Compare
Ivanhoe Electric Inc. vs Realloys Inc. vs USA Rare Earth, Inc. vs Dynaresource, Inc.
| Latest fiscal year | Ivanhoe Electric Inc. IE | Realloys Inc. ALOY | USA Rare Earth, Inc. USAR | Dynaresource, Inc. DYNR |
|---|---|---|---|---|
| Year ended | 2025-12-31 | 2025-12-31 | 2025-12-31 | 2025-12-31 |
| Revenue | $3.24M | $2.43M | $1.64M | $58.47M |
| Revenue growth (YoY) | +11.8% | -5.3% | n/a | +25.7% |
| Gross margin | 65.3% | 48.0% | 11.9% | 29.6% |
| Operating margin | n/m | -165.7% | n/m | 16.5% |
| Net margin | n/m | -182.1% | n/m | 6.5% |
| Net income | -$125.05M | -$4.43M | -$297.56M | $3.82M |
| EPS (Diluted) | $0.79 | n/a | -$3.31 | $0.13 |
| Operating cash flow | -$89.20M | -$3.16M | -$48.98M | $5.76M |
| Free cash flow | -$90.40M | n/a | -$86.34M | $3.14M |
| Cash & equivalents | $173.26M | n/a | $359.93M | $0 |
| Total assets | $483.27M | $8.69M | $695.00M | $57.60M |
| Total liabilities | $59.70M | n/a | $191.81M | $52.83M |
| Shareholders' equity | $416.11M | $5.66M | $494.29M | -$1.09M |
| Return on year-end equity | -30.1% | -78.2% | -60.2% | n/a |
| Shares outstanding | 145.50M | 4.31M | 148.06M | 29.32M |
Revenue, most recent five fiscal years
| Fiscal year | Ivanhoe Electric Inc. | Realloys Inc. | USA Rare Earth, Inc. | Dynaresource, Inc. |
|---|---|---|---|---|
| Latest | $3.24M Ended 2025-12-31 | $2.43M Ended 2025-12-31 | $1.64M Ended 2025-12-31 | $58.47M Ended 2025-12-31 |
| 1 year earlier | $2.90M Ended 2024-12-31 | $2.57M Ended 2024-12-31 | $0 Ended 2024-12-31 | $46.50M Ended 2024-12-31 |
| 2 years earlier | $3.90M Ended 2023-12-31 | $3.11M Ended 2023-12-31 | n/a | $35.57M Ended 2023-12-31 |
| 3 years earlier | $8.44M Ended 2022-12-31 | $4.96M Ended 2022-12-31 | n/a | $39.77M Ended 2022-12-31 |
| 4 years earlier | $4.65M Ended 2021-12-31 | $6.11M Ended 2021-12-31 | n/a | $35.89M Ended 2021-12-31 |