{"meta":{"as_of":"2026-09-17","revision":1,"skeleton":true,"compiled_at":"2026-09-18T03:46:18.187493+00:00","authored_hash":"c808366e91b49db309daacba18f84f34","generated_hash":"46f266585dc1ffac6b35d0e645d8fc95"},"model":{"entity":"USA Rare Earth, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","quarters":[{"cfo":{"value":-1210000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":141201.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001213900-24-098549","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":null,"net_income":{"value":-1869000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"NetIncomeLoss","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2024-09-30","eps_diluted":{"value":-0.03,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"EarningsPerShareDiluted","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2024Q3","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":59497000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-1959000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"OperatingIncomeLoss","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-3504000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":16761000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-30","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":null,"net_income":{"value":-6797000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"NetIncomeLoss","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":null,"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":-5917000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"OperatingIncomeLoss","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-10329000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":{"value":-12340000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"cash":{"value":23351000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-15","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001213900-25-043743","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":{"value":2011000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-15","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001213900-25-043743","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"revenue":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"Revenues","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"net_income":{"value":51832000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetIncomeLoss","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2025-03-31","eps_diluted":{"value":0.58,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"EarningsPerShareDiluted","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2026Q1","gross_profit":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"GrossProfit","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"debt_long_term":null,"shares_diluted":{"value":83079000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-8718000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"OperatingIncomeLoss","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-7909000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":121791000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"Revenues","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"net_income":{"value":-142506000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2025-06-30","eps_diluted":{"value":-1.54,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"EarningsPerShareDiluted","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2026Q2","gross_profit":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"GrossProfit","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"debt_long_term":null,"shares_diluted":{"value":92769000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-8804000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"OperatingIncomeLoss","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-2849000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":257609000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":null,"net_income":{"value":-156680000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"NetIncomeLoss","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2025-09-30","eps_diluted":{"value":-1.64,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"EarningsPerShareDiluted","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2025Q3","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":102589000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-15861000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-06","concept":"OperatingIncomeLoss","accession":"0001970622-25-000074","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-27898000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":359925000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":null,"net_income":{"value":-50205000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"NetIncomeLoss","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":null,"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":-26120000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-30","concept":"OperatingIncomeLoss","accession":"0001970622-26-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-18456000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":1749644000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":{"value":5698000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"Revenues","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"net_income":{"value":-66989000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetIncomeLoss","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2026-03-31","eps_diluted":{"value":-0.34,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"EarningsPerShareDiluted","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2026Q1","gross_profit":{"value":106000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"GrossProfit","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"debt_long_term":null,"shares_diluted":{"value":196479000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-36675000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"OperatingIncomeLoss","accession":"0001970622-26-000038","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}},{"cfo":{"value":-56868000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fcf":null,"cash":{"value":1530147000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"capex":null,"revenue":{"value":5821000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"Revenues","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"net_income":{"value":-10333000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"period_end":"2026-06-30","eps_diluted":{"value":-0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"EarningsPerShareDiluted","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"fiscal_label":"2026Q2","gross_profit":{"value":-1583000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"GrossProfit","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"debt_long_term":null,"shares_diluted":{"value":230081000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}},"operating_income":{"value":-46314000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"OperatingIncomeLoss","accession":"0001970622-26-000057","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json","retrieved_at":"2026-09-18T03:46:17+00:00"}}}],"retrieved_at":"2026-09-18T03:46:17+00:00"},"notes":[],"memory":{"as_of":"2026-09-17","bands":null,"state":null,"reason":"Sector classification is unavailable in the market-state fields. The returned comparisons do not establish a sector match.; Available descriptive industry label: \"Mining\". Its classification system and historical validity are unverified.; The analog set has no measurable follow-through for this stat","coverage":"none","analogs_n":null,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"Not yet authored.","scenario_ranges":null,"what_changes_it":"Not yet authored."},"no_side":true,"business":{"drivers":["Not yet authored.","Not yet authored.","Not yet authored."],"description":"Not yet authored."},"earnings":{"source":"No published note dates the next report.","next_report_date":null},"identity":{"cik":1970622,"sic":"1000","name":"USA Rare Earth, Inc.","symbol":"USAR","cluster":"Energy, materials & power","exchange":"Nasdaq"},"estimates":{"rows":[],"basis":"not yet estimated","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances."}