Annual Income Statements for MP Materials
This table shows MP Materials' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for MP Materials
This table shows MP Materials' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
63 |
67 |
37 |
7.40 |
-4.28 |
-16 |
16 |
-34 |
-26 |
-22 |
Consolidated Net Income / (Loss) |
|
63 |
67 |
37 |
7.40 |
-4.28 |
-16 |
16 |
-34 |
-26 |
-22 |
Net Income / (Loss) Continuing Operations |
|
63 |
67 |
37 |
7.40 |
-4.28 |
-16 |
16 |
-34 |
-26 |
-22 |
Total Pre-Tax Income |
|
84 |
47 |
45 |
13 |
-4.48 |
-21 |
24 |
-48 |
-35 |
-34 |
Total Revenue |
|
124 |
88 |
-1.36 |
-1.39 |
-1.40 |
252 |
43 |
-6.75 |
-6.65 |
204 |
Net Interest Income / (Expense) |
|
0.00 |
-5.79 |
-1.36 |
-1.39 |
-1.40 |
-1.11 |
-2.86 |
-6.75 |
-6.65 |
-6.76 |
Total Interest Expense |
|
0.00 |
5.79 |
1.36 |
1.39 |
1.40 |
1.11 |
2.86 |
6.75 |
6.65 |
6.76 |
Long-Term Debt Interest Expense |
|
- |
- |
1.36 |
1.39 |
1.40 |
1.11 |
2.86 |
6.75 |
6.65 |
6.76 |
Total Non-Interest Income |
|
124 |
94 |
0.00 |
0.00 |
0.00 |
253 |
46 |
0.00 |
0.00 |
211 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
- |
46 |
0.00 |
0.00 |
6.65 |
Total Non-Interest Expense |
|
47 |
52 |
-33 |
-0.48 |
18 |
287 |
32 |
53 |
40 |
248 |
Marketing Expense |
|
2.63 |
-1.96 |
3.61 |
3.10 |
2.87 |
5.35 |
4.21 |
1.89 |
2.05 |
1.16 |
Other Operating Expenses |
|
42 |
-44 |
51 |
48 |
50 |
-42 |
59 |
65 |
81 |
-111 |
Depreciation Expense |
|
2.10 |
5.59 |
8.12 |
12 |
17 |
19 |
18 |
18 |
19 |
22 |
Nonoperating Income / (Expense), net |
|
6.17 |
11 |
14 |
14 |
14 |
14 |
13 |
12 |
11 |
10 |
Income Tax Expense |
|
21 |
-20 |
7.85 |
5.52 |
-0.20 |
-4.40 |
7.14 |
-14 |
-9.35 |
-12 |
Basic Earnings per Share |
|
$0.36 |
$0.37 |
$0.21 |
$0.04 |
($0.02) |
($0.09) |
$0.09 |
($0.21) |
($0.16) |
($0.11) |
Weighted Average Basic Shares Outstanding |
|
176.54M |
176.52M |
176.88M |
176.98M |
177.23M |
177.18M |
174.56M |
165.34M |
164.15M |
166.84M |
Diluted Earnings per Share |
|
$0.33 |
$0.36 |
$0.20 |
$0.04 |
($0.02) |
($0.08) |
($0.08) |
($0.21) |
($0.16) |
($0.12) |
Weighted Average Diluted Shares Outstanding |
|
193.41M |
193.45M |
193.61M |
177.86M |
177.23M |
178.15M |
186.79M |
165.34M |
164.15M |
169.88M |
Weighted Average Basic & Diluted Shares Outstanding |
|
177.54M |
177.62M |
177.62M |
177.65M |
177.82M |
178.08M |
165.32M |
165.38M |
163.21M |
163.44M |
Annual Cash Flow Statements for MP Materials
This table details how cash moves in and out of MP Materials' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
1.09 |
503 |
649 |
-1,038 |
121 |
19 |
Net Cash From Operating Activities |
|
-0.44 |
3.28 |
102 |
344 |
63 |
13 |
Net Cash From Continuing Operating Activities |
|
-0.44 |
3.28 |
102 |
344 |
63 |
13 |
Net Income / (Loss) Continuing Operations |
|
-6.76 |
-22 |
135 |
289 |
24 |
-65 |
Consolidated Net Income / (Loss) |
|
-6.76 |
-22 |
135 |
289 |
24 |
-65 |
Depreciation Expense |
|
4.69 |
6.93 |
24 |
18 |
56 |
78 |
Amortization Expense |
|
1.00 |
3.15 |
7.38 |
-5.92 |
-23 |
-26 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.28 |
53 |
-31 |
20 |
29 |
-3.36 |
Changes in Operating Assets and Liabilities, net |
|
1.91 |
-38 |
-34 |
22 |
-24 |
30 |
Net Cash From Investing Activities |
|
5.62 |
-22 |
-119 |
-1,357 |
69 |
10 |
Net Cash From Continuing Investing Activities |
|
5.62 |
-22 |
-119 |
-1,357 |
69 |
10 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.27 |
-22 |
-124 |
-327 |
-262 |
-186 |
Purchase of Investment Securities |
|
- |
0.00 |
0.00 |
-2,780 |
-1,195 |
-1,568 |
Sale of Property, Leasehold Improvements and Equipment |
|
7.90 |
0.00 |
0.13 |
0.00 |
0.02 |
0.00 |
Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
4.38 |
1,749 |
1,523 |
1,764 |
Other Investing Activities, net |
|
- |
0.00 |
0.00 |
0.00 |
2.80 |
0.00 |
Net Cash From Financing Activities |
|
-4.10 |
522 |
666 |
-24 |
-9.92 |
-4.79 |
Net Cash From Continuing Financing Activities |
|
-4.10 |
522 |
666 |
-24 |
-9.92 |
-4.79 |
Issuance of Debt |
|
7.24 |
39 |
690 |
0.00 |
0.00 |
748 |
Repayment of Debt |
|
-11 |
-20 |
-20 |
-5.83 |
-2.73 |
-452 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-225 |
Other Financing Activities, Net |
|
0.00 |
503 |
-3.71 |
-18 |
-7.19 |
-75 |
Quarterly Cash Flow Statements for MP Materials
This table details how cash moves in and out of MP Materials' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-231 |
-291 |
511 |
275 |
-380 |
-284 |
33 |
-0.46 |
-11 |
-1.99 |
Net Cash From Operating Activities |
|
95 |
29 |
55 |
9.97 |
11 |
-14 |
-41 |
31 |
-6.84 |
30 |
Net Cash From Continuing Operating Activities |
|
95 |
29 |
55 |
9.97 |
11 |
-14 |
-41 |
31 |
-6.84 |
30 |
Net Income / (Loss) Continuing Operations |
|
63 |
67 |
37 |
7.40 |
-4.28 |
-16 |
16 |
-34 |
-26 |
-22 |
Consolidated Net Income / (Loss) |
|
63 |
67 |
37 |
7.40 |
-4.28 |
-16 |
16 |
-34 |
-26 |
-22 |
Depreciation Expense |
|
2.10 |
5.59 |
8.12 |
12 |
17 |
19 |
18 |
18 |
19 |
22 |
Amortization Expense |
|
-2.03 |
-5.16 |
-7.96 |
-4.21 |
-2.52 |
-8.10 |
-7.58 |
-6.85 |
-6.38 |
-5.55 |
Non-Cash Adjustments to Reconcile Net Income |
|
8.22 |
7.12 |
7.24 |
6.07 |
6.83 |
9.11 |
-33 |
18 |
3.81 |
7.24 |
Changes in Operating Assets and Liabilities, net |
|
23 |
-45 |
11 |
-11 |
-5.77 |
-17 |
-36 |
35 |
1.89 |
29 |
Net Cash From Investing Activities |
|
-325 |
-315 |
462 |
266 |
-390 |
-269 |
41 |
-30 |
21 |
-22 |
Net Cash From Continuing Investing Activities |
|
-325 |
-315 |
462 |
266 |
-390 |
-269 |
41 |
-30 |
21 |
-22 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-92 |
-112 |
-74 |
-56 |
-59 |
-73 |
-52 |
-46 |
-46 |
-42 |
Purchase of Investment Securities |
|
-759 |
-1,421 |
-321 |
- |
-384 |
-490 |
-391 |
-443 |
-317 |
-417 |
Sale and/or Maturity of Investments |
|
526 |
1,218 |
858 |
322 |
53 |
291 |
483 |
460 |
384 |
437 |
Net Cash From Financing Activities |
|
-0.65 |
-4.76 |
-6.82 |
-0.78 |
-0.98 |
-1.34 |
33 |
-1.55 |
-25 |
-11 |
Net Cash From Continuing Financing Activities |
|
-0.65 |
-4.76 |
-6.82 |
-0.78 |
-0.98 |
-1.34 |
33 |
-1.55 |
-25 |
-11 |
Repayment of Debt |
|
-0.65 |
-0.70 |
-0.85 |
-0.62 |
-0.63 |
-0.63 |
-445 |
-1.38 |
-0.57 |
-5.29 |
Other Financing Activities, Net |
|
- |
-4.06 |
-5.98 |
-0.16 |
-0.34 |
-0.71 |
-69 |
-0.18 |
-0.45 |
-5.54 |
Annual Balance Sheets for MP Materials
This table presents MP Materials' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
102 |
1,074 |
1,890 |
2,238 |
2,336 |
2,334 |
Cash and Due from Banks |
|
2.76 |
520 |
1,179 |
137 |
263 |
282 |
Trading Account Securities |
|
- |
- |
0.00 |
1,046 |
734 |
568 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
46 |
502 |
611 |
936 |
1,158 |
1,251 |
Intangible Assets |
|
- |
- |
- |
0.09 |
8.88 |
7.37 |
Other Assets |
|
26 |
44 |
100 |
120 |
172 |
224 |
Total Liabilities & Shareholders' Equity |
|
102 |
1,074 |
1,890 |
2,238 |
2,336 |
2,334 |
Total Liabilities |
|
120 |
220 |
881 |
925 |
971 |
1,279 |
Short-Term Debt |
|
7.71 |
24 |
20 |
36 |
28 |
24 |
Accrued Interest Payable |
|
- |
- |
- |
57 |
74 |
65 |
Other Short-Term Payables |
|
24 |
19 |
40 |
4.05 |
6.62 |
76 |
Long-Term Debt |
|
0.00 |
0.96 |
675 |
678 |
682 |
909 |
Other Long-Term Liabilities |
|
89 |
176 |
146 |
149 |
180 |
206 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-18 |
854 |
1,009 |
1,313 |
1,366 |
1,055 |
Total Preferred & Common Equity |
|
-18 |
854 |
1,009 |
1,313 |
1,366 |
1,055 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
-18 |
854 |
1,009 |
1,313 |
1,366 |
1,055 |
Common Stock |
|
23 |
916 |
936 |
951 |
980 |
961 |
Retained Earnings |
|
-41 |
-63 |
72 |
361 |
386 |
320 |
Treasury Stock |
|
- |
- |
- |
- |
0.00 |
-227 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
0.00 |
0.19 |
0.15 |
0.17 |
Quarterly Balance Sheets for MP Materials
This table presents MP Materials' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
2,189 |
2,281 |
2,289 |
2,322 |
2,354 |
2,364 |
2,300 |
Cash and Due from Banks |
|
428 |
651 |
927 |
548 |
296 |
296 |
284 |
Trading Account Securities |
|
836 |
518 |
201 |
537 |
9.65 |
9.34 |
8.96 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
830 |
1,002 |
1,045 |
1,098 |
1,196 |
1,217 |
1,231 |
Intangible Assets |
|
- |
- |
- |
9.18 |
8.58 |
8.28 |
7.97 |
Other Assets |
|
95 |
110 |
106 |
131 |
843 |
834 |
768 |
Total Liabilities & Shareholders' Equity |
|
2,189 |
2,281 |
2,289 |
2,322 |
2,354 |
2,364 |
2,300 |
Total Liabilities |
|
947 |
929 |
925 |
946 |
1,216 |
1,255 |
1,236 |
Short-Term Debt |
|
0.00 |
21 |
0.00 |
0.00 |
26 |
20 |
22 |
Accrued Interest Payable |
|
- |
- |
- |
- |
74 |
75 |
66 |
Other Short-Term Payables |
|
75 |
73 |
75 |
97 |
7.42 |
63 |
59 |
Long-Term Debt |
|
678 |
679 |
680 |
681 |
936 |
937 |
938 |
Other Long-Term Liabilities |
|
195 |
156 |
161 |
168 |
173 |
161 |
151 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,242 |
1,352 |
1,365 |
1,376 |
1,138 |
1,109 |
1,065 |
Total Preferred & Common Equity |
|
1,242 |
1,352 |
1,365 |
1,376 |
1,138 |
1,109 |
1,065 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,242 |
1,352 |
1,365 |
1,376 |
1,138 |
1,109 |
1,065 |
Common Stock |
|
948 |
953 |
959 |
974 |
938 |
944 |
949 |
Retained Earnings |
|
294 |
399 |
406 |
402 |
402 |
368 |
343 |
Treasury Stock |
|
- |
- |
- |
- |
-203 |
-203 |
-227 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.10 |
0.13 |
-0.17 |
-0.03 |
-0.13 |
-0.09 |
0.30 |
Annual Metrics And Ratios for MP Materials
This table displays calculated financial ratios and metrics derived from MP Materials' official financial filings.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-3.44% |
391.10% |
57.17% |
-52.43% |
-5.82% |
EBITDA Growth |
|
0.00% |
-2,680.02% |
735.08% |
77.49% |
-97.02% |
-982.10% |
EBIT Growth |
|
0.00% |
-487.98% |
493.94% |
105.59% |
-107.14% |
-507.34% |
NOPAT Growth |
|
0.00% |
-487.98% |
574.39% |
106.61% |
-106.20% |
-478.50% |
Net Income Growth |
|
0.00% |
-223.09% |
718.73% |
114.02% |
-91.59% |
-369.16% |
EPS Growth |
|
0.00% |
-170.00% |
370.37% |
108.22% |
-90.79% |
-507.14% |
Operating Cash Flow Growth |
|
0.00% |
849.89% |
3,011.72% |
236.87% |
-81.75% |
-78.71% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
24.57% |
92.50% |
-25.37% |
86.04% |
Invested Capital Growth |
|
0.00% |
8,630.37% |
93.70% |
19.04% |
2.38% |
-4.27% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
56.66% |
-2.14% |
177.76% |
-18.72% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
37.98% |
-6.87% |
-85.92% |
-3.92% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
45.03% |
-5.43% |
-147.96% |
-7.18% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
19.71% |
3.11% |
-133.04% |
-7.18% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
22.58% |
6.65% |
-77.40% |
-10.25% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-17.98% |
7.04% |
-75.86% |
-7.55% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
37.69% |
-0.70% |
-40.61% |
143.19% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-545.21% |
24.51% |
84.30% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
2.15% |
5.61% |
0.90% |
-1.81% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-1.52% |
-43.84% |
56.70% |
64.03% |
4.01% |
-37.57% |
EBIT Margin |
|
-9.65% |
-58.75% |
47.13% |
61.65% |
-9.26% |
-59.69% |
Profit (Net Income) Margin |
|
-9.65% |
-32.29% |
40.68% |
55.39% |
9.79% |
-27.99% |
Tax Burden Percent |
|
100.01% |
55.31% |
84.30% |
84.71% |
73.49% |
70.09% |
Interest Burden Percent |
|
100.00% |
99.37% |
102.40% |
106.07% |
-143.97% |
66.90% |
Effective Tax Rate |
|
0.00% |
0.00% |
15.70% |
15.29% |
26.51% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-6.40% |
10.21% |
14.61% |
-0.82% |
-4.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
29.64% |
11.09% |
16.95% |
4.96% |
-0.88% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.18% |
4.29% |
10.29% |
2.64% |
-0.60% |
Return on Equity (ROE) |
|
37.48% |
-5.22% |
14.50% |
24.90% |
1.82% |
-5.41% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-104.33% |
-53.59% |
-2.78% |
-3.17% |
-0.45% |
Operating Return on Assets (OROA) |
|
-6.64% |
-6.75% |
10.56% |
15.58% |
-1.00% |
-5.98% |
Return on Assets (ROA) |
|
-6.64% |
-3.71% |
9.11% |
14.00% |
1.06% |
-2.80% |
Return on Common Equity (ROCE) |
|
37.48% |
-5.22% |
14.50% |
24.90% |
1.82% |
-5.41% |
Return on Equity Simple (ROE_SIMPLE) |
|
37.48% |
-2.56% |
13.39% |
22.02% |
1.78% |
-6.20% |
Net Operating Profit after Tax (NOPAT) |
|
-4.73 |
-28 |
132 |
272 |
-17 |
-98 |
NOPAT Margin |
|
-6.75% |
-41.13% |
39.73% |
52.22% |
-6.80% |
-41.78% |
Net Nonoperating Expense Percent (NNEP) |
|
26.28% |
-36.04% |
-0.88% |
-2.35% |
-5.78% |
-3.93% |
SG&A Expenses to Revenue |
|
0.00% |
0.21% |
1.26% |
0.81% |
6.02% |
3.98% |
Operating Expenses to Revenue |
|
109.65% |
158.75% |
52.87% |
38.35% |
109.26% |
159.69% |
Earnings before Interest and Taxes (EBIT) |
|
-6.75 |
-40 |
156 |
322 |
-23 |
-140 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.07 |
-30 |
188 |
334 |
9.96 |
-88 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.62 |
8.00 |
3.28 |
2.58 |
2.41 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.62 |
8.00 |
3.28 |
2.60 |
2.43 |
Price to Revenue (P/Rev) |
|
4.29 |
20.52 |
24.32 |
8.26 |
14.22 |
10.89 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
59.79 |
14.92 |
145.21 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
1.67% |
6.70% |
0.69% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.01 |
4.46 |
2.41 |
1.92 |
1.61 |
Enterprise Value to Revenue (EV/Rev) |
|
3.97 |
13.08 |
22.86 |
9.37 |
16.02 |
13.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
40.32 |
14.64 |
399.38 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
48.51 |
15.20 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
57.54 |
17.94 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
269.76 |
74.42 |
14.23 |
63.42 |
239.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-0.43 |
0.03 |
0.69 |
0.54 |
0.52 |
0.88 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.67 |
0.52 |
0.50 |
0.86 |
Financial Leverage |
|
-0.43 |
0.04 |
0.39 |
0.61 |
0.53 |
0.68 |
Leverage Ratio |
|
-5.65 |
1.41 |
1.59 |
1.78 |
1.71 |
1.93 |
Compound Leverage Factor |
|
-5.65 |
1.40 |
1.63 |
1.89 |
-2.46 |
1.29 |
Debt to Total Capital |
|
-74.84% |
2.89% |
40.77% |
35.26% |
34.20% |
46.92% |
Short-Term Debt to Total Capital |
|
-74.84% |
2.78% |
1.15% |
1.80% |
1.35% |
1.19% |
Long-Term Debt to Total Capital |
|
0.00% |
0.11% |
39.63% |
33.46% |
32.85% |
45.73% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
174.84% |
97.11% |
59.23% |
64.74% |
65.80% |
53.08% |
Debt to EBITDA |
|
-7.24 |
-0.86 |
3.69 |
2.14 |
71.31 |
-10.62 |
Net Debt to EBITDA |
|
20.48 |
16.98 |
-2.58 |
1.73 |
44.86 |
-7.40 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.03 |
3.59 |
2.03 |
68.50 |
-10.35 |
Debt to NOPAT |
|
-1.63 |
-0.91 |
5.27 |
2.62 |
-42.05 |
-9.55 |
Net Debt to NOPAT |
|
4.62 |
18.11 |
-3.68 |
2.12 |
-26.45 |
-6.65 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.03 |
5.12 |
2.49 |
-40.39 |
-9.30 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-917 |
-692 |
-52 |
-65 |
-9.08 |
Operating Cash Flow to CapEx |
|
0.00% |
14.65% |
82.40% |
105.18% |
23.94% |
7.16% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-8.97 |
-12.38 |
-0.39 |
Operating Cash Flow to Interest Expense |
|
-0.13 |
0.00 |
0.00 |
59.37 |
11.93 |
0.58 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.52 |
0.00 |
0.00 |
2.92 |
-37.91 |
-7.52 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.69 |
0.11 |
0.22 |
0.25 |
0.11 |
0.10 |
Fixed Asset Turnover |
|
1.51 |
0.25 |
0.60 |
0.67 |
0.24 |
0.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-10 |
879 |
1,703 |
2,028 |
2,076 |
1,987 |
Invested Capital Turnover |
|
-6.79 |
0.16 |
0.26 |
0.28 |
0.12 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
890 |
824 |
324 |
48 |
-89 |
Enterprise Value (EV) |
|
278 |
884 |
7,588 |
4,889 |
3,976 |
3,196 |
Market Capitalization |
|
300 |
1,387 |
8,073 |
4,311 |
3,530 |
2,546 |
Book Value per Share |
|
($0.27) |
$19.80 |
$5.68 |
$7.39 |
$7.68 |
$6.46 |
Tangible Book Value per Share |
|
($0.27) |
$19.80 |
$5.68 |
$7.39 |
$7.63 |
$6.42 |
Total Capital |
|
-10 |
879 |
1,703 |
2,028 |
2,076 |
1,987 |
Total Debt |
|
7.71 |
25 |
694 |
715 |
710 |
932 |
Total Long-Term Debt |
|
0.00 |
0.96 |
675 |
678 |
682 |
909 |
Net Debt |
|
-22 |
-503 |
-485 |
578 |
447 |
650 |
Capital Expenditures (CapEx) |
|
-5.62 |
22 |
124 |
327 |
262 |
186 |
Net Nonoperating Expense (NNE) |
|
2.03 |
-5.97 |
-3.16 |
-17 |
-41 |
-32 |
Net Nonoperating Obligations (NNO) |
|
7.71 |
25 |
694 |
715 |
710 |
932 |
Total Depreciation and Amortization (D&A) |
|
5.69 |
10 |
32 |
12 |
33 |
52 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.27) |
$0.78 |
$1.64 |
$0.14 |
($0.39) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
170.74M |
173.47M |
176.52M |
177.18M |
166.84M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.27) |
$0.73 |
$1.52 |
$0.14 |
($0.57) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
170.74M |
189.84M |
193.45M |
178.15M |
169.88M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.27) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
79.69M |
177.52M |
177.62M |
178.08M |
163.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.72 |
-28 |
132 |
272 |
-17 |
-98 |
Normalized NOPAT Margin |
|
-11.03% |
-41.13% |
39.73% |
52.22% |
-6.80% |
-41.78% |
Pre Tax Income Margin |
|
-9.65% |
-58.38% |
48.26% |
65.39% |
13.33% |
-39.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.98 |
0.00 |
0.00 |
55.59 |
-4.37 |
-6.06 |
NOPAT to Interest Expense |
|
-1.39 |
0.00 |
0.00 |
47.09 |
-3.21 |
-4.24 |
EBIT Less CapEx to Interest Expense |
|
-0.33 |
0.00 |
0.00 |
-0.86 |
-54.22 |
-14.17 |
NOPAT Less CapEx to Interest Expense |
|
0.26 |
0.00 |
0.00 |
-9.36 |
-53.06 |
-12.35 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-344.01% |
Quarterly Metrics And Ratios for MP Materials
This table displays calculated financial ratios and metrics derived from MP Materials' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.75% |
-11.49% |
-100.82% |
-100.97% |
-101.12% |
187.67% |
3,294.11% |
-384.55% |
-376.07% |
-19.26% |
EBITDA Growth |
|
28.89% |
-40.24% |
-73.48% |
-92.89% |
-106.02% |
-166.17% |
-31.43% |
-789.61% |
-607.13% |
-13.68% |
EBIT Growth |
|
51.44% |
-33.81% |
-72.06% |
-100.96% |
-124.29% |
-196.13% |
-65.27% |
-6,526.73% |
-143.96% |
-26.90% |
NOPAT Growth |
|
37.16% |
5.15% |
-69.41% |
-100.73% |
-122.64% |
-147.29% |
-70.69% |
-7,999.40% |
-143.96% |
-26.90% |
Net Income Growth |
|
47.74% |
36.78% |
-56.23% |
-89.91% |
-106.77% |
-124.26% |
-55.97% |
-560.51% |
-496.73% |
-37.41% |
EPS Growth |
|
43.48% |
38.46% |
-55.56% |
-89.47% |
-106.06% |
-122.22% |
-140.00% |
-625.00% |
-700.00% |
-50.00% |
Operating Cash Flow Growth |
|
320.35% |
-7.66% |
-54.13% |
-89.92% |
-88.34% |
-147.37% |
-174.11% |
209.41% |
-162.10% |
321.15% |
Free Cash Flow Firm Growth |
|
85.00% |
64.78% |
-163.41% |
-31.96% |
22.42% |
73.44% |
84.48% |
68.51% |
100.63% |
179.62% |
Invested Capital Growth |
|
15.15% |
19.04% |
15.86% |
10.70% |
7.15% |
2.38% |
2.30% |
0.99% |
-1.62% |
-4.27% |
Revenue Q/Q Growth |
|
-13.32% |
-29.51% |
-101.45% |
-2.43% |
-0.29% |
18,175.79% |
-78.80% |
-115.54% |
1.47% |
3,165.59% |
EBITDA Q/Q Growth |
|
-21.77% |
-53.12% |
-13.14% |
-77.69% |
-166.29% |
-415.07% |
190.01% |
-324.38% |
32.03% |
17.19% |
EBIT Q/Q Growth |
|
-17.46% |
-53.64% |
-12.54% |
-102.88% |
-1,982.73% |
-83.47% |
131.60% |
-648.81% |
23.33% |
4.56% |
NOPAT Q/Q Growth |
|
-18.23% |
-12.17% |
-49.19% |
-101.99% |
-2,445.58% |
-83.47% |
131.50% |
-650.61% |
23.33% |
4.56% |
Net Income Q/Q Growth |
|
-13.77% |
6.06% |
-44.11% |
-80.25% |
-157.82% |
-280.24% |
201.41% |
-306.53% |
25.07% |
12.44% |
EPS Q/Q Growth |
|
-13.16% |
9.09% |
-44.44% |
-80.00% |
-150.00% |
-300.00% |
0.00% |
-162.50% |
23.81% |
25.00% |
Operating Cash Flow Q/Q Growth |
|
-4.38% |
-69.23% |
90.72% |
-82.04% |
10.56% |
-225.04% |
-198.43% |
174.99% |
-122.19% |
545.31% |
Free Cash Flow Firm Q/Q Growth |
|
-29.16% |
-40.66% |
6.67% |
22.18% |
24.06% |
51.84% |
45.48% |
-57.93% |
101.52% |
5,965.18% |
Invested Capital Q/Q Growth |
|
3.92% |
5.61% |
1.22% |
-0.35% |
0.59% |
0.90% |
1.14% |
-1.62% |
-2.01% |
-1.81% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
62.68% |
41.69% |
0.00% |
0.00% |
0.00% |
-9.59% |
50.18% |
0.00% |
0.00% |
-13.50% |
EBIT Margin |
|
62.63% |
41.20% |
0.00% |
0.00% |
0.00% |
-13.77% |
25.29% |
0.00% |
0.00% |
-21.63% |
Profit (Net Income) Margin |
|
50.77% |
76.39% |
0.00% |
0.00% |
0.00% |
-6.44% |
37.99% |
0.00% |
0.00% |
-10.97% |
Tax Burden Percent |
|
75.11% |
142.30% |
82.67% |
57.27% |
95.53% |
78.71% |
69.77% |
70.72% |
73.18% |
65.79% |
Interest Burden Percent |
|
107.91% |
130.31% |
143.33% |
-1,420.46% |
23.64% |
59.47% |
215.32% |
79.94% |
75.49% |
77.05% |
Effective Tax Rate |
|
24.89% |
-42.30% |
17.33% |
42.73% |
0.00% |
0.00% |
30.23% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
13.98% |
16.40% |
0.00% |
0.00% |
0.00% |
-1.17% |
2.53% |
0.00% |
0.00% |
-1.74% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.65% |
18.61% |
0.00% |
0.00% |
0.00% |
-0.04% |
3.60% |
0.00% |
0.00% |
-0.71% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.27% |
11.30% |
0.00% |
0.00% |
0.00% |
-0.02% |
2.40% |
0.00% |
0.00% |
-0.48% |
Return on Equity (ROE) |
|
23.26% |
27.69% |
0.00% |
0.00% |
0.00% |
-1.18% |
4.94% |
0.00% |
0.00% |
-2.22% |
Cash Return on Invested Capital (CROIC) |
|
0.65% |
-2.78% |
-3.61% |
-3.29% |
-4.33% |
-3.17% |
-2.89% |
-4.49% |
-2.83% |
-0.45% |
Operating Return on Assets (OROA) |
|
16.54% |
10.41% |
0.00% |
0.00% |
0.00% |
-1.49% |
3.25% |
0.00% |
0.00% |
-2.17% |
Return on Assets (ROA) |
|
13.40% |
19.31% |
0.00% |
0.00% |
0.00% |
-0.70% |
4.89% |
0.00% |
0.00% |
-1.10% |
Return on Common Equity (ROCE) |
|
23.26% |
27.69% |
0.00% |
0.00% |
0.00% |
-1.18% |
4.94% |
0.00% |
0.00% |
-2.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.81% |
0.00% |
17.82% |
12.82% |
7.82% |
0.00% |
0.29% |
-3.44% |
-5.57% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
59 |
51 |
26 |
-0.52 |
-13 |
-24 |
7.66 |
-42 |
-32 |
-31 |
NOPAT Margin |
|
47.04% |
58.62% |
0.00% |
0.00% |
0.00% |
-9.64% |
17.64% |
0.00% |
0.00% |
-15.14% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.67% |
-2.21% |
-1.64% |
-1.17% |
-1.32% |
-1.13% |
-1.06% |
-0.99% |
-0.83% |
-1.04% |
SG&A Expenses to Revenue |
|
2.11% |
-2.24% |
0.00% |
0.00% |
0.00% |
2.12% |
9.69% |
0.00% |
0.00% |
0.57% |
Operating Expenses to Revenue |
|
37.37% |
58.81% |
0.00% |
0.00% |
0.00% |
113.77% |
74.71% |
0.00% |
0.00% |
121.63% |
Earnings before Interest and Taxes (EBIT) |
|
78 |
36 |
32 |
-0.91 |
-19 |
-35 |
11 |
-60 |
-46 |
-44 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
78 |
37 |
32 |
7.09 |
-4.70 |
-24 |
22 |
-49 |
-33 |
-28 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.90 |
3.28 |
3.70 |
2.98 |
2.47 |
2.58 |
2.23 |
1.90 |
2.74 |
2.41 |
Price to Tangible Book Value (P/TBV) |
|
3.90 |
3.28 |
3.70 |
2.98 |
2.48 |
2.60 |
2.25 |
1.91 |
2.76 |
2.43 |
Price to Revenue (P/Rev) |
|
9.09 |
8.26 |
13.90 |
18.88 |
37.97 |
14.22 |
8.53 |
7.19 |
10.15 |
10.89 |
Price to Earnings (P/E) |
|
17.89 |
14.92 |
20.78 |
23.22 |
31.54 |
145.21 |
759.26 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.59% |
6.70% |
4.81% |
4.31% |
3.17% |
0.69% |
0.13% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.65 |
2.41 |
2.46 |
1.87 |
1.71 |
1.92 |
1.53 |
1.34 |
1.78 |
1.61 |
Enterprise Value to Revenue (EV/Rev) |
|
9.56 |
9.37 |
14.04 |
17.74 |
39.47 |
16.02 |
10.76 |
9.44 |
12.50 |
13.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.21 |
14.64 |
20.55 |
24.88 |
49.86 |
399.38 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.99 |
15.20 |
21.06 |
26.37 |
73.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.29 |
17.94 |
23.88 |
28.53 |
69.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.73 |
14.23 |
18.19 |
20.18 |
33.40 |
63.42 |
0.00 |
0.00 |
0.00 |
239.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
437.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.55 |
0.54 |
0.52 |
0.50 |
0.50 |
0.52 |
0.85 |
0.86 |
0.90 |
0.88 |
Long-Term Debt to Equity |
|
0.55 |
0.52 |
0.50 |
0.50 |
0.50 |
0.50 |
0.82 |
0.84 |
0.88 |
0.86 |
Financial Leverage |
|
0.63 |
0.61 |
0.57 |
0.54 |
0.52 |
0.53 |
0.67 |
0.66 |
0.67 |
0.68 |
Leverage Ratio |
|
1.84 |
1.78 |
1.75 |
1.73 |
1.72 |
1.71 |
1.86 |
1.88 |
1.89 |
1.93 |
Compound Leverage Factor |
|
1.98 |
2.32 |
2.51 |
-24.60 |
0.41 |
1.02 |
4.01 |
1.50 |
1.43 |
1.49 |
Debt to Total Capital |
|
35.29% |
35.26% |
34.13% |
33.26% |
33.11% |
34.20% |
45.81% |
46.30% |
47.40% |
46.92% |
Short-Term Debt to Total Capital |
|
0.00% |
1.80% |
1.03% |
0.00% |
0.00% |
1.35% |
1.25% |
0.96% |
1.07% |
1.19% |
Long-Term Debt to Total Capital |
|
35.29% |
33.46% |
33.10% |
33.26% |
33.11% |
32.85% |
44.56% |
45.35% |
46.33% |
45.73% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
64.71% |
64.74% |
65.87% |
66.74% |
66.89% |
65.80% |
54.19% |
53.70% |
52.60% |
53.08% |
Debt to EBITDA |
|
1.89 |
2.14 |
2.85 |
4.43 |
9.63 |
71.31 |
-34,347.29 |
-17.08 |
-11.35 |
-10.62 |
Net Debt to EBITDA |
|
0.70 |
1.73 |
0.20 |
-1.61 |
1.89 |
44.86 |
-23,759.14 |
-11.80 |
-7.99 |
-7.40 |
Long-Term Debt to EBITDA |
|
1.89 |
2.03 |
2.76 |
4.43 |
9.63 |
68.50 |
-33,413.75 |
-16.73 |
-11.09 |
-10.35 |
Debt to NOPAT |
|
2.56 |
2.62 |
3.31 |
5.08 |
13.33 |
-42.05 |
-75.16 |
-13.27 |
-10.53 |
-9.55 |
Net Debt to NOPAT |
|
0.94 |
2.12 |
0.23 |
-1.85 |
2.61 |
-26.45 |
-51.99 |
-9.17 |
-7.41 |
-6.65 |
Long-Term Debt to NOPAT |
|
2.56 |
2.49 |
3.21 |
5.08 |
13.33 |
-40.39 |
-73.12 |
-13.00 |
-10.29 |
-9.30 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-194 |
-273 |
-255 |
-198 |
-151 |
-73 |
-40 |
-62 |
0.95 |
58 |
Operating Cash Flow to CapEx |
|
103.06% |
25.92% |
74.52% |
17.87% |
18.78% |
-18.89% |
-79.34% |
66.34% |
-14.74% |
73.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-47.17 |
-187.45 |
-142.41 |
-107.84 |
-65.49 |
-13.84 |
-9.26 |
0.14 |
8.54 |
Operating Cash Flow to Interest Expense |
|
0.00 |
5.03 |
40.83 |
7.16 |
7.89 |
-12.45 |
-14.39 |
4.57 |
-1.03 |
4.51 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-14.37 |
-13.96 |
-32.91 |
-34.15 |
-78.37 |
-32.54 |
-2.32 |
-8.02 |
-1.65 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.26 |
0.25 |
0.17 |
0.10 |
0.04 |
0.11 |
0.13 |
0.13 |
0.12 |
0.10 |
Fixed Asset Turnover |
|
0.75 |
0.67 |
0.43 |
0.24 |
0.09 |
0.24 |
0.27 |
0.26 |
0.25 |
0.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,920 |
2,028 |
2,052 |
2,045 |
2,057 |
2,076 |
2,099 |
2,065 |
2,024 |
1,987 |
Invested Capital Turnover |
|
0.30 |
0.28 |
0.19 |
0.11 |
0.04 |
0.12 |
0.14 |
0.14 |
0.14 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
253 |
324 |
281 |
198 |
137 |
48 |
47 |
20 |
-33 |
-89 |
Enterprise Value (EV) |
|
5,096 |
4,889 |
5,056 |
3,817 |
3,527 |
3,976 |
3,208 |
2,765 |
3,594 |
3,196 |
Market Capitalization |
|
4,847 |
4,311 |
5,007 |
4,064 |
3,393 |
3,530 |
2,543 |
2,104 |
2,919 |
2,546 |
Book Value per Share |
|
$7.00 |
$7.39 |
$7.61 |
$7.68 |
$7.75 |
$7.68 |
$6.52 |
$6.71 |
$6.44 |
$6.46 |
Tangible Book Value per Share |
|
$7.00 |
$7.39 |
$7.61 |
$7.68 |
$7.69 |
$7.63 |
$6.47 |
$6.66 |
$6.39 |
$6.42 |
Total Capital |
|
1,920 |
2,028 |
2,052 |
2,045 |
2,057 |
2,076 |
2,099 |
2,065 |
2,024 |
1,987 |
Total Debt |
|
678 |
715 |
700 |
680 |
681 |
710 |
962 |
956 |
959 |
932 |
Total Long-Term Debt |
|
678 |
678 |
679 |
680 |
681 |
682 |
936 |
937 |
938 |
909 |
Net Debt |
|
250 |
578 |
49 |
-247 |
133 |
447 |
665 |
661 |
675 |
650 |
Capital Expenditures (CapEx) |
|
92 |
112 |
74 |
56 |
59 |
73 |
52 |
46 |
46 |
42 |
Net Nonoperating Expense (NNE) |
|
-4.63 |
-16 |
-11 |
-7.92 |
-8.98 |
-8.06 |
-8.83 |
-8.11 |
-6.81 |
-8.51 |
Net Nonoperating Obligations (NNO) |
|
678 |
715 |
700 |
680 |
681 |
710 |
962 |
956 |
959 |
932 |
Total Depreciation and Amortization (D&A) |
|
0.06 |
0.44 |
0.16 |
8.00 |
14 |
11 |
11 |
11 |
13 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.36 |
$0.37 |
$0.21 |
$0.04 |
($0.02) |
($0.09) |
$0.09 |
($0.21) |
($0.16) |
($0.11) |
Adjusted Weighted Average Basic Shares Outstanding |
|
176.54M |
176.52M |
176.88M |
176.98M |
177.23M |
177.18M |
174.56M |
165.34M |
164.15M |
166.84M |
Adjusted Diluted Earnings per Share |
|
$0.33 |
$0.36 |
$0.20 |
$0.04 |
($0.02) |
($0.08) |
($0.08) |
($0.21) |
($0.16) |
($0.12) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
193.41M |
193.45M |
193.61M |
177.86M |
177.23M |
178.15M |
186.79M |
165.34M |
164.15M |
169.88M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
177.54M |
177.62M |
177.62M |
177.65M |
177.82M |
178.08M |
165.32M |
165.38M |
163.21M |
163.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
59 |
25 |
-53 |
-37 |
-50 |
-24 |
-26 |
-64 |
-76 |
-31 |
Normalized NOPAT Margin |
|
47.04% |
28.84% |
0.00% |
0.00% |
0.00% |
-9.64% |
-60.61% |
0.00% |
0.00% |
-15.14% |
Pre Tax Income Margin |
|
67.59% |
53.68% |
0.00% |
0.00% |
0.00% |
-8.19% |
54.44% |
0.00% |
0.00% |
-16.67% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
6.25 |
23.25 |
-0.65 |
-13.56 |
-31.38 |
3.84 |
-8.93 |
-6.95 |
-6.52 |
NOPAT to Interest Expense |
|
0.00 |
8.89 |
19.23 |
-0.37 |
-9.49 |
-21.96 |
2.68 |
-6.25 |
-4.86 |
-4.56 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-13.16 |
-31.54 |
-40.72 |
-55.60 |
-97.29 |
-14.30 |
-15.82 |
-13.94 |
-12.68 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-10.52 |
-35.57 |
-40.44 |
-51.54 |
-87.88 |
-15.46 |
-13.14 |
-11.85 |
-10.72 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-344.01% |
Key Financial Trends
MP Materials Corp. (NYSE: MP) has experienced notable fluctuations in its financial performance over the past four years, with detailed quarterly data available through Q4 2024. Here is an analysis of key trends and factors evident from their income statements, cash flow statements, and balance sheets:
- Revenue Growth: The company saw a substantial increase in total revenue in recent years, peaking around $252 million in Q4 2023 before settling to $204 million in Q4 2024. This indicates active business operations and market demand for MP's materials.
- Capital Gains: MP recorded significant net realized and unrealized capital gains in Q4 2024 ($6.6 million) and Q1 2024 ($46 million), adding to non-interest income and benefiting overall profitability despite operational losses.
- Strong Operating Cash Flow: Despite net losses in income statements in several quarters, such as Q4 2024 and Q3 2024, the company generated positive net cash from operating activities (e.g., $30.5 million in Q4 2024), indicating solid cash management and operational efficiency.
- Large Asset Base: MP maintains a strong asset base, with total assets exceeding $2.3 billion consistently across reporting periods, supported by substantial premises and equipment assets (~$1.2 billion in 2024), underlining significant capital investments in production facilities.
- Liability and Equity Stability: Total common equity has remained robust, around $1.06 billion at Q3 2024, suggesting a solid capital structure. The long-term debt has been steady around $936-$938 million, indicating manageable debt levels for ongoing operations.
- Earnings Volatility: MP has displayed volatility in net income, with profitable quarters in 2023 early periods (e.g., Q1 2023 net income of $37.4 million) but losses in most of 2024 quarters (e.g., Q4 2024 net loss of $22.3 million). This fluctuation may reflect market or operational challenges.
- Special Charges and Other Operating Expenses: The company periodically records "Other Special Charges" which sometimes negatively impact non-interest expense totals (e.g., negative $62.9 million in Q3 2024 and $48.7 million in Q1 2024). These appear as unusual or non-recurring items affecting profitability.
- Depreciation and Amortization: High depreciation expense (around $18-22 million per quarter in 2024) is consistent with the capital-intensive nature of MP's operations. Amortization expenses fluctuate and at times reduce cash flow from operations.
- Net Losses in 2024: The company incurred net losses every quarter in 2024 except Q1, with Q2, Q3, and Q4 losses between $22 million and $34 million, suggesting ongoing challenges to achieve profitability despite high revenues.
- Decline in Cash Position in 2024: The net change in cash and equivalents was negative in several quarters of 2024, including a slight decline of nearly $2 million in Q4 2024, which could pressure liquidity if losses persist.
Summary: MP Materials has demonstrated significant revenue generation and strong asset backing but has faced profitability headwinds in 2024 as operating losses persist despite solid cash flows from operations. The company’s ability to manage special charges and control costs while stabilizing net income will be key to future financial health. The sizable long-term debt remains steady but is an important factor to monitor in context of ongoing losses. Investors should weigh MP's operational cash strength against its earnings volatility and net losses in recent periods.
08/24/25 07:04 AMAI Generated. May Contain Errors.