reduction to additional paid in capital. Once additional paid-in capital is reduced to zero, dividends are recorded against accumulated deficit. Paid-in-kind dividends are recorded at estimated fair value in accordance with ASC 845, Nonmonetary Transactions. The Company has never declared or paid any dividends on its common stock, and the Company does not currently intend to pay any dividends on its common stock for the foreseeable future.
Net Loss Attributable to USA Rare Earth, Inc.
The Company reports both basic and diluted earnings per share. Basic earnings per share is calculated based on the weighted-average number of shares of common stock outstanding during the period. Dividends on the Company’s 12% Series A Cumulative Convertible Preferred Stock are deducted from net income or added to net loss to determine net income (loss) attributable to common stockholders for purposes of calculating basic earnings per share.
Diluted earnings per share is calculated based on the weighted-average number of shares of common stock outstanding plus the effect of potentially dilutive common stock equivalents outstanding during the period. Potentially dilutive securities include the Company’s 12% Series A Cumulative Convertible Preferred Stock, Series A Investor Warrants, Earnout Shares, incentive units and other convertible securities. The dilutive effect of warrants, incentive units and similar instruments is calculated using the treasury stock method, while the dilutive effect of convertible preferred stock is calculated using the if-converted method.
Potentially dilutive securities are excluded from the computation of diluted earnings per share if their effect would be anti-dilutive, such as in periods in which the Company reports a net loss or when the contingent conditions for issuance of shares have not been satisfied.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 80
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations, which requires the Company to recognize separately from goodwill, the assets acquired and the liabilities assumed at their acquisition date fair values. The amount by which the consideration transferred exceeds the aggregate fair value of the identifiable net assets acquired (i.e., identifiable assets minus liabilities assumed) is recorded as goodwill. While the Company uses its best estimate and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date, the estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company records adjustments to the identifiable assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to the Consolidated Statements of Operations and Comprehensive Loss.
Variable Interest Entities
The Company assesses its investments and other significant relationships to determine whether it has a variable interest in any legal entities and whether or not those entities are VIEs. A VIE is an entity with insufficient equity at risk for the entity to finance its activities without additional subordinated financial support or in which equity investors lack the characteristics of a controlling financial interest. If an entity is determined to be a VIE, the Company evaluates whether it is the primary beneficiary of the VIE. The primary beneficiary analysis is a qualitative analysis based on power and economics. The Company has concluded that it is the primary beneficiary of Round Top Mountain Development and has consolidated the VIE because it has both (i) the power to direct the activities of the VIE that most significantly influence the VIE’s economic performance and (ii) the obligation to absorb losses of, or the right to receive benefits from, the VIE that could potentially be significant to the VIE.
Revenue Recognition
The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers. Revenue is recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to receive in exchange for those goods or services. The Company identifies performance obligations in its contracts at contract inception and allocates the transaction price to those performance obligations based on their relative stand-alone selling prices.
Payment terms vary based on the credit risk of the customer but generally require payment within 30 to 60 days of invoice. The Company evaluates customer creditworthiness at contract inception to determine whether collectability of consideration is probable. When collectability cannot be reasonably assessed, the Company may require prepayment or other forms of security. Customer prepayments are recorded as contract liabilities in the Consolidated Balance Sheets until the related performance obligations are satisfied.
The Company’s contracts generally do not include significant variable consideration. Shipping and handling activities that occur after control of the product has transferred to the customer are considered fulfillment activities and are not separate performance obligations.
Revenue is disaggregated based on categories that depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. See Note 13, “Concentrations – Disaggregation of Revenue” for further discussion on revenue by category.
Arrangements with Multiple Performance Obligations and Termination for Convenience
Certain contracts may include multiple performance obligations. In these arrangements, the Company allocates the transaction price to each performance obligation based on its relative stand-alone selling price. Stand-alone selling prices are generally determined using observable stand-alone sales of the related goods or services.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 81
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Certain customer contracts may include termination for convenience provisions. When such provisions exist, customers are generally required to pay a termination fee intended to compensate the Company for costs incurred and a reasonable profit margin.
Practical Expedients and Exemptions
The Company applies the practical expedient not to adjust the promised amount of consideration for the effects of a significant financing component when the period between transfer of control of the goods and payment is one year or less.
The Company has elected to exclude sales and similar taxes collected from customers from the measurement of the transaction price.
The Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected duration of one year or less and (ii) contracts for which the Company recognizes revenue in the amount to which the Company has the right to invoice.
Contract Costs
Incremental costs of obtaining a contract are expensed as incurred when the amortization period of the asset that would otherwise be recognized is one year or less. These costs are included in Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive Loss.
Product Revenue Recognition
Product revenue is derived from the sale of manufactured products. Contracts are generally evidenced by executed sales orders, purchase orders, or stand-alone agreements with fixed pricing.
The Company’s performance obligation is generally the delivery of products, such as strip cast materials. Revenue is recognized at a point in time when control of the product transfers to the customer. Transfer of control typically occurs upon shipment or delivery in accordance with the applicable International Commercial Terms (“Incoterms”), which define the transfer of title and risk of loss.
Research and Development Costs
The Company expenses research and development (“R&D”) costs as incurred. R&D activities primarily comprise process engineering, production scale‑up, prototype and pilot‑run activities, product and material testing, and equipment trials undertaken to enhance manufacturing capability, product performance, and production efficiency. R&D expense includes personnel‑related costs (including share‑based compensation), materials and supplies consumed in testing and pilot runs, prototype and pilot‑line costs prior to establishing commercial feasibility, depreciation of equipment used in development, allocated facility and overhead costs, and third‑party technical services. Amounts are presented within Research and development expense in the Consolidated Statements of Operations and Comprehensive Loss.
Capitalization and Related Considerations
Prototype tooling, fixtures, and pilot equipment are expensed unless they have alternative future use in production or ongoing development, in which case such items are capitalized and depreciated. Costs of preliminary‑project and post‑implementation costs are expensed. Consideration received for development activities is evaluated and recognized either as a reduction of R&D expense (for reimbursements where the customer does not obtain control of a distinct good or service) or as revenue when performance obligations are satisfied. Government grants that offset qualifying development activities are recognized as a reduction of related R&D expense when compliance is reasonably assured; amounts received in advance are recorded as liabilities until earned.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 82
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Foreign Currency Translation
The assets and liabilities of the Company’s foreign subsidiaries are translated into U.S. dollars using end of period exchange rates. Changes in reported amounts of assets and liabilities of foreign subsidiaries that occur as a result of changes in exchange rates between foreign subsidiaries’ functional currencies and the U.S. dollar are included in foreign currency translation adjustment. Foreign currency translation adjustment is included in accumulated other comprehensive loss, a component of stockholders’ equity in the accompanying Consolidated Statements Stockholders’ Equity. Revenue and expense transactions use an average rate prevailing during the month of the related transaction. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency of each of the operating locations are included in the other expense (income), net as incurred.
Income Taxes
The Company accounts for income taxes under an asset-and-liability approach. Deferred income taxes reflect the impact of temporary differences between assets and liabilities recognized for tax and financial reporting purposes measured by applying enacted tax rates and laws that will be in effect when the differences are expected to reverse. Valuation allowances are provided when necessary to reduce net deferred tax assets to an amount that is more likely than not to be realized. The Company has provided a full valuation allowance against any net deferred tax assets the Company does not deem to be more likely than not realized as of December 31, 2025 and 2024.
Advertising Expense
Advertising expense is charged to operations during the year in which it is incurred. Advertising expense was not material for the years ended December 31, 2025, and 2024.
Recently Adopted Accounting Pronouncement
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which is intended to enhance the transparency and decision usefulness of income tax disclosures. The amendments in this ASU provide for enhanced income tax information primarily through changes to the rate reconciliation and income taxes paid. This ASU is effective for annual periods beginning after December 15, 2024. The Company adopted ASU 2023-09, effective January 1, 2025, on a retrospective basis and the adoption of this standard impacted certain income tax disclosures. See Note 10, “Income Taxes,” for further detail.
Recently Issued Accounting Pronouncements Not Yet Adopted
In January 2025, the FASB issued ASU 2025-01, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. This ASU amends the effective date of ASU 2024-03 to clarify that all public business entities are required to adopt the guidance in annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. The Company is currently evaluating the impact of adopting this ASU on its financial reporting disclosures.
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income (Topic 220): Disaggregation of Income Statement Expenses. This ASU requires additional disclosures by disaggregating the costs and expense line items that are presented on the face of the income statement. The disaggregation includes: (i) amounts of purchased inventory, employee compensation, depreciation, amortization, and other related costs and expenses; (ii) an explanation of costs and expenses that are not disaggregated on a quantitative basis; and (iii) the definition and total amount of selling expenses. This ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. This ASU should be applied prospectively. Retrospective application is permitted for all prior periods presented in the financial statements. The Company is currently evaluating the impact of adopting this ASU on its financial reporting disclosures.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 83
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
In December 2025, the FASB issued ASU 2025-10, Government Grants (Topic 832): Accounting for Government Grants Received by Business Entities. This ASU applies to business entities receiving government grants. This ASU covers cash or tangible non-monetary assets from governments, including forgivable loans, but excludes tax abatements, income tax credits, and exchanges. It requires recognition when there is reasonable assurance of compliance with conditions and receipt of funds. This ASU applies to non-exchange monetary/tangible assets, reducing inconsistent practices, specifically, 1) income-related grants can be reported as other income or a reduction of related expenses; and 2) asset-related grants can be recorded as deferred income or a reduction of the asset’s cost basis. This ASU is effective for fiscal years beginning after December 15, 2028, and interim periods within those fiscal years, with early adoption permitted. This ASU may be applied on a modified prospective, modified retrospective, or full retrospective basis. The Company is currently evaluating the impact of adopting this ASU on its financial reporting disclosures.
In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements, to improve, clarify, and navigate interim reporting requirements, making these areas more consistent under U.S. GAAP. ASU 2025-11 compiles required disclosures, including material changes since the last annual report, to streamline reporting. This ASU is effective for fiscal years after December 15, 2027, and interim periods within those fiscal years, with early adoption permitted. This ASU should be applied prospectively. Retrospective application is permitted for all prior periods presented in the financial statements. The Company is currently evaluating the impact of adopting this ASU on its financial reporting disclosures.
In December 2025, the FASB issued ASU 2025-12, Codification Improvements. The ASU addresses thirty-three items, representing the changes to the Codification that (1) clarify, (2) correct errors, or (3) make minor improvements. Generally, the amendments in this Update are not intended to result in significant changes for most entities. The ASU is effective for interim reporting periods within annual reporting periods beginning after December 15, 2026. Early adoption is permitted. The Company is evaluating the potential impact of this guidance on the consolidated financial statements.
Note 2. Merger Transaction and Acquisition
IPXX Business Combination Agreement
On August 21, 2024, IPXX entered into the Business Combination Agreement, by and among IPXX, USARE LLC, and Merger Sub. Pursuant to the Business Combination Agreement, Merger Sub merged with and into USARE LLC, with USARE LLC continuing as the surviving company.
On March 12, 2025, as contemplated by the Business Combination Agreement, IPXX filed a notice of deregistration with the Cayman Islands Registrar of Companies and filed a certificate of incorporation and certificate of corporate domestication with the Delaware Secretary of State, pursuant to which IPXX was domesticated and continues as a Delaware corporation, changing its name to USA Rare Earth, Inc. (the “Domestication”). As a result of the Domestication, each issued and outstanding Class A ordinary share of IPXX automatically converted, on a one-for-one basis, into a share of the Company’s common stock and each of the issued and outstanding warrants to purchase Class A ordinary shares of IPXX automatically became a warrant exercisable for one share of Company’s common stock on the same terms as the pre-Domestication warrants. Additionally, each unit of IPXX issued and outstanding as of immediately prior to the Domestication was automatically canceled and each unit holder received one share of Company’s common stock and one-half of one warrant exercisable for one share of Company’s common stock on the same terms as the pre-Domestication warrants.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 84
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
On March 13, 2025, the Company consummated the Merger Transactions contemplated by the Business Combination Agreement and USARE LLC became a direct wholly owned subsidiary of the Company. As a result of the Merger Transactions, all issued and outstanding Class A and Class B common units, Class C and Class C-1 preferred units, equity-based incentive units and warrants to acquire Class B common units and Class C preferred units of USARE LLC were converted into shares of the Company’s common stock using an exchange ratio of approximately 0.204. On the closing of the Merger, all incentive units were considered fully vested. The number of shares of the Company’s common stock issuable for USARE LLC warrants and incentive units was calculated using the treasury method of accounting on a cashless exercise basis. Additionally, all issued and outstanding Class A-1 and Class A-2 preferred units of USARE LLC taking into account certain anti-dilution provisions and payment-in-kind dividends on such units from the date of issuance through the Closing Date were converted on a one-for-one basis into shares of the Company’s 12% Series A Cumulative Convertible Preferred Stock. Warrants to acquire USARE LLC Class A common units issued to the holders of Class A-1 and Class A-2 Preferred units were converted into a right to acquire the Company’s common stock on a one-for-one basis.
As a result of the Merger, the Company is a holding company, in which substantially all of the assets and business are held by USARE LLC and its subsidiaries and continues to operate through USARE LLC and its subsidiaries. The Merger is accounted for as a reverse recapitalization in accordance with generally accepted accounting principles in the U.S. (“U.S. GAAP”) and not as a business combination. Under U.S. GAAP, IPXX is treated as the acquired company for financial reporting purposes. Accordingly, for accounting purposes, the Merger was treated as the equivalent of USARE LLC issuing stock for the net assets of IPXX, accompanied by a recapitalization. USARE LLC has been determined to be the accounting predecessor to the combined entity.
In connection with the transactions contemplated by the Merger, the following funding events occurred prior to the Closing Date:
•On August 21, 2024, USARE LLC and certain accredited investors, including certain funds related to IPXX entered into Securities Purchase Agreements (“SPA”) for such investors to purchase (i) USARE LLC Class A Convertible Preferred Units and (ii) USARE LLC Class A Preferred Investor Warrants for gross cash proceeds of $25.5 million and a subscription receivable of $1.25 million for shares issued in exchange for forgiveness of 50% of Mr. Michael Blitzer’s, IPXX’s Chairman and Chief Executive Officer, promissory note at the Closing Date.
•On January 31, 2025, the Company and certain accredited investors, including USARE LLC Class A-2 Convertible Preferred Unit investors, Mr. Blitzer, and Collective Capital Management LLC entered into SPAs for such investors to purchase (i) USARE LLC Class A-2 Convertible Preferred Units and (ii) USARE LLC Class A Preferred Investor Warrants for an aggregate purchase price of approximately $15.3 million which closed on February 3, 2025.
Additionally, immediately prior to the effective time of the Merger, the following occurred:
•USARE LLC’s unvested incentive units became immediately vested and all vested incentive units were converted to the Company’s common stock, see Note 8, “Equity-Based Compensation;” •USARE LLC’s warrants to purchase Class B Common Units and Class C Convertible Preferred Units were exercised on a cashless basis and converted to the Company’s common stock, see Note 7, “Mezzanine and Stockholders' Equity;” •The Hatch Note (as defined below) converted into approximately 0.68 million of USARE LLC’s Class A Common Units, see Note 4, “Other Financial Information - Notes Payable;” •The Company issued approximately 0.78 million 12% Series A Cumulative Convertible Preferred Stock and Series A warrants exercisable for an aggregate of approximately 0.78 million shares of the Company’s common stock at $12.00 per share pursuant to SPAs with two accredited investors, including an affiliate of IPXX, for an aggregate consideration of $8.0 million;
•The Company issued approximately 0.13 million shares of 12% Series A Cumulative Convertible Preferred Stock in exchange for Mr. Blitzer’s forgiveness of the remaining 50% of the convertible promissory note; and
•The Company issued approximately 0.88 million shares of the Company’s common stock pursuant to USARE LLC’s arrangements with Cohen & Company Securities, LLC (fka J.V.B. Financial Group, LLC) (“CCS”).
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 85
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The following table presents a summary of the number of equity instruments outstanding immediately following the closing of the Merger and the PIPE investment.
| | | | | | | | | |
| Shares | | | | |
| (In thousands) | | | | |
| Common Stock | | | | | |
| Pre-merger shares | 60,273 | | | | | |
| Shares issued in reverse merger recapitalization | 21,679 | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Total Common Stock | 81,952 | | | | | |
| | | | | |
12% Series A Cumulative Convertible Preferred Stock | | | | | |
| Pre-merger shares | 4,318 | | | | | |
| | | | | |
| | | | | |
| Shares issued in reverse merger recapitalization | 915 | | | | | |
Total 12% Series A Cumulative Convertible Preferred Stock | 5,233 | | | | | |
| | | | | |
| Total shares | 87,185 | | | | | |
In connection with the Merger, approximately $22.8 million of cash held in trust, net of redemptions by IPXX’s public shareholders, became available for use by the Company as well as $8.0 million in proceeds received from the closing of the PIPE investment. In addition, the Company incurred certain earnout shares obligations and entered into forward purchase agreements discussed further below.
The following table presents the net proceeds from the Merger.
| | | | | |
| Amount |
| (In thousands) |
| Sources | |
| Cash - PIPE investment | $ | 8,000 | |
| Cash - IPXX Trust Account | 22,843 | |
| Cash - IPXX Op Account (Blitzer note) | 24 | |
| Total Cash in IPXX going into the Merger | $ | 30,867 | |
| |
| Uses | |
| Transaction costs allocated to equity | $ | (8,331) | |
| FPA Prepayments | (20,789) | |
| Other Expenses and Prepayments | (1,658) | |
Total cash used immediately after the merger | $ | (30,778) | |
| |
Net cash to USARE LLC | $ | 89 | |
| |
| Transaction costs allocated to equity | $ | 350 | |
| Net cash used by USARE LLC | (350) | |
| $ | — | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 86
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Earnout Liabilities
In connection with the closing of the Merger, USARE is required to issue to certain USARE LLC shareholders as of the effective date of the Merger and CCS, up to 10.1 million additional shares of Common Stock in two (2) tranches (the “Earnout Shares”) upon certain triggering events (the “Triggering Events”):
•The first tranche of 5.05 million Earnout Shares would be distributed if, during the time period beginning on the date of the first anniversary of the Closing Date and ending on the date of the sixth anniversary of the Closing Date (the “Earnout Period”), the market price of the Common Stock is greater than or equal to $15.00 per share for a period of at least twenty out of thirty consecutive trading days.
•The second tranche of 5.05 million Earnout Shares would be distributed if, during the Earnout Period, the market price of the Common Stock is greater than or equal to $20.00 per share for a period of at least twenty out of thirty consecutive trading days.
The aggregate Earnout Shares may also vest upon a change of control as defined in the Business Combination Agreement pursuant to which USARE or its shareholders have the right to receive consideration if the implied value per share of Common Stock is equal to or above such price targets, with the amount of such consideration dependent upon the implied per share value reaching the thresholds discussed above.
Management considered the guidance within Accounting Standards Codification (“ASC”) 815, Derivatives and Hedging, and determined that the contractual requirement to issue the Earnout Shares meets the definition of a derivative. Management next considered whether or not the Earnout Shares meet the requirements for the scope exception under the “Own Equity” scope exception in ASC 815 for contracts indexed to an entity’s own equity. The change of control clause in the Business Combination Agreement represents an exercise contingency related to an event outside of the Company’s control, which is not based on an observable market or an observable index. The obligation to issue the Earnout Shares that includes exercise contingencies that are outside the control of the Company are classified as liabilities and excluded from equity classification. Instruments not classified in equity do not meet the “Own Equity” scope exception.
The Earnout Shares are classified as liabilities and no additional analysis under ASC 815 is required. The Merger is accounted for as a reverse recapitalization and the Earnout Shares represent consideration of IPXX securities that are being transferred to the holders of the Company. As such, the Earnout Shares are recorded through the recapitalization of equity within additional paid-in capital upon recognition and are remeasured on a recurring basis. See Note 3, “Fair Value Measurements,” for further information.
The Earnout Period has not commenced as of December 31, 2025, and therefore, none of the Triggering Events have occurred.
Forward Purchase Agreements
On March 11, 2025, IPXX entered into forward purchase agreements (“FPAs”) with three separate investors (“Sellers”) pursuant to which the Sellers agreed to hold up to a total of approximately 1.89 million publicly held IPXX Class A ordinary shares (“Public Shares”) in connection with the closing of the Merger. Each FPA amended, restated and superseded in its entirety a separate FPA with each of the Sellers, dated March 10, 2025, which had identical terms to those described herein, except that the Reset Price (as defined in the FPAs) was not subject to a floor price of $4.00. For purposes of the FPAs, the Public Shares held by each of the Sellers are referred to as such Seller’s “Maximum Shares.” Each Seller, acting separately and solely for its own account, was permitted, if necessary, to (i) reverse its previous election to redeem its Public Shares in connection with the Merger Transactions pursuant to the redemption rights set forth in IPXX’s amended and restated memorandum and articles of association or (ii) purchase Public Shares through a broker in the open market from holders of Public Shares (other than IPXX), including from holders who previously elected to redeem their Public Shares in connection with the Merger Transactions pursuant to the redemption rights set forth in IPXX’s amended and restated memorandum and articles of association. The aggregate number of Public Shares subject to each FPA investor (the “FPA Shares”) was the aggregate number of Public Shares as notified to the Company by the applicable Seller, but in no event more than such Seller’s Maximum Shares set forth above. Each Seller notified the Company that it would subject the Maximum Shares to their respective FPAs. Prior to the date that was 90 days after the Closing Date (the “Maturity Date”), each Seller was permitted to sell any, or all, of their FPA Shares.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 87
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
On various dates between the Closing Date of the Merger and December 31, 2025, the Sellers exercised their early termination rights under the FPAs with respect to approximately 1.89 million FPA Shares. As of December 31, 2025, all FPAs have been terminated. Upon the early termination of the FPAs, the Sellers remitted cash to the Company at the initial price of $11.00 per each FPA share, resulting in cash proceeds received in the amount of $20.8 million from the Sellers, which was recorded as a reduction of the subscription receivable at the fair value of the terminated shares on the date of termination with an offset to additional paid-in capital.
Acquisition of Indian Ocean Rare Earth Metals Pte. Ltd.
On November 18, 2025 (“Acquisition Date”), Laconia Acquisition Sub Limited, a wholly owned subsidiary of the Company, acquired Indian Ocean Rare Metals Pte. Ltd. (“IORM”). The acquisition of IORM is expected to enhance the Company’s industry relationships, secure reliable sources of critical rare earth metals and alloys used in magnet production, improve control over the supply chain and associated costs, support sustainable recycling initiatives for rare earth materials, and provide access to alternative low-cost feedstock. IORM’s operating subsidiary, Less Common Metals Ltd. (“Less Common Metals”), primarily manufactures and sells strip cast metals to customers in the U.S. and Europe.
Purchase Price
The aggregate purchase price of the IORM acquisition was $197.7 million, consisting of $103.1 million in cash funded with existing cash and 6.54 million newly issued shares of the Company’s common stock with a fair value of $94.6 million. The fair value of the newly issued shares of the Company’s common stock was determined based on the closing market price of the Company’s shares of common stock on the date of the acquisition.
| | | | | |
| November 18, 2025 |
| (In thousands) |
| Cash consideration | $ | 103,114 | |
| Equity consideration | 94,557 | |
| Total purchase price | $ | 197,671 | |
Assets Acquired and Liabilities Assumed at Fair Value
The IORM acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations, using the acquisition method of accounting which requires that assets acquired and liabilities assumed be recognized at their fair values as of the Acquisition Date.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 88
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The following table sets forth the components and the allocation of the purchase price for the business combination and summarizes the fair values of the assets acquired and liabilities assumed at the Acquisition Date.
| | | | | | |
| | November 18, 2025 |
| | (In thousands) |
| Cash and cash equivalents | $ | 905 | |
| Accounts receivable | 3,165 | |
| Inventory | 15,329 | |
| | |
| | |
| | |
| | |
| | |
| Other current assets | 1,110 | |
| Property and equipment | 10,593 | |
| | |
| | |
| | |
| | |
| Intangible assets | 69,290 | |
| Total assets acquired | 100,392 | |
| | |
| | |
| | |
| Accounts payable and accrued liabilities | (7,597) | |
| Contract liabilities | (10,976) | |
| Loans | (1,515) | |
| Deferred tax liability | (16,876) | |
| Asset retirement obligation | (605) | |
| Total liabilities assumed | (37,569) | |
| | |
| Net assets acquired | 62,823 | |
| Goodwill | 134,848 | |
| Total purchase price | $ | 197,671 | |
| | |
| | |
| | |
Valuation Methodologies
The fair values of assets acquired and liabilities assumed were determined in accordance with the fair value measurement principles of ASC 820, Fair Value Measurement, using market‑participant assumptions. The Company applied a combination of income, market, and cost approaches, depending on the nature of each asset or liability, as described below.
•Cash and cash equivalents. Measured at carrying value, which approximates fair value due to short-term maturities.
•Accounts receivable. Measured at fair value using an expected cash flow approach. Based on credit quality, historical loss experience, customer aging, and subsequent collections through the valuation cut‑off, expected credit losses were assessed as immaterial; therefore, gross receivables approximated fair value and no allowance was recorded at the acquisition date.
•Inventory. Finished goods were valued at estimated selling prices less costs of disposal and a reasonable profit allowance for the selling effort. Work-in-process inventory was valued at estimated selling prices less costs to complete, costs of disposal and a reasonable profit allowance for the completion and selling effort, or at estimated replacement costs for certain components. Raw materials were valued at the lower of the at purchased cost or replacement costs.
•Property and equipment. The property, plant and equipment acquired were valued using either the replacement cost or market value approach, as appropriate, as of the date of acquisition.
•Intangible assets.
◦Customer relationships. The fair value of the intangible asset acquired was estimated using an income approach.
◦Supplier relationship. The fair value of the intangible asset acquired was estimated using the with and without method, which is a type of incremental income method approach. This method assumes that the value of the intangible asset is equal to the difference between the present value of the prospective cash flows with the intangible asset in place and the present value of the prospective cash flows without the intangible asset.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 89
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
◦Trade name. The fair value of the intangible asset acquired was estimated using the relief from royalty method. This method is a specific application of the discounted cash flow method, which is a form of the income approach to valuation. It is based on the principle that ownership of the intangible asset relieves the owner of the need to pay a royalty to another party in exchange for rights to use the asset.
◦Know-how. The fair value of the intangible asset acquired was estimated using the relief from royalty method. This method is a specific application of the discounted cash flow method, which is a form of the income approach to valuation. It is based on the principle that ownership of the intangible asset relieves the owner of the need to pay a royalty to another party in exchange for rights to use the asset.
•Accounts payable and accrued liabilities. Recorded at carrying value given short-term settlement periods.
•Contract liabilities. Contract liabilities are customer deposits that are measured at fair value and represent advance payments for undelivered goods or services, the fair value does not include any historical contract margin earned by the acquiree.
•Loans. Recorded at the amount owed as the contractual interest rate equals a current market-participant rate.
•Deferred tax liability. Measured using enacted statutory tax rates applicable to the periods in which the temporary differences are expected to reverse. No separate valuation allowance is recorded for deferred tax liabilities.
•Asset retirement obligation. Valued at an appraisal‑based rate adjusted for inflation.
•Goodwill. Attributable primarily to the revenue synergies expected from combining the operations of both entities, and intangible assets that do not qualify for separate recognition, including the existing workforce acquired through the acquisition.The Company does not expect goodwill to be tax deductible.
Intangible Assets Acquired
The following table presents the components of the fair value of intangible assets acquired as of the date of acquisition, along with their estimated useful lives:
| | | | | | | | | | | |
| Intangible assets | Fair Value | | Weighted Average Useful Life |
| (In thousands) | | (Years) |
| Trade name | $ | 7,245 | | | 15.0 |
| Customer relationship | 11,856 | | | 20.0 |
| Supplier relationship | 33,986 | | | 10.0 |
| Know-how | 16,203 | | | 17.0 |
| Total identifiable intangible assets | $ | 69,290 | | | 13.8 |
| | | |
Acquisition-related Costs
Acquisition-related costs consist of legal and professional service fees and expenses for acquisition-related activities. The Company incurred acquisition-related costs of $8.1 million during the year ended December 31, 2025, which are shown in Selling, general and administrative expenses in the Consolidated Statements of Operations and Comprehensive Loss.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 90
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Pro Forma
The following table presents the unaudited, pro forma consolidated results of operations for the years ended December 31, 2025 and 2024, as if the business combination had occurred at the beginning of fiscal year 2024. The pro forma information provided below is compiled from the pre-acquisition financial information of IORM. The pro forma results are not necessarily indicative of (i) the results of operations that would have occurred had the operations of this acquisition actually been acquired at the beginning of fiscal year 2024 or (ii) future results of operations.
| | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 |
| (Unaudited, in thousands) |
Revenue (1) | $ | 13,752 | | | $ | 10,080 | |
| Net loss | (304,517) | | | (23,213) | |
(1)Since the acquisition of IORM on November 18, 2025, the Consolidated Statement of Operations and Comprehensive Loss for the year ended December 31, 2025 includes revenue of $1.6 million and losses of $6.0 million related to IORM.
Note 3. Fair Value Measurements
U.S. GAAP defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price), and establishes a fair value hierarchy that prioritizes the inputs used to measure fair value.
To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
See Note 1, “Organization – Significant Accounting Policies – Fair Value” for a description of the fair value hierarchy.
Level 1 and Level 2 Fair Value of Financial Instruments on a Recurring Basis
The following table presents the financial assets measured on a recurring basis by contractual maturity, including pricing category, amortized cost, gross unrealized gains and losses, and fair value. The Company has no Level 1 and Level 2 financial liabilities measured on a recurring basis.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | December 31, 2025 | | December 31, 2024 |
| | | Pricing Category | | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value | | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
| | | | | (In thousands) |
| | | | | | | | | | | | | | | | | | | |
| Money market funds | | Level 1 | | $ | 353,841 | | | $ | — | | | $ | — | | | $ | 353,841 | | | $ | 15,709 | | | $ | — | | | $ | — | | | $ | 15,709 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 91
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Level 3 Fair Value of Financial Instruments on a Recurring Basis
The following table presents the Level 3 financial liabilities measured on a recurring basis. The Company has no Level 3 financial assets measured on a recurring basis.
| | | | | | | | | | | | | | | |
| | | | | |
| | | December 31, |
| | | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Liabilities: | | | | |
| Derivative liability | | $ | — | | | $ | 1,164 | |
| Earnout liabilities | | 108,671 | | | — | |
| Warrant liabilities | | 19,534 | | | — | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Total liabilities | | $ | 128,205 | | | $ | 1,164 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Level 3 Valuation and Reconciliation
Derivative Liability
On February 26, 2025, the Company remeasured the derivative liability, related to the Hatch Note, using the Black-Scholes model upon the change in terms of the Hatch Note. The Hatch Note was settled on February 26, 2025, and therefore, no further remeasurement was performed after the settlement date. See Note 4, “Other Financial Information - Notes Payable” for additional information regarding the Hatch Note.
The following table summarizes the significant inputs to value the derivative liability.
| | | | | | | | | | | |
| February 26, 2025 (1) | | December 31, 2024 |
| Class C-1 unit price | n/a | | $1.47 |
| Class A common unit price | $2.16 | | n/a |
| Expected volatility | 55.0% - 59.1% | | 55.0% - 59.1% |
| Risk-free rate | 4.20% - 4.34% | | 4.20% - 4.34% |
| Credit risk spread | 0.29 | | 0.29 |
| Remaining term (in years) | 0.2 - 0.57 | | 0.2 - 0.57 |
(1)The Hatch Note was settled on February 26, 2025, and therefore, no further remeasurement was performed after the settlement date.
The following table presents the reconciliation of the derivative liability measured at fair value on a recurring basis.
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | | | | | |
| | | | | | (In thousands) |
| Beginning balance | | | | | $ | 1,164 | | | $ | 420 | | | |
| | | | | | | | | | |
| Change in estimated fair value (1) | | | | | (716) | | | 744 | | | |
| Settlement of the Note upon conversion | | | | | (448) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Ending balance | | | | | $ | — | | | $ | 1,164 | | | |
(1)Change in estimated fair value is recognized in Loss on fair market value of financial instruments, net in the Consolidated Statements of Operations and Comprehensive Loss.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 92
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Earnout Liabilities
The Company valued the Earnout Shares liability using a Monte Carlo simulation which includes Level 3 unobservable inputs on the initial valuation date (March 13, 2025) and December 31, 2025.
The following table summarizes the significant inputs to value the Earnout Shares liability.
| | | | | | | |
| December 31, 2025 | | |
| Share price | $11.90 | | |
| Expected volatility | 70.1% | | |
| Risk-free interest rate | 3.70% | | |
| Remaining term (in years) | 5.2 | | |
The following table presents the reconciliation of the Earnout Shares liability measured at fair value on a recurring basis. See Note 2, “Merger Transaction and Acquisition - IPXX Business Combination Agreement,” for additional information regarding the Earnout Shares liability. | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Beginning balance | | | | | $ | — | | | $ | — | | | |
| Establishment of liability at March 13, 2025 | | | | | 99,639 | | | — | | | |
| Change in estimated fair value (1) | | | | | 9,032 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Ending balance | | | | | $ | 108,671 | | | $ | — | | | |
(1)Change in estimated fair value is recognized in Loss on fair market value of financial instruments, net in the Consolidated Statements of Operations and Comprehensive Loss.
Warrant Liability
On March 13, 2025, the Company issued Series A Investor Warrants in exchange for prior Class A Purchase Warrants in connection with the Merger and related transactions. The Company valued the liability classified Series A Investor Warrants using a Monte Carlo simulation, which includes Level 3 unobservable inputs on the initial valuation date (March 13, 2025) and December 31, 2025. On May 2, 2025, the exercise price was reset from $12.00 to $7.00 as a result of the warrant issuances under the $75M PIPE (as defined below). See the Common Stock Warrant Liability section in this footnote below, and Note 7, Mezzanine and Stockholders' Equity, for further details related to the Series A Investor Warrants
The following table summarizes the significant inputs to value the Series A Investor Warrants liability.
| | | | | | | |
| December 31, 2025 | | |
| Share price | $11.90 | | |
Exercise price (1) | $7.00 | | |
| Expected volatility | 67.3% | | |
| Risk-free rate | 3.6% | | |
| Dividend yield | —% | | |
| Put term (in years) | 4.2 | | |
(1)On May 2, 2025, the exercise price of this warrant was reset from $12.00 to $7.00.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 93
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The following table presents the reconciliation of the Series A Investor Warrants liability measured at fair value on a recurring basis.
| | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Beginning balance | | | | | $ | — | | | $ | — | | | |
| Establishment of liability at March 13, 2025 | | | | | 40,652 | | | — | | | |
| Change in estimated fair value (1) | | | | | 37,549 | | | — | | | |
| Warrant exercises | | | | | (58,667) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Ending balance | | | | | $ | 19,534 | | | $ | — | | | |
(1)Change in estimated fair value is recognized in Loss on fair market value of financial instruments, net in the Consolidated Statements of Operations and Comprehensive Loss.
Private Investment in Public Entity Financing
On May 2, 2025, the Company closed its $75.0 million private investment in public equity (“PIPE”) financing agreement (the “$75M PIPE”) with a single institutional investor. The $75M PIPE included issuance of Common Stock, Common Stock warrants and Prefunded warrants. Both Common Stock warrants and Prefunded warrants are treated as liabilities and are remeasured at each reporting date, with the corresponding gain or loss recognized in Loss on fair market value of financial instruments, net on the Consolidated Statements of Operations and Comprehensive Loss.
See Note 7, “Mezzanine and Stockholders' Equity – Private Investment in Public Entity Financing,” for further information regarding the issuances under the $75M PIPE.
Common Stock Warrant Liability Valuation
The Company valued the $75M PIPE Common Stock warrants, which include Level 3 unobservable inputs using a Monte Carlo simulation model at issuance and at December 31, 2025. As of December 31, 2025, all Common Stock warrants were exercised.
The following table summarizes the significant inputs to value the Common Stock warrants liability at issuance. Upon exercise, the Company recognized the fair value based upon the intrinsic value at the time of exercise.
| | | | | | | | | |
| | | May 2, 2025 |
| Share price | | | $10.31 |
| Exercise price | | | $7.00 |
| Expected volatility | | | 140.0% |
| Risk-free rate | | | 4.2% |
| Dividend yield | | | —% |
Put term (in years) | | | 5.4 |
| | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 94
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The following table presents the reconciliation of the Common Stock warrants liability measured at fair value on a recurring basis.
| | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Beginning balance | | | | | $ | — | | | $ | — | | | |
| Establishment of liability at May 2, 2025 | | | | | 84,807 | | | — | | | |
| Change in estimated fair value (1) | | | | | 58,138 | | | — | | | |
| Warrant exercises | | | | | (142,945) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Ending balance | | | | | $ | — | | | $ | — | | | |
(1)Change in estimated fair value is recognized in Loss on fair market value of financial instruments, net in the Consolidated Statements of Operations and Comprehensive Loss.
Prefunded Warrant Liability Valuation
The Company valued the $75M PIPE Prefunded warrants based on the Company’s share value of $10.31 at issuance. As of December 31, 2025, all Prefunded warrants were exercised.
The following table presents the reconciliation of the Prefunded warrants liability measured at fair value on a recurring basis.
| | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Beginning balance | | | | | $ | — | | | $ | — | | | |
| Establishment of liability at May 2, 2025 | | | | | 22,309 | | | — | | | |
| Change in estimated fair value (1) | | | | | 1,396 | | | — | | | |
| Warrant exercises | | | | | (23,705) | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Ending balance | | | | | $ | — | | | $ | — | | | |
(1)Change in estimated fair value is recognized in Loss on fair market value of financial instruments, net in the Consolidated Statements of Operations and Comprehensive Loss.
Note 4. Other Financial Information
Inventories
Inventories are stated at the lower of weighted average cost or net realizable value.
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| Raw materials | $ | 16,532 | | | $ | — | |
| Work-in-process | 772 | | | — | |
| Finished goods | 1,231 | | | — | |
| Total Inventories | $ | 18,535 | | | $ | — | |
| | | | |
| | | | |
| | | | |
| | | | |
Prepaids and Other Current Assets
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| Prepaid insurance | $ | 728 | | | $ | — | |
| | | | |
| | | | |
| | | | |
| Engineering and consulting costs | 2,137 | | | — | |
| | | | |
| | | | |
| | | | |
| Other | 286 | | | 378 | |
| Total prepaids and other current assets | $ | 3,151 | | | $ | 378 | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 95
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Property, Plant and Equipment, Net
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| Land | $ | 707 | | | $ | 707 | |
| Land improvements | 403 | | | 403 | |
| Buildings | 7,038 | | | — | |
| Building improvements | 2,566 | | | — | |
| Manufacturing equipment | 12,404 | | | — | |
| Lab equipment | 3,724 | | | 500 | |
| Leasehold improvements | 795 | | | 346 | |
| Furniture & fixtures | 46 | | | — | |
| Computer equipment | 13 | | | — | |
| | | | |
| | | | |
| Construction in progress (1) | 59,350 | | | 25,775 | |
| Property, plant and equipment, gross | 87,046 | | | 27,731 | |
| Less: Accumulated depreciation | (1,640) | | | (1,202) | |
| Property, plant and equipment, net | $ | 85,406 | | | $ | 26,529 | |
| | | | |
| Finance lease right-of-use assets | $ | 1,233 | | | $ | — | |
| Less: Accumulated amortization | (190) | | | — | |
| Finance lease-right-of-use assets, net | $ | 1,043 | | | $ | — | |
| | | | |
| Total property, plant and equipment, net | $ | 86,449 | | | $ | 26,529 | |
| | | | |
| | | | |
| | | | |
| | | | |
(1)Construction in progress includes building construction costs for the Company’s magnet processing plant of $30.3 million and equipment costs of $29.1 million at December 31, 2025. Construction in progress includes building construction costs for the Company’s magnet processing plant of $15.7 million and equipment costs of $10.0 million at December 31, 2024. Construction in progress assets are placed in service and depreciated upon completion of construction, installation, and certification.
The following table presents the depreciation expense related to the Company’s property, plant and equipment, and the amortization expense related to the Company’s finance lease right-of-use assets.
| | | | | | | | | | | | | | | | | | | |
| | | | | Year Ended December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | | (In thousands) |
| Depreciation expense | | | | | | | $ | 573 | | | $ | 235 | | | |
| Amortization expense | | | | | | | 190 | | | — | | | |
| Total | | | | | | | $ | 763 | | | $ | 235 | | | |
Goodwill and Other Intangible Assets
Goodwill
| | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 |
| (In thousands) |
| Balance, beginning of year | $ | — | | | $ | — | |
IORM Acquisition | 134,848 | | | — | |
| Balance, end of year | $ | 134,848 | | | $ | — | |
| | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 96
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Other Intangible Assets
| | | | | | | | | | | | | | | | | | | | | |
| | | December 31, 2025 |
| | Gross Carrying Amount | | Accumulated Amortization | | | | Net Carrying Amount |
| | | (In thousands) |
| | | | | | | | | |
| Trade name | | | $ | 7,245 | | | $ | (60) | | | | | $ | 7,185 | |
| | | | | | | | | |
| Customer relationships | | | 11,856 | | | (74) | | | | | 11,782 | |
| Supplier relationships | | | 33,986 | | | (425) | | | | | 33,561 | |
| Know-how | | | 16,203 | | | (119) | | | | | 16,084 | |
| | | | | | | | | |
| Total other intangible assets | | | $ | 69,290 | | | $ | (678) | | | | | $ | 68,612 | |
| | | | | | | | | |
| | | | | | | | | |
There were no other intangible assets at December 31, 2024.
The following table presents the amortization expense related to the Company’s other intangible assets.
| | | | | | | | | | | | | | |
| | | | Year Ended December 31, 2025 |
| | | | | | | | | | |
| | | | | | (In thousands) |
| Trade name | | | | | $ | 60 | | | | | |
| Customer relationships | | | | | 74 | | | | | |
| Supplier relationships | | | | | 425 | | | | | |
| Know-how | | | | | 119 | | | | | |
| Total amortization of other intangible assets | | | | | $ | 678 | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Amortization of Intangible Assets
The annual expected amortization expense of finite-lived intangible assets subject to amortization as of December 31, 2025 were as follows.
| | | | | | | | | |
| Fiscal Year | | Finite-lived Intangible Assets |
| | | (In thousands) |
| | | |
| 2026 | | $ | 5,428 | |
| 2027 | | 5,428 | |
| 2028 | | 5,428 | |
| 2029 | | 5,428 | |
| 2030 | | 5,428 | |
| 2031 and thereafter | | 41,472 | |
| Total future other intangible asset amortization | | $ | 68,612 | |
| | | |
| | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 97
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Accrued Liabilities
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| | | | |
| Payroll and related employee taxes | $ | 2,659 | | | $ | 1,908 | |
| | | | |
| Construction in progress | 6,302 | | | 323 | |
| | | | |
| | | | |
| Legal | 1,668 | | | 99 | |
| | | | |
| | | | |
| | | | |
| Asset retirement obligation (1) | 700 | | | — | |
| | | | |
| | | | |
| Other (2) | 2,744 | | | 741 | |
| | | | |
| Total accrued liabilities | $ | 14,073 | | | $ | 3,071 | |
| | | | |
(1)The Company recorded certain Asset Retirement Obligations (“ARO”), in connection with the Company’s obligation to return its Cheshire, U.K. building to its “original condition,” as defined in the lease agreements. The building lease will expire in November 2026 and the estimated cost is expected to be paid at lease expiration.
(2)See Note 6, “Commitments and Contingencies – Kelley Complaint,” for additional information regarding.
The following table presents the ARO activities.
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| | | | |
| Beginning balance | $ | — | | | $ | — | |
| Obligations arising from the IORM Acquisition | 605 | | | — | |
| Accretion | 82 | | | — | |
| | | | |
| | | | |
| | | | |
| | | | |
| Foreign currency translation | 13 | | | — | |
| Ending balance | $ | 700 | | | $ | — | |
| | | | |
Contract Liabilities
The Company records contract liabilities, which consist of customer deposits and deferred revenue, when cash payments are received in advance of the Company’s performance. The following table presents the change in contract liability balances during the reported period.
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | December 31, | | |
| | 2025 | | 2024 | | | | | | |
| | (In thousands) |
| Contract liabilities, beginning of year | $ | — | | | $ | — | | | | | | | |
| Customer deposits | 10,341 | | | — | | | | | | | |
| Revenue recognized | (21) | | | — | | | | | | | |
| Cash received, excluding amounts recognized as revenue during the year | 23 | | | — | | | | | | | |
| Translation adjustments | 157 | | | — | | | | | | | |
| | | | | | | | | | |
| Contract liabilities, end of year | $ | 10,500 | | | $ | — | | | | | | | |
Notes Payable
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| Hatch Note | $ | — | | | $ | 831 | |
| Barclays Trade Loan | 1,849 | | | — | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Total notes payable | $ | 1,849 | | | $ | 831 | |
| | | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 98
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Hatch Note
On July 28, 2023, USARE LLC and Hatch LTD (“Hatch”) entered into an unsecured $1.0 million Senior Convertible Promissory Note agreement (the “Hatch Note”) with a 10% interest rate. The Hatch Note had an original maturity date of July 28, 2025, when the principal plus accrued interest of $0.2 million would become due, barring earlier conversion under certain events. A side letter and memorandum of understanding, signed contemporaneously with the Hatch Note, provided for potential issuances of an aggregate amount of $4.0 million in additional notes in two (2) tranches, the option of which expired unexercised, one year after the Hatch Note. The effective interest rate of the Hatch Note at inception was 44.875%.
On February 26, 2025, USARE LLC and Hatch entered into a Letter Agreement to settle the Hatch Note in full by issuing approximately 0.68 million shares of USARE LLC Class A common units to Hatch, contingent upon success of the Merger. The Letter Agreement effectively modified the conversion terms by changing the type and number of shares in which the Hatch Note would be converted. On February 26, 2025, the Company accounted for the modification in terms by adjusting the December 31, 2024 valuation for the change to fair value of the derivative liability. A gain on the derivative liability of $0.7 million was recognized during the three months ended March 31, 2025.
The Hatch Note was settled as of the Closing Date of the Merger and accounted for as an extinguishment. The Company did not fair value the derivative immediately before extinguishment due to the relative proximity of the date of the Hatch Note’s modification to the Closing Date of the Merger. The fair value of the USARE LLC Class A common units issued to Hatch was calculated using the closing common stock price on March 13, 2025, adjusted for the conversion ratio used to convert USARE LLC Class A common units to Common Stock at the Merger. The Company recognized a loss on extinguishment of $11 thousand.
Upon closing of the Merger, the Hatch’s 0.68 million USARE LLC Class A common units converted into 0.14 million shares of Common Stock. The following table presents the interest expense recognized on the Hatch Note for the periods indicated. For 2025, the amount of interest expense was recognized through the extinguishment of the Hatch Note.
| | | | | | | | | | | | | | | | | |
| | | December 31, |
| | | | | 2025 | | 2024 | | |
| | | | | (In thousands) | | |
| Amortization of the Hatch Note discount | | | | | $ | 54 | | | $ | 211 | | | |
Barclays Trade Cycle Loan
During the year ended December 31, 2025, as part of the acquisition of IORM and its subsidiary, Less Common Metals, on November 18, 2025, the Company recorded the fair value of Less Common Metals’ outstanding loan obligation of $1.5 million. On November 22, 2019, Less Common Metals entered into a Trade Cycle Loan Facility (the “Loan Facility”) with Barclays Bank PLC (“Barclays”) to finance Less Common Metals’ working capital requirements. The Loan Facility amount of £1.5 million allowed Less Common Metals to draw in minimum increments of £10 thousand up the to maximum available Loan Facility value. Loan amounts drawn accrues interest based on a Reference Rate Basis + 2.5%, which is expensed as incurred and paid to the Barclays upon maturity. In addition, Less Common Metals incurs immaterial quarterly management fees, fees for each draw down incident, and certain other fees. Monthly, Less Common Metals must comply with certain financial covenants and disclosures. As of December 31, 2025, the outstanding loan amount was $1.8 million and during the year ended December 31, 2025, the Company incurred interest expense of $10 thousand on the aggregate amount drawn.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 99
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 5. Variable Interest Entity
Round Top Mountain Development
Round Top Mountain Development, LLC (“RTMD”) is a variable interest entity (“VIE”), has mining rights at Round Top Mountain in the State of Texas, and is developing processing technology for where the rare earth minerals are to be mined.
On May 17, 2021, the Company completed the acquisition of 80% of the equity interests of RTMD, pursuant to a contribution agreement with the Company, Texas Mineral Resource Corp. (“TMRC”), and RTMD, whereby TMRC and the Company contributed their respective rights and interests to and in Round Top Mountain to RTMD. Concurrently, the Company, TMRC, and RTMD entered into a limited liability company agreement of RTMD which documented the governance of RTMD. This acquisition resulted in the consolidation of RTMD and the recording of a non-controlling interest for the remaining TMRC equity interest.
Effective and on June 26, 2023, RTMD, USARE LLC and TMRC entered into an amended and restated limited liability company agreement of RTMD pursuant to which, in the event that TMRC does not fund its share of mandatory capital contributions called for by USARE LLC as the manager of RTMD, USARE LLC is obligated to cover the shortfall by making additional capital contributions to RTMD (or in the event that USARE LLC does not fund, the capital call will be withdrawn). If USARE LLC does fund the capital contribution, additional equity interests in RTMD will be issued to USARE LLC and TMRC will be proportionally diluted in accordance with the terms of the amended and restated limited liability company agreement. TMRC’s failure to fund its share of mandatory capital contributions called under the agreement during fiscal year 2025 has resulted in the Company’s ownership interest in RTMD to be increased to 81.3% and TMRC’s interest in RTMD to be decreased to 18.7% as of December 31, 2025.
The following table presents the assets and liabilities associated with RTMD included in the Consolidated Balance Sheets.
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| ASSETS | | | |
| Cash and cash equivalents | $ | 38 | | | $ | 66 | |
| Prepaid expenses and other current assets | 106 | | | 178 | |
| Operating lease right-of-use assets | 321 | | | 30 | |
| Mineral interests | 17,339 | | | 17,125 | |
| Property, plant and equipment, net | 201 | | | 264 | |
| Other non-current assets | 27 | | | 20 | |
| Total assets | $ | 18,032 | | | $ | 17,683 | |
| | | | |
| LIABILITIES | | | |
| Accounts payable | $ | 61 | | | $ | 42 | |
| Accrued liabilities | 469 | | | 141 | |
| Finance leases, current | 137 | | | — | |
| Operating leases, current | — | | | 22 | |
| Finance leases, non-current | 185 | | | — | |
| | | | |
| Total liabilities | $ | 852 | | | $ | 205 | |
| | | | |
| | | | |
RTMD did not record depletion expense for the mineral interests for the years ended December 31, 2025 and 2024.
RTMD’s creditors have no recourse against the Company for the RTMD consolidated liabilities included within the Company’s Consolidated Balance Sheets as of December 31, 2025 and December 31, 2024.
The assets of the consolidated VIE can only be used to settle the obligations of the consolidated VIE and not the obligations of the Company.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 100
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Mineral Interests
The Company acquired two (2) mineral rights leases along with an associated groundwater lease in Hudspeth County, Texas as part of the acquisition of RTMD. Mineral property acquisition costs, including acquired intangibles, licenses and lease payments, are capitalized. The net carrying value of mineral rights were $17.3 million and $17.1 million as of December 31, 2025 and 2024, respectively.
Impairment losses are recorded on mineral interests when indicators of impairment are present and the carrying amount exceeds the associated estimated future undiscounted cash flows. As of December 31, 2025 and 2024, the Company had not recognized any impairment losses related to mineral interests held.
Note 6. Commitments and Contingencies
Potential Future Environmental Contingency
The Company’s planned exploration and development activities are subject to various federal and state laws and regulations governing the protection of the environment. These laws and regulations are continually changing and generally have become more restrictive. The Company will conduct its operations to protect public health and the environment and believes that its current engineering operations are materially in compliance with all applicable laws and regulations. While the Company’s mining activities are not yet operational, the Company has made, and expects to make in the future, expenditures to comply with all local and federal environmental laws and regulations. The ultimate amount of reclamation and other future site-restoration costs to be incurred for future mining interests is unknown and uncertain as of December 31, 2025.
Litigation
From time to time, the Company may become subject to legal proceedings, claims or litigation arising in the ordinary course of business. In addition, the Company may receive notices alleging infringement of patents or other intellectual property rights. The outcomes of any legal proceedings, claims, notices or litigation are subject to uncertainty, and any claims against the Company, whether meritorious or not, can be time-consuming, result in costly litigation, require significant management time, create negative perceptions with communities, stakeholders, and government agencies and result in the diversion of significant operational resources. If an unfavorable outcome was to occur in any proceeding, claim or litigation, the Company could be adversely affected in the period in which they are resolved and the impact could be material to the Company’s business, financial condition, cash flow or results of operations, depending on the specific circumstances of the outcome. The Company accrues loss contingencies when it is both probable that the Company will incur the loss and when it can reasonably estimate the amount of the loss or range of loss.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 101
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Ramco Complaint
A complaint was filed in Delaware Chancery Court by Ramco Asset Management, LLC (“Ramco”), US Trading Company Metals RE, LLC, and DinSha Dynasty Trust on July 29, 2022 against USA Rare Earth, LLC (“USA Rare Earth”), Morzev Pty Ltd., Mordechai Gutnick ATF the Morzev Trust, Mordechai Gutnick, and Pini Althaus (“Defendants”), captioned Ramco Asset Management, LLC v. USA Rare Earth, LLC, C.A. No. 2022-0665-SG (the “Complaint”). The Complaint alleged causes of action for breach of contract, breach of fiduciary duty, breach of the Corporations Act (Australia), fraud and misrepresentation, and breach of the duty of good faith and fair dealing. USA Rare Earth thereafter filed a motion to dismiss Plaintiffs’ claims. After motion practice and argument, Vice Chancellor Glasscock dismissed all claims, except for Ramco’s alleged breach of contract claim and alleged breach of good faith and fair dealing as asserted against USA Rare Earth. Ramco and USA Rare Earth then engaged in discovery. On July 1, 2025, USA Rare Earth, Ramco, DinSha Dynasty Trust, and Stewart Kleiner entered into a Settlement Agreement. The Settlement Agreement represents a complete resolution of all claims that were or could have been asserted in the Complaint by Ramco, DinSha Dynasty Trust, or Stewart Kleiner. Pursuant to that Settlement Agreement. Ramco dismissed the Action with prejudice on August 8, 2025. On September 5, 2025, US Trading Company Metals RE, LLC (“US Trading”) filed a notice of appeal (the “Appeal”) to the Delaware Supreme Court appealing the complete dismissal of its claims. US Trading filed its appellate brief on October 28, 2025. Despite including the Company in its initial notice of appeal, US Trading asserted no claims against USA Rare Earth, instead asserting claims solely against Morzev Pty Ltd., Mordechai Gutnick ATF the Morzev Trust, Pini Althaus (former officer of USA Rare Earth), and Mordechai Gutnick (director of USA Rare Earth). By motion of the Appellant, USARE was formally dismissed from the appellate action on December 2, 2025. Briefing has concluded and argument is set for March 11, 2026.
Kleiner Notice
On April 1, 2025, the Company received notice from Stewart Kleiner (Managing Member of Ramco and Grantor of DinSha) asserting that a milestone triggering payment of certain equity outlined in a May 10, 2019 advisory agreement (the “Milestone Payment Notice”) had been achieved as a result of the Company’s reverse merger with Inflection Point Acquisition Corp. II. A July 28, 2019 amendment to the advisory agreement guaranteed payment of the equity by Mordechai Gutnick in the event of a conflict between Mr. Kleiner and the Company. On July 1, 2025, the Company, USARE LLC, Ramco, DinSha and Mr. Kleiner entered into a settlement agreement in full settlement of, amongst other things, the Milestone Payment Notice and the guaranteed payment of equity by Mr. Gutnick was released. See subsection “Ramco Complaint and Kleiner Notice Settlement” below.
Ramco Complaint and Kleiner Notice Settlement
On July 1, 2025, Ramco, DinSha, Mr. Kleiner, the Company and USARE LLC entered into a settlement agreement and release pursuant to which, in full settlement of the Complaint and the Milestone Payment Notice, amongst other things, the Company agreed to issue 159 thousand shares of Common Stock to DinSha and agreed to pay $150 thousand to Ramco. The settlement agreement is expressly not to be construed as an admission of liability by the Company. During the second quarter of 2025, the Company determined that the consideration paid (both cash and the fair value of the Common Stock components) were both probable and estimable, and should be classified as settlement of litigation. During the quarter ended June 30, 2025, the Company recorded an estimated fair value charge of $1.8 million in its Consolidated Statements of Operations and Comprehensive Loss.
Kelley Complaint
On October 16, 2025, Jill Kelley filed an action in New York Supreme Court against USA Rare Earth, LLC (Case No. 659163/2025 (N.Y. Sup.)) alleging a breach of a 2019 Consulting Agreement resulting from purported partial payment of the obligations thereunder. Kelley also asserts claims for breach of good faith and fair dealing and unjust enrichment based on the same conduct underlying the alleged breach of the Consulting Agreement. The Company intends to contest this matter vigorously. However, in the first quarter of 2026, the Company has proposed to settle the complaint with Ms. Kelley. The Company determined that the consideration proposed (which included cash, cash in lieu of equity awards, and interest) were both probable and estimable and has reserved an estimated $0.4 million in its Consolidated Statement of Operations and Comprehensive Loss in the fourth quarter of 2025. The settlement agreement is not to be construed as an admission of liability by the Company.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 102
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Transaction Bonus
The Company had agreements with certain individuals and entities that required payment of cash and/or equity upon certain criteria, such as completion of the Merger, as defined by the applicable agreement. The transaction bonuses were recognized when they are deemed to be probable or when the qualifying transaction has been consummated.
During the three months ended March 31, 2025, the Company completed the Merger, which triggered $1.9 million of cash bonuses to certain employees and consultants pursuant to the existing transaction bonus agreements, of which the entire transaction bonus amount of $1.9 million was paid out in the year ended December 31, 2025. The expense for the cash bonuses was recognized in Selling, general and administrative operating expense in the Company’s Consolidated Statements of Operation.
In addition, approximately 0.38 million USARE LLC Class A units were issued to certain consultants pursuant to existing transaction bonus agreements which provided for the payment of these Class A units immediately prior to the completion of the Merger. The Class A units were then converted to the Company’s common stock at closing for $0.8 million. The expense for the equity transaction bonuses was recognized in Equity-based compensation.
As of December 31, 2025, the Company has agreements in place regarding the potential payment of up to $1.5 million in cash related to other transaction bonuses which are not triggered by the Merger. No amounts were accrued for these bonuses as of December 31, 2025 and 2024, as the triggering event had not occurred.
Leases
Balance Sheet Components and Lease Activity
The following table presents the finance and operating leases.
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | (In thousands) |
| Assets | | | |
| Finance leases, included in property, plant and equipment, net | $ | 1,043 | | | $ | — | |
| Operating lease right-of-use assets | 321 | | | 30 | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Total | $ | 1,364 | | | $ | 30 | |
| | | | |
| Liabilities | | | |
| Finance leases, current | $ | 283 | | | $ | — | |
| Finance leases, non-current | 592 | | | — | |
| Total finance lease liabilities | 875 | | | — | |
| | | | |
| Operating leases, current | 137 | | | 23 | |
| Operating leases, non-current | 185 | | | — | |
| Total operating lease liabilities | 322 | | | 23 | |
| | | | |
| | | | |
| Total lease liabilities | $ | 1,197 | | | $ | 23 | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 103
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Finance Leases
The following table presents the active finance leases at December 31, 2025 and the amounts recognized in the Company’s Consolidated Balances at lease commencement.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equipment Location | | | | Purpose | | | | | | Expiration | | Property & Equipment | | | | Finance Lease Liability |
| | | | | | | | | | | | | (In thousands) |
| Stillwater, OK | | | | Lab Equipment | | | | | | Mar 2029 | | $ | 765 | | | | | $ | 673 | |
| Stillwater, OK | | | | Lab Equipment | | | | | | Mar 2029 | | 152 | | | | | 133 | |
| Stillwater, OK | | | | Lab Equipment | | | | | | Mar 2028 | | 316 | | | | | 245 | |
The lease agreements include purchase options that the Company is reasonably certain to exercise. The agreements did not include termination options for either party to the lease or restrictive financial or other covenants.
Operating Leases
The following table presents certain facts regarding the Company’s material property leases as of December 31, 2025.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Location | | Purpose | | | | | | Expiration | | Option to Extend (1) | | | | | | ROU Asset Value at Commencement |
| | | | | | | | | | | | | | | | | (In thousands) |
| | | | | | | | | | | | | | | | | |
| Wheat Ridge, CO | | Office/Warehouse | | | | | | Mar 2028 | | * | | | | | | $ | 163 | |
| Wheat Ridge, CO | | Office/Warehouse | | | | | | Mar 2028 | | * | | | | | | 264 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
(1)Number of renewal options(s) / number of year(s) per renewal option.
*No option to extend the lease at termination.
On December 17, 2025, the Company entered into a lease arrangement for property located in Wheat Ridge, CO to house the Company’s research and development activities. The lease commenced on January 1, 2026 and will expire on March 30, 2028 office and warehouse space building. The lease payments over the entire term are approximately $224 thousand plus applicable taxes and common maintenance fees.
Lease Activity
The following table presents the finance and operating lease activities.
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Finance Lease | | | | | | | | | |
| Right-of-use assets acquired | | | | | $ | 1,233 | | | $ | — | | | |
| Amortization expense | | | | | 190 | | | — | | | |
| Interest expense | | | | | 34 | | | — | | | |
| Cash paid (1) | | | | | 211 | | | — | | | |
| | | | | | | | | | |
| Operating Lease | | | | | | | | | |
| Right-of-use asset acquired | | | | | $ | 427 | | | $ | 36 | | | |
| Lease expense | | | | | 158 | | | 36 | | | |
| Cash paid (1) | | | | | 155 | | | 58 | | | |
| | | | | | | | | | |
(1)Cash paid for amounts included in the measurement of lease liabilities.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 104
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Remaining Lease Terms and Discount Rates
The following table presents certain information related to the weighted-average remaining lease terms (in years) and weighted-average discount rates used to value acquired right-of-use assets.
| | | | | | | | | | | | |
| | | | |
| | December 31, |
| | 2025 | | 2024 |
| | | | |
| | |
| Finance Leases | | | |
| Remaining lease term (years) | 3.00 | | — |
| Discount rate | 4.40% | | —% |
| | | | |
| Operating Leases | | | |
| Remaining lease term (years) | 2.25 | | 0.29 |
| Discount rate | 4.30% | | 8.76% |
| | | | |
Maturities of Lease Liabilities
The following table presents future minimum lease payments under non-cancelable finance and operating leases on an annual undiscounted cash flow basis as of December 31, 2025.
| | | | | | | | | | | | | | | |
| | | Finance Leases | | Operating Leases |
| | | (In thousands) |
| Year Ending December 31, | | | | |
| 2026 | | $ | 316 | | | $ | 148 | |
| 2027 | | 316 | | | 152 | |
| 2028 | | 247 | | | 38 | |
| 2029 | | 55 | | | — | |
| | | | | |
| | | | | |
| Total lease payments | | 934 | | | 338 | |
| Less imputed interest | | (59) | | | (16) | |
| Present value of future minimum lease payments | | $ | 875 | | | $ | 322 | |
| | | | | |
| | | | | |
Note 7. Mezzanine and Stockholders' Equity
The total number of Common Stock and Preferred Stock shares outstanding as of December 31, 2025 and the total number of shares of all classes of stock that USARE has authority to issue is follows:
| | | | | | | | | | | | | | | | | | | | |
| Class of Stock | | Authorized | | Par Value | | Outstanding |
| | (In thousands, except par value) |
| Common stock | | 750,000 | | | $0.0001 | | 148,055 | |
Preferred stock | | | | | | |
12% Series A Cumulative Convertible Preferred Stock (1) (2) | | 15,000 | | | $0.0001 | | 1,224 | |
Undesignated preferred stock | | 35,000 | | | $0.0001 | | — | |
| Total preferred stock | | 50,000 | | | $0.0001 | | 1,224 | |
| | | | | | |
| Total authorized | | 800,000 | | | | | |
(1)The Company designated 15.0 million shares as 12% Series A Cumulative Convertible Preferred Stock of which 5.23 million shares were issued as of December 31, 2025.
(2)The liquidation value was $8.9 million and $21.2 million on December 31, 2025 and 2024, respectively.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 105
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Common Stock
Common Stock Voting Rights. Each holder of record of Common Stock has one vote for each share of Common Stock that is outstanding and held on all matters on which stockholders are entitled to vote generally.
Dividend Rights. The payment of future dividends on the shares of Common Stock depends on the Company’s financial condition and is subject to the discretion of the Board.
Rights Upon Liquidation. Upon liquidation, the holders of Common Stock are entitled to receive the remaining assets of the Company available for distribution to its stockholders ratably in proportion to the number of shares held by them after payment of debts and other liabilities and subject to the rights of the holders of outstanding Preferred Stock.
Lock-Up Arrangements. Pursuant to a Lock-Up Agreement, dated March 13, 2025, by and between the Company and Inflection Point Holdings II LLC (the “Sponsor”) and its permitted assigns, the Sponsor agreed not to sell or otherwise dispose of 6.25 million shares of Common Stock (the “Sponsor Lock-Up Shares”) that were issued to the Sponsor in connection with the Merger Transactions in exchange for 6.25 million ordinary shares of IPXX issued to it prior to the Company’s initial public offering. Additionally, the Sponsor agreed that it would not, prior to one year after the Closing Date, transfer more than 50% of its Sponsor Lock-Up Shares, without the prior written consent of the Board. As of December 31, 2025, the Board approved removal of the lock up on 3.125 million Common Stock.
Pursuant to a Lock-Up Agreement, dated November 18, 2025, by and between the Company and Indian Ocean Rare Metals Pte. Ltd. and its permitted assigns (the “Acquiree”). The former owners of IORM agreed not to sell or otherwise dispose of 6.54 million shares of Common Stock (the “Aquiree Shares”) that were issued to IORM shareholders in connection with the acquisition of IORM. 50% of these shares were locked-up until March 13, 2026 and the remaining 50% are locked-up until September 13, 2026.
12% Series A Convertible Preferred Stock
The Company has issued preferred stock designated as 12% Series A Convertible Preferred Stock (“Series A Preferred Stock”). The Company’s certificate of incorporation authorizes the Board to establish one or more series of preferred stock, which will be available for issuance without further action by the holders of Common Stock. 15.0 million shares of preferred stock have been designated as Series A Preferred Stock. Each share of Series A Preferred Stock has a stated value of $12.00 (the “Stated Value”).
Dividends. The Series A Preferred Stock accrues dividends daily at the rate of 12% per annum of the Stated Value (if paid in kind), plus the amount of previously accrued dividends paid in kind, or 10% per annum of the Stated Value (if paid in cash), plus the amount of previously accrued dividends. Such dividends will compound semi-annually.
Liquidation Preference. Upon any liquidation, the holders of Series A Preferred Stock will be entitled to receive out of the available proceeds (i) 100% of the Stated Value per share of Preferred Stock plus accumulated dividends (“Accrued Value”) or (ii) an amount per share that would be payable had all shares of Series A Preferred Stock been converted into Common Stock immediately prior to the liquidation event. Thereafter, the holders of Series A Preferred Stock will be entitled to receive their pro-rata share of the remaining available proceeds available for distribution to stockholders, on an as-converted to Common Stock basis.
Voting. The Series A Preferred Stock will (i) vote together with the Common Stock as a single class, except as required by law and (ii) subject to certain protective provisions. Holders of Series A Preferred Stock shall be entitled to cast the number of votes equal to the number of whole shares of Common Stock into which the shares of Series A Preferred Stock held by such holder are convertible as of the record date for determining stockholders entitled to vote on such matters.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 106
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Conversion. Each share of Series A Preferred Stock is convertible into Common Stock at any time at the option of the holder at a rate equal to the Accrued Value, divided by the then-applicable conversion price. The conversion price is initially $12.00, subject to adjustments for stock dividends, splits, combinations and similar events and customary anti-dilution adjustments, including with respect to future issuances or sales of Common Stock at prices less than $10.00 per share. In addition, if the 20-day volume-weighted average price of the Common Stock on the twenty-first trading day following the date that is six months after the Closing Date is less than the conversion price then in effect, the conversion price will be adjusted to the greater of (i) such volume weighted average price and (ii) $7.50. On May 2, 2025, the conversion price was reduced to $7.00.
Put Rights. Unless prohibited by applicable law governing distributions to stockholders, the Series A Preferred Stock is redeemable at the option of the holder commencing any time after the 5th anniversary of the Closing at a price equal to the Accrued Value.
Call Rights. Unless prohibited by applicable law governing distributions to stockholders, the Series A Preferred Stock shall be redeemable at the option of the Company commencing any time:
(a)prior to the 1st anniversary of the Closing at a price equal to the 150% of the Accrued Value,
(b)on or after the 1st anniversary but prior to the 2nd anniversary of the Closing at a price equal to 140% of the Accrued Value,
(c)on or after the 2nd anniversary of the Closing but prior to the 3rd anniversary of the Closing at a price equal to 130% of the Accrued Value,
(d)on or after the 3rd anniversary of the Closing but prior to the 4th anniversary of the Closing at a price equal to 120% of the Accrued Value,
(e)on or after the 4th anniversary of the Closing but prior to the 5th anniversary of the Closing at a price equal to 110% of the Accrued Value, or
(f)on or after the 5th anniversary of the Closing at a price equal to 100% of the Accrued Value.
In accordance with ASC 480-10-S99, the Company classified the Series A Preferred Stock subject to redemption in mezzanine equity as the redemption provisions are not solely within the control of the Company.
Warrants
The following table presents the number of potential shares of Common Stock that outstanding warrant holders may acquire.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance Sheet Classification | | Initial Common Stock Shares Issuable Upon Exercise | | Exercise Price | | Potential Common Stock Shares Issuable Upon Exercise at December 31, 2025 (1) | | |
| | | | | |
| | | | (In thousands, except for exercise price) | | |
| Investor Public Warrants (1) | Equity | | 12,500 | | $11.50 | | — | | | | |
| Investor Private Warrants (1) | Equity | | 6,000 | | $11.50 | | — | | | | |
| | | | | | | | | | | | |
| Series A Warrants (2) | Liability | | 5,279 | | $7.00 | | 2,446 | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
(1)During 2025, all of the Company’s outstanding warrants were either exercised by the holders or converted under the terms of the related warrant agreement.
(2)On March 13, 2025, the Company granted Series A Warrants to acquire approximately 23.78 million shares of Common Stock. On May 2, 2025, the exercise price of the outstanding Series A warrants was reduced from $12.00 to $7.00 due to the $75M PIPE (as defined below). The number of shares of Common Stock issuable related to the outstanding Series A warrants at May 2, 2025 was increased to 9.05 million shares.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 107
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Private Investment in Public Entity Financing
Under the PIPE financing agreements, the Company issued the following shares of Common Stock, Common Stock warrants, and Prefunded warrants.
| | | | | | | | | | | | | | | | | | | |
| Security Issuance Date | | Common Stock Shares and Warrants Issued | | Exercise Price | | |
| | | (In thousands, except for exercise price) | | |
Common Stock shares | 5/2/2025 | | 8,550 | | | | |
Common Stock warrants (1) | 5/2/2025 | | 10,714 | | $7.00 | | |
Prefunded warrants (1) | 5/2/2025 | | 2,164 | | $0.0001 | | |
| Common Stock shares | 9/29/2025 | | 8,333 | | | | |
| | | | | | | |
(1)As of December 31, 2025, all warrants were exercised.
On May 2, 2025, the Company closed its $75.0 million PIPE financing agreement (the “$75M PIPE”) with a single institutional investor. Under the $75M PIPE, the Company issued shares of Common Stock, Common Stock warrants, and Prefunded warrants. In exchange for the issuances of Common Stock, Common Stock warrants, and Prefunded warrants, the Company received cash of $75.0 million.
Upon closing of the $75M PIPE, the Company recognized a loss of $36.9 million on the value of the Company’s issued common stock shares, as the fair value of the related Common Stock and Prefunded warrants on the issuance date exceeded the value of the financing received. The recognized loss on the value of the issued shares of the Company’s common stock was recognized in Loss on fair market value of financial instruments, net on the Consolidated Statements of Operations and Comprehensive Loss. See Note 3, “Fair Value Measurements – Private Investment in Public Entity Financing,” for further information regarding the valuation of the $75M PIPE Common Stock and Prefunded warrants.
As of December 31, 2025, all warrants issued under the $75M PIPE were exercised and were not outstanding.
On September 29, 2025 the Company closed its $125.0 million PIPE financing agreement (the “$125M PIPE”) with a single institutional investor. Under the $125M PIPE, on September 29, 2025, the Company issued 8.33 million shares of the Company’s common stock and received $125.0 million cash. The cash received under the $125M PIPE will be used for general corporate purposes.
Conversion of IPXX Warrants
As described in Note 2, Merger Transaction and Acquisition - IPXX Business Combination Agreement, IPXX completed the Domestication and as a result (a) each of the then issued and outstanding warrants to purchase Class A ordinary shares of IPXX automatically became a USARE Warrant exercisable for one share of Common Stock on the same terms as the pre-Domestication warrants; and (b) each unit of IPXX issued and outstanding as of immediately prior to the Domestication was automatically canceled and each holder received one share of Common Stock and one-half of one USARE Warrant exercisable for one share of Common Stock on the same terms as the pre-Domestication warrants, with any fractional USARE Warrants to be issued in connection with such separation rounded down to the nearest whole warrant.
Additionally, each unit of IPXX issued and outstanding as of immediately prior to the Domestication was automatically canceled and each unit holder received one share of Common Stock and one-half of one USARE warrant exercisable for one share of Common Stock on the same terms as the pre-Domestication warrants.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 108
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Conversion of USARE LLC Common Stock Units, Convertible Preferred Units and Warrants
USARE LLC Class B Common and Class C Convertible Preferred Units
Upon closing of the Merger transaction, the following USARE LLC warrants to acquire Class B Common Units and Class C Convertible Preferred Units of USARE LLC were converted into shares of the Company’s Common Stock using the treasury method of accounting on a cashless exercise basis and an exchange conversion ratio of approximately 0.204 shares of USAR Common Stock for each Class B Common Unit and Class C Convertible Preferred Unit of USARE LLC.
| | | | | |
| Shares |
| (In thousands) |
| USARE LLC Class B Common Units | 1,521 | |
| USARE LLC Class C Convertible Preferred Units | 379 | |
| Total USAR Common Stock issued | 1,900 | |
USARE LLC Series A Investor Warrants
As a result of the Merger transaction closing, the USARE LLC Class A Units Purchase Warrants automatically converted into the Company’s Series A Investor Warrants. The USARE LLC Class A Units Purchase Warrants were previously classified as equity. As the legal form of the warrants changed as a result of the Merger, management reassessed the classification of the warrants.
The Company’s Series A Investor Warrants provide for a Black-Scholes value calculation, as defined, in the event of certain transactions (“Fundamental Transactions,” as defined in the Company’s Series A Investor Warrants), which includes a floor on volatility utilized in the Black-Scholes value calculation at 100% or greater. The Company has determined that this provision introduces leverage to the holders of the warrants that could result in a value that would be greater than the settlement amount of a fixed-for-fixed option on the Company’s own equity shares. Accordingly, pursuant to ASC 815, the Company has classified the fair value of the Company’s Series A Investor Warrants as a liability to be re-measured at the end of every reporting period with the change in value reported in the Consolidated Statement of Operations.
The activity related to the USARE LLC Class A Purchase Warrants to acquire USARE LLC Class A common units as of January 1, 2025, and changes during the year ended December 31, 2025 are summarized as follows:
| | | | | | | | | | | | | | | | | |
| Units | | Weighted Average Exercise Price | | Intrinsic Value |
| (In thousands, except for exercise price) |
| Outstanding as of January 1, 2025 | 3,000 | | | $12.00 | | $ | — | |
| Issuance of warrants - additional Class A Preferred | 2,279 | | | | | |
| Conversion to Series A Preferred Investor Warrant | (5,279) | | | | | |
| Outstanding as of December 31, 2025 | — | | | | | |
USARE LLC Warrants to Acquire Class B Common Units
The activity related to the USARE LLC warrants to acquire USARE LLC Class B common units as of January 1, 2025, and changes during the year ended December 31, 2025 are summarized as follows:
| | | | | | | | | | | | | | | | | |
| Units | | Weighted Average Exercise Price | | Intrinsic Value |
| (In thousands, except for exercise price) |
| Outstanding as of January 1, 2025 | 8,315 | | | $0.24 | | $ | 16,000 | |
| Cashless exercise to Class B Common Units | (8,315) | | | | | |
| Outstanding as of December 31, 2025 | — | | | | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 109
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
USARE LLC Warrants to Acquire Class C Preferred Units
The activity related to the USARE LLC warrants to acquire USARE LLC Class C convertible preferred units as of January 1, 2025, and changes during the year ended December 31, 2025 are summarized as follows:
| | | | | | | | | | | | | | | | | |
| Units | | Weighted Average Exercise Price | | Intrinsic Value |
| (In thousands, except for exercise price) |
| Outstanding as of January 1, 2025 | 1,949 | | | $1.06 | | $ | 1,956 | |
| Dividends | 19 | | | 1.73 | | |
| Cashless exercise to Class B Common Units | (1,968) | | | | | |
| Outstanding as of December 31, 2025 | — | | | | | |
Note 8. Equity-Based Compensation
Incentive Plans
2024 Omnibus Incentive Plan
The Company has reserved 13.0 million shares of Common Stock for issuance pursuant to the 2024 Omnibus Incentive Plan (the “2024 Incentive Plan”), and the maximum number of units that may be issued pursuant to the vesting of incentive awards under the 2024 Incentive Plan is 13.0 million units, subject to certain adjustments. Each unit represents the right to receive one share of Common Stock. The 2024 Incentive Plan authorizes the awards of several types of equity compensation including stock options, restricted stock units (“RSU”), stock appreciation rights, performance awards (“PRSU”) and other stock-based compensation.
Restricted Stock Units
RSUs outstanding at December 31, 2025 generally vest 33⅓% annually over three years from date of grant and are dependent upon continued employment. Non-employee board of director grants generally vest one year after the date of grant or on the date of the annual stockholders’ meeting following the date of grant, whichever date occurs first. As RSU vest, the units will be settled in shares of common stock based on a one-to-one ratio.
Performance Restricted Stock Units
PRSU outstanding at December 31, 2025 generally vest upon achievement of key non-financial or non-stock dependent performance metrics as detailed in the grant agreement and are also dependent upon continued employment. As PRSU vest, the units will be settled in shares of common stock based on a one-to-one ratio.
USARE LLC Incentive Plan
USARE LLC issued incentive units under the Amended and Restated Incentive Plan dated May 1, 2020 and the Second Amended and Restated Equity Incentive Plan dated August 26, 2022 and amended November 2, 2022 and February 10, 2024 (the “Legacy Incentive Plan”). The incentive units were intended to constitute “profit interests” within the meaning of the U.S. Internal Revenue Service (“IRS”) Revenue Procedures 93-27 and 2001-43 (or the corresponding requirements of any subsequent guidance promulgated by the IRS or other applicable law). The rights and preferences of the incentive units were defined in the respective incentive unit agreements. The Company did not forfeit or grant any new incentive units under the Legacy Incentive Plan as of the closing date of the Merger. In addition, the Legacy Incentive Plan is closed and no new grants will be awarded under this plan.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 110
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Fair Value Assumptions
Restricted Stock Unit. The fair value of RSU granted to employees is based on the Company’s common stock price on the date of grant.
Performance Restricted Stock Unit. The fair value of PRSU granted to employees is based on the Company’s common stock price on the date of grant.
Incentive Units. USARE LLC utilized an independent valuation company to estimate the fair value of the underlying equity units into which the incentive units granted under the Legacy Incentive Plan would be converted. During the year ended December 31, 2024, the Company then used this valuation in a Black-Scholes pricing model to determine the fair value of the incentive units granted. The Black-Scholes pricing method is considered to be a Level 3 fair value measurement requiring highly judgmental assumptions including expected volatility. The expected volatility was estimated by taking the average historical price volatility for industry peers, consisting of several public companies in its industry which are either similar in size, stage of life cycle, or financial leverage, over a period equivalent to the expected term of the awards. USARE LLC recognized the associated costs across the vesting period using the straight-line method. All outstanding and unvested incentive units under the Legacy Incentive Plan vested upon the closing of the Merger and unrecognized equity-based compensation expense of incentive units vested on that date of $0.2 million was recognized in the Consolidated Statements of Operations and Comprehensive Loss for the year ended December 31, 2025.
The assumptions used in determining the fair value of incentive units are as follows. The Company did not grant any incentive units in fiscal year 2025.
| | | | | | | |
| | | Year Ended December 31, 2024 |
| | | |
| | | |
| Expected volatility | | | 67.1% |
| Expected dividends | | | — |
| Risk-free interest rate | | | 4.2% - 4.3% |
| Remaining term (in years) | | | 1 - 5 Years |
Stock-based Compensation Expense
The following table presents the stock-based compensation expense.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | Year Ended December 31, |
| | Incentive Plan | | | | | | 2025 | | 2024 | | |
| | | | | | | (In thousands) |
| Restricted stock units (1) | 2024 Incentive Plan | | | | | | $ | 7,677 | | | $ | — | | | |
| Performance restricted stock units | 2024 Incentive Plan | | | | | | 21 | | | — | | | |
| Incentive units | Legacy Incentive Plan | | | | | | 241 | | | 1,963 | | | |
| Class A units (2) | Legacy Incentive Plan | | | | | | 841 | | | (225) | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Total | | | | | | | $ | 8,780 | | | $ | 1,738 | | | |
(1)The Company recognized $1.6 million during the year ended December 31, 2025 related to the modification of an equity award of the Company’s former Chief Executive Officer (“CEO”).
(2)In the year ended December 31, 2024, USARE LLC recorded equity-based compensation for issuance of its Class A Units to certain consultants pursuant to existing bonus agreements. In the year ended December 31, 2024, USARE LLC recorded the forfeiture of equity-based compensation of the Company’s former CEO.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 111
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Award Activities
Restricted Stock Unit. The following table presents RSU activity under the 2024 Incentive Plan.
| | | | | | | | | | | | |
| | Number of Shares | | Weighted Average Grant Date Fair Value |
| | (In thousands) | | (Per share) |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Balance, December 31, 2024 | — | | | $ | — | |
| Awarded | 2,316 | | | 16.75 | |
| | | | |
| Forfeited | (182) | | | 16.99 | |
| Balance, December 31, 2025 | 2,134 | | | 16.72 | |
| | | | |
There were no RSU activities prior to and during the year ended December 31, 2024.
Performance Restricted Stock Unit. The following table presents PRSU activity under the 2024 Incentive Plan.
| | | | | | | | | | | | |
| | Number of Shares | | Weighted Average Grant Date Fair Value |
| | (In thousands) | | (Per share) |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Balance, December 31, 2024 | — | | | $ | — | |
| Awarded | 36 | | | 12.59 | |
| | | | |
| | | | |
| Balance, December 31, 2025 | 36 | | | 12.59 | |
| | | | |
There were no PRSU activities prior to and during the year ended December 31, 2024.
Incentive Units. The following table presents stock unit activity under the 2024 Incentive Plan.
| | | | | | | | | | | | | | | | | | |
| | Number of Shares | | Weighted Average Distribution Threshold (1) | | Intrinsic Value (2) |
| | (In thousands, except for weight average distribution threshold) |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Balance, December 31, 2023 | 42,271 | | | $ | 1.04 | | | $ | 7,753 | |
| Grants | 1,168 | | | 1.21 | | | |
| | | | | | |
| Forfeited | (4,254) | | | 1.62 | | | |
| Balance, December 31, 2024 | 39,185 | | | 0.97 | | | 46,152 | |
| | | | | | |
| Conversion to USARE LLC Class A units | (39,185) | | | 0.97 | | | |
| | | | | | |
| Balance, December 31, 2025 | — | | | — | | | — | |
| | | | | | |
(1)The distribution threshold amount refers to the value that would need to be exceeded before the holder would receive any consideration upon a liquidation event.
(2)The intrinsic value is calculated based upon the fair value of the incentive units as of the reported date.
Vesting Period of Incentive Units. USARE LLC utilized different vesting periods, generally ranging from 1 year to 5 years, depending on the specifics of the grant. If there is a change in control, unless otherwise expressly provided in the participant’s award agreement, the units will become 100% vested and any restrictions and limitations applicable to the participant’s incentive units shall lapse and such incentive units shall become fully transferable.
If any of the units are forfeited prior to vesting, USARE LLC reversed the associated compensation cost during the period in which the forfeiture occurs.
Conversion of Incentive Units. Upon Closing of the Merger, all outstanding incentive units were considered fully vested and converted into approximately 4.55 million shares of Common Stock using the treasury method of accounting on a cashless exercise basis and an exchange conversion ratio of approximately 0.204 shares of Common Stock for a share of common stock of USARE LLC.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 112
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Unamortized Stock-Based Compensation Costs
Stock-based compensation costs related to unvested RSUs will generally be amortized on a straight-line basis over the remaining average service period of each award. The following table presents the unamortized compensation costs and weighted average service period as of December 31, 2025.
| | | | | | | | | | | | |
| | Unamortized Compensation Costs | | Weighted Average Service Period |
| | (In thousands) | | (In years) |
| | | | |
| Restricted stock units | $ | 27,582 | | | 1.28 |
| Performance stock units | 429 | | | |
| | | | |
| Total unamortized compensation costs | $ | 28,011 | | | |
Note 9. Government Grants
Tax Incremental Financing
On June 6, 2022, the Company executed a Tax Increment Financing Agreement (the “TIF Agreement”) with the Stillwater Economic Development Authority (the “Authority”), a public trust having as its beneficiary the City of Stillwater, Oklahoma (the “City”), whereby the Authority will provide upfront development financing assistance to the Company of up to $7.0 million for the development of the Stillwater Facility (the “Upfront Assistance”). Additionally, entry into the TIF Agreement made USARE LLC eligible to receive a manufacturing and research and development Ad Valorem Tax Exemption for a period of five years and thereafter requires the Authority to disburse to the Company 90% of the incremental Ad Valorem taxes generated by the Ad Valorem taxes assessed against the Stillwater Facility and paid by the Company. Under the terms of the TIF Agreement, among other things, the Company is required to complete the Stillwater Facility and in doing so to make an investment of approximately $140.0 million and to employ a specified number of employees at specified levels of median compensation at various stages of the development. Subject to agreed extensions, USARE LLC is also required to commence certain phases of the development of the Stillwater Facility by no later than March 31, 2026 and complete that advanced development by no later than June 30, 2027. Should the Company default on its obligations under the Stillwater Redevelopment Agreement, the Authority may terminate the agreement and make demand for immediate repayment in full of the Upfront Assistance.
As of December 31, 2025 and December 31, 2024, the Company recorded $7.0 million of deferred grant income related to cash received to date as part of the TIF Agreement, all of which is noncurrent as a component of Deferred grants. As of December 31, 2025, the Company has not recognized any of the deferred grant income amounts in profit or loss related to the TIF Agreement as the associated long-lived assets requirement and employment obligations have not been met. The Company filed the Ad Valorem Tax Exemption application for the year ending December 31, 2023, in March of 2023. Approval was received November 14, 2023 from the Stillwater Economic Development Authority for the Five-Year Ad Valorem Tax Exemption. As such, the Company has not incurred any real and personal ad valorem taxes to date.
Governor’s Fund
On April 15, 2022, the Company entered into an agreement with the Oklahoma Department of Commerce to receive a $1.2 million award to be used for the renovation of an existing building at the Stillwater Facility (the “Governor’s Fund Agreement”), to be paid in $0.6 million increments when the Company had cumulatively spent $1.0 million and $2.0 million by March 31, 2023 and May 31, 2023, respectively, in qualifying costs related to developing the Stillwater Facility. Per the terms of the Governor’s Fund Agreement, the award is subject to repayment if the Company does not comply with certain investment requirements and employee headcount and compensation standards.
During 2022, the Company incurred qualifying costs that exceeded the cumulative $2.0 million threshold specified in the contract. The total award of $1.2 million was requested and received by the Company on April 6, 2022 and was recorded as deferred grant income at the time, which will be recognized over the useful life of the related assets once placed in service.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 113
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 10. Income Taxes
Loss Before Taxes
The domestic and foreign components of Loss before taxes were as follows:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2025 | | 2024 | | |
| | (In thousands) |
| Domestic | $ | (298,048) | | | $ | (16,392) | | | |
| Foreign | (636) | | | — | | | |
| Loss before taxes | $ | (298,684) | | | $ | (16,392) | | | |
Benefit From Taxes
The component of benefit from taxes were as follows:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2025 | | 2024 | | |
| | (In thousands) |
| Current: | | | | | |
| | | | | | |
| | | | | | |
| Foreign | $ | 2 | | | $ | — | | | |
| | | | | | |
| | | | | | |
| Deferred: | | | | | |
| | | | | | |
| | | | | | |
| Foreign | $ | (162) | | | $ | — | | | |
| | | | | | |
| | | | | | |
| Benefit from taxes | $ | (160) | | | $ | — | | | |
For the year ended December 31, 2025, there were no current federal, state or foreign tax benefits, and there were no deferred federal and state tax benefits. The foreign benefit is primarily driven by the amortization of the identifiable intangible assets accounted for in purchase accounting and net operating loss of the foreign entity. For the year ended December 31, 2024, there were no current or deferred federal, state or foreign tax benefits.
Previously, the Tax Cuts and Jobs Act of 2017 (“TCJA”) eliminated the ability to deduct research and development (“R&D”) expenditures in the year incurred, requiring capitalization and amortization under Internal Revenue Code Section 174. On July 4, 2025, the One Big Beautiful Bill Act of 2025 (“OBBBA”) was signed into law, which includes broad tax reform provisions that extend and modify key elements of the TCJA. Notably, the new legislation now allows an option for the immediate expensing of domestic R&D expenditures, beginning with fiscal year 2025. The legislation also includes modifications to international tax provisions, including changes to the Global Intangible Low-Taxed Income regime and enhancements to the Foreign-Derived Intangible Income deduction. The provisions of the Act effective in 2025 were not material and have been reflected in our results, as applicable.
On August 16, 2022, the Inflation Reduction Act of 2022 was signed into law, which contained, among other things, a corporate alternative minimum tax (“CAMT”) of 15% on corporations with three-year average annual adjusted financial statement income (“AFSI”) exceeding $1.00 billion. The CAMT became effective for the Company beginning with fiscal year 2024. The Company was not subject to CAMT in fiscal year 2024 and does not expect to be subject to CAMT for fiscal year 2025 as its average annual AFSI did not exceed $1.00 billion for the preceding three-year period.
The Organization for Economic Co-operation and Development (“OECD”) has proposed a global minimum tax of 15% of reported profits (also known as “Pillar Two”) and many countries have incorporated Pillar Two model rule concepts into their domestic laws. Pillar Two legislation is effective for the Company for the year ended December 31, 2025. Although the model rules provide a framework for applying the minimum tax, countries may enact Pillar Two slightly differently than the model rules and on different timelines. For the year ended December 31, 2025, there was no impact of Pillar Two on the Company’s Consolidated Financial Statements.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 114
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Deferred Taxes
Deferred tax assets and liabilities are recognized for the future tax consequences of differences between the carrying amount of assets and liabilities and their respective tax basis using enacted rates in effect for the year in which the differences are expected to reverse. Significant deferred tax assets and liabilities consist of the following:
| | | | | | | | | | | | | | |
| | December 31, |
| | 2025 | | 2024 | | |
| | (In thousands) |
| Deferred tax assets: | | | | | |
| | | | | | |
| Reserves | $ | 96 | | | $ | — | | | |
| Accrued expenses | 398 | | | 385 | | | |
| Other deferred | 197 | | | 340 | | | |
| Lease liability | 196 | | | 3 | | | |
| Deferred revenue | 1,839 | | | 1,722 | | | |
| Intangible assets | — | | | 139 | | | |
| Stock compensation | 1,321 | | | — | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Net operating losses | 16,373 | | | 2,828 | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Deferred tax assets | 20,420 | | | 5,417 | | | |
| Valuation allowance | (16,103) | | | (4,480) | | | |
| Deferred tax assets, net | 4,317 | | | 937 | | | |
| | | | | | |
| Deferred tax liabilities: | | | | | |
| Investment in Round Top Mountain | (981) | | | (703) | | | |
| | | | | | |
| Fixed assets | (2,770) | | | (234) | | | |
| Right-of-use asset | (276) | | | — | | | |
| Intangible assets | (17,005) | | | — | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Deferred tax liabilities | (21,032) | | | (937) | | | |
| | | | | | |
| Deferred tax liabilities, net | $ | (16,715) | | | $ | — | | | |
The deferred tax liabilities recorded in purchase accounting is related to the acquisition of IORM on November 18, 2025. For U.S. federal income tax purposes, the Company made an election under Section 338(g) of the Internal Revenue Code to treat the transaction as an asset acquisition. See Note 2, “Merger Transaction and Acquisition - Acquisition of Indian Ocean Rare Earth Metals Pte. Ltd.,” for further discussion of the IORM acquisition.
As part of the purchase accounting, the Company recognized identifiable intangible assets at fair value, which resulted in differences between the financial reporting basis of these assets and their corresponding tax basis. These differences gave rise to a deferred tax liability, which primarily relates to the purchase accounting adjustments associated with the recognized intangible assets.
The Company continually evaluates the likelihood of the realization of deferred tax assets and adjusts the carrying amount of the deferred tax assets by the valuation allowance to the extent the future realization of the deferred tax assets is more likely than not. The Company considers many factors when assessing the likelihood of future realization of its deferred tax assets, including its recent cumulative earnings experience by taxing jurisdiction, expectation of future taxable income or loss, the carryforward periods available to the Company for tax reporting purposes, and other relevant factors.
As of December 31, 2025, based on the Company’s history of earnings and its assessment of future earnings, management believes that it is not more likely than not that future taxable income will be sufficient to realize the deferred tax assets. Therefore, a full valuation allowance has been applied to the Company’s U.S. deferred tax assets. The Company’s foreign deferred tax assets are expected to be realized through the reversal of related deferred tax liabilities and, as such, have been offset by the deferred tax liabilities recorded in the applicable foreign jurisdiction.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 115
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
The Company’s policy is to indefinitely reinvest the undistributed earnings of its foreign subsidiaries. Accordingly, no provision for federal income taxes has been made on the accumulated earnings of its foreign subsidiaries.
Effective Tax Rate
Reconciliation of the U.S. Federal statutory rate to the Company’s effective tax rate is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, |
| | 2025 | | 2024 | | |
| | (In thousands, except percent) |
| U.S. Federal statutory amount and rate | $ | (62,714) | | | 21 | % | | $ | (3,394) | | | 21 | % | | | | |
| State and local income taxes, less federal income tax benefit (1) | — | | | — | | | — | | | — | | | | | |
| | | | | | | | | | | | |
| United Kingdom | (25) | | | — | | | — | | | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Changes in valuation allowances | 9,138 | | | (3) | | | 2,671 | | | (17) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Mark-to-market of warrants and earnouts | 51,371 | | | (17) | | | — | | | — | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Nondeductible/nontaxable items | 1,795 | | | (1) | | | 390 | | | (2) | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Minority share/partnership filing period | — | | | — | | | 333 | | | (2) | | | | | |
| Other | 275 | | | — | | | — | | | — | | | | | |
| Effective tax amount and rate (2) | $ | (160) | | | — | % | | $ | — | | | — | % | | | | |
(1)For the year ended December 31, 2025, state taxes that made up the majority (greater than 50 percent) of the tax effect in this category were Colorado, Florida and Oklahoma.
Carryforwards
As of December 31, 2025, the Company had varying amounts of federal, state and foreign net operating loss (“NOL”) carryforwards that do not expire or, if not used, expire in various years. Following is a summary of NOL carryforwards and the related expiration dates by jurisdiction:
| | | | | | | | | | | | | | | |
| Jurisdiction | | NOL/Tax Credit Carryforward Amount | | Expiration |
| | | (In thousands) | | (year) |
| Domestic | | | | |
| Federal NOL (1) | | $ | 53,953 | | | Indefinite |
| State NOL | | 39,683 | | | 2045 |
| State NOL | | 28,359 | | | Indefinite |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Foreign | | | | |
| United Kingdom | | $ | 10,851 | | | Indefinite |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
(1)The U.S. Federal net operating loss carryforwards for income tax purposes are carry forward indefinitely and are subject to an annual limitation of 80% of taxable income.
The utilization of the Company’s net operating losses may be subject to a U.S. federal limitation due to the “change in ownership provisions” under Section 382 of the Internal Revenue Code and other similar limitations in various state jurisdictions should the Company experience a cumulative shift in ownership exceeding 50% over a 3-year period. To date no such ownership shift has occurred; however should IRC 382 be applicable, such limitations may result in a reduction of the amount of net operating loss carryforwards in future years and possibly the expiration of certain net operating loss carryforwards before their utilization.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 116
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Changes in Valuation Allowances
The Company maintains a valuation allowance against certain deferred tax assets for which the ultimate realization of future benefits is uncertain. The valuation allowance primarily relates to foreign tax credits and certain state interest expense carryforwards and other deferred tax assets.
| | | | | | | | | | | | | | |
| | December 31, |
| | 2025 | | 2024 | | |
| | (In thousands) |
| Valuation Allowance at Beginning of year | $ | (4,480) | | | $ | (1,809) | | | |
| Additions charged to income tax benefit | (11,623) | | | (2,671) | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Valuation Allowance at End of Year | $ | (16,103) | | | $ | (4,480) | | | |
Uncertain Tax Positions
The Company had no uncertain tax positions as of December 31, 2025 and 2024. The Company’s conclusions regarding uncertain tax positions may be subject to review and adjustment at a later date based upon ongoing analysis of or changes in tax laws, regulations and interpretations thereof as well as other factors.
The Company recognizes interest and penalties associated with uncertain tax positions as part of the income tax provision in in its Consolidated Statements of Operations and Comprehensive Loss and include accrued interest and penalties with the related income tax liability on our consolidated balance sheet. To date, the Company has not recognized any interest and penalties, nor has it accrued for or made payments for interest and penalties.
The Company is subject to taxation in the U.S., various state, and foreign jurisdictions. As of December 31, 2025, the Company’s tax returns remain open to examination by the tax authorities for tax years 2024 and thereafter. The Company is not currently under examination by any tax jurisdictions.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 117
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 11. Net Loss per Share
The following table sets forth the computation of the numerator and denominator for net loss per share attributable to holders of Common Stock.
| | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands, except for per share amounts) |
| Numerator | | | | | | | | | |
| Net loss attributable to USA Rare Earth, Inc. | | | | | $ | (297,559) | | | $ | (15,735) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Declared and deemed dividends, and interest accretion | | | | | (26,954) | | | (8,170) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Undistributed net loss attributable to USA Rare Earth, Inc. | | | | | $ | (324,513) | | | $ | (23,905) | | | |
| | | | | | | | | | |
| Denominator | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Weighted average shares outstanding - basic and diluted | | | | | 98,021 | | | 59,538 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Net loss per share attributable to USA Rare Earth, Inc. | | | | | | | | | |
| Basic and diluted | | | | | $ | (3.31) | | | $ | (0.40) | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
The following table presents categories of shares that are excluded from the diluted per share computation as their effect would be anti-dilutive.
| | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (Shares in thousands) |
| 12% Series A Cumulative Convertible Preferred Stock (1) | | | | | 2,301 | | | 2,739 | | | |
| Series A warrants | | | | | 2,446 | | | 3,000 | | | |
| Earnout shares | | | | | 10,100 | | | — | | | |
| | | | | | | | | | |
| USARE LLC Class B Convertible warrants | | | | | — | | | 1,699 | | | |
| USARE LLC Class C Convertible warrants | | | | | — | | | 398 | | | |
| | | | | | | | | | |
| Incentive units | | | | | — | | | 8,008 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Total | | | | | 14,847 | | | 15,844 | | | |
(1)Represents the amount of potential common shares, if converted at each reported date.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 118
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 12. Segment Reporting
The Company operates in a single reportable operating segment; that segment being the vertically integrated, domestic rare earth element magnet production supply chain. The Company’s chief operating decision maker (“CODM”) is its chief executive officer. Because the Company operates in a single segment and the CODM uses the consolidated net loss and the total assets as the primary measures, no reconciliation is required between segment measures and the consolidated financial statement amounts.
Performance is reviewed on a consolidated basis and the measure of segment assets is reported on the Consolidated Balance Sheets as total assets and segment assets are consistent with total assets presented on the face of the accompanying Consolidated Balance Sheet. Capital expenditures and equipment deposits of $37.4 million and $3.1 million for the years ended December 31, 2025 and 2024, respectively, are included in the consolidated assets.
The CODM assesses performance for the single segment and decides how to allocate resources based on the Company’s net loss, which is reported on the Consolidated Statements of Operations and Comprehensive Loss. Net loss is used to monitor budget versus actual results. The following table sets forth information about the Company’s single reportable segment and the expenses reviewed by the CODM, including a reconciliation to the consolidated net loss:
| | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
| | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| Revenue | | | | | $ | 1,643 | | | $ | — | | | |
| Cost of revenue | | | | | 1,448 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Selling, general and administrative costs | | | | | | | | | |
| Employee and benefits | | | | | 7,567 | | | 2,385 | | | |
| Share-based compensation | | | | | 6,839 | | | — | | | |
| Consulting and professional services | | | | | 21,764 | | | 5,812 | | | |
| Legal settlements | | | | | 2,254 | | | — | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Other selling, general and administrative | | | | | 4,711 | | | 1,047 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Research and development costs | | | | | | | | | |
| Employee and benefits | | | | | 7,569 | | | 3,122 | | | |
| Consulting and professional services | | | | | 2,628 | | | 1,167 | | | |
| Research and development | | | | | 2,554 | | | 324 | | | |
| Facility and insurance | | | | | 1,839 | | | 1,334 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Other research and development | | | | | 1,295 | | | 394 | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Other segment items (1) | | | | | 239,699 | | | 807 | | | |
| Net loss | | | | | $ | (298,524) | | | $ | (16,392) | | | |
(1)Other segment items primarily consists of loss on fair market value of financial instruments, net, interest and dividend income, and interest expense and other income (loss), net.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 119
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Note 13. Concentrations
Disaggregation of Revenue
All of the Company’s revenue is derived from sales of casting and strip casting material based on the customers’ “shipped to” address. The following tables presents revenue by geographical region and by countries representing more than 10% of revenue. No revenues were reported in fiscal year 2024.
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Region | | | | Year Ended December 31, 2025 |
| | | | | | | | | | | |
| | | | | | (In thousands) |
| United States | | | | | | $ | 99 | | | | | |
| International | | | | | | 1,544 | | | | | |
| | | | | | | | | | | |
| Total revenue | | | | | | $ | 1,643 | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Country | | | | Year Ended December 31, 2025 |
| | | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Germany | | | | | | 77 | % | | | | |
| Switzerland | | | | | | 11 | % | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Other | | | | | | 12 | % | | | | |
| Total revenue | | | | | | 100 | % | | | | |
Major Customers
The following table presents the customers that account for 10% or more of the Company’s revenues. Concentration of revenue between a limited number of customers shifts regularly, depending on when revenue is recognized. The percentages by customer reflect specific relationships or contracts that would concentrate revenue for the period presented and do not indicate a trend specific to any one customer. No revenues were reported in fiscal year 2024.
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Customer | | | | Year Ended December 31, 2025 |
| | | | | | | | | | | |
| | | | | | | |
| Customer 1 | | | | | | 73 | % | | | | |
| Customer 2 | | | | | | 18 | % | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| All other customers | | | | | | 9 | % | | | | |
Major Raw Material Supply Vendors
The following table presents the major raw material supply vendors accounting for 10% or more of the Company’s consolidated raw material supply purchases. The percentages by vendor reflect specific relationships or contracts that would concentrate raw material supply purchases for the period presented and do not indicate a trend specific to any one vendor. There were no vendor purchases in fiscal year 2024.
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| Vendor | | | | Year Ended December 31, 2025 |
| | | | | | | | | | | |
| | | | | | | |
| Vendor 1 | | | | | | 81 | % | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| All other supply vendors | | | | | | 19 | % | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 120
USA Rare Earth, Inc.
Notes to Consolidated Financial Statements
Long-lived Assets
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | December 31, |
| Country | | | | | | 2025 | | 2024 | | |
| | | | | | (In thousands) |
| United States | | | | | | $ | 75,910 | | | $ | 26,529 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| U.K. | | | | | | 10,539 | | | — | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| Total long-lived assets | | | | | | $ | 86,449 | | | $ | 26,529 | | | |
Note 14. Subsequent Event
On January 26, 2026, we announced that the Company had entered into a non-binding letter of intent (the “Letter of Intent”) with the U.S. Department of Commerce covering a total of $1.6 billion, including $277.0 million in direct funding awards under the CHIPS Act, and $1.3 billion in senior secured debt with a 15-year term with an expected rate of Treasury plus 150 basis points (“bps”) (collectively, the “Expected U.S. Government Transaction”).
As conditions to entry in definitive documentation for the Expected U.S. Government Transaction (the “Definitive Agreements”), the Company must satisfy certain conditions, including, without limitation: (i) raise at least $500 million from non-federal sources, (ii) obtain two memoranda of understanding from semiconductor end or midstream users, (iii) obtain neodymium praseodymium oxide and MREC feedstock supply agreements with a term at least through 2027, (iv) exercise a surface purchase option with the Texas General Land Office, (v) implement certain third-party recommendations and third-party validation of nuclear material licensing requirements at the Company’s research and development facility in Wheat Ridge, Colorado, and (vi) define a power infrastructure plan for the Company’s magnet manufacturing facility in Stillwater, Oklahoma. In addition, the U.S. government’s $277 million in Direct Funding Awards includes a condition that the Company issue to the U.S. government $277 million of common stock (approximately 16.1 million shares issued at $17.17 per share) and the $1.3 billion Senior Secured Loan also requires the issuance of warrants to the government representing an additional 10% of the Company’s fully diluted shares outstanding prior to the Private Placement (approximately 17.5 million shares with an exercise price of $17.17 per share and a 10-year exercise period). In addition, to meet certain milestones to obtain funding awards and debt under the Expected U.S. Government Transaction, the Company will be required to i) raise at least $600 million of additional equity by December 31, 2027; and ii) establish a $250 million revolving credit facility by December 31, 2026.
The Letter of Intent for the Expected U.S. Government Transaction is non-binding and remains subject to negotiation and execution of Definitive Agreements, satisfaction of conditions precedent, and final government approvals.
On January 27, 2026 the Company closed its $1.50 billion PIPE financing agreement (the “$1.5B PIPE”) with multiple investors. Under the $1.5B PIPE, on January 28, 2026, the Company issued 69.8 million shares of the Company’s common stock and received $1.45 billion cash, net of financing costs. The cash received under the $1.5B PIPE will be used for general corporate purposes.
On February 13, 2026, the Company paid all outstanding amounts plus accrued interest under the Loan Facility, and Barclays and the Company extinguished the Loan Facility.
On February 27, 2026 the Company entered into a lease arrangement for property located in Washington, D.C. to house the Company’s general and administrative activities. The lease will commence on July 1, 2026 and will expire on August 31, 2032 and consists of office space. The lease payments over the entire term are approximately $3.0 million plus applicable taxes and common maintenance fees.
On March 4, 2026, the Company signed a definitive agreement to acquire all shares of TMRC for 3.82 million shares of the Company’s Common Stock in an all equity transaction. The total acquisition is value at approximately $72.3 million. The Company expects to complete this acquisition in the third quarter of fiscal year 2026.
USA Rare Earth, Inc. | 2025 Annual Report (Form 10-K) | 121