MP Materials Corp DE
For the period ended Dec 31, 2024. Filed Feb 28, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 28, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Note, “Stockholders Equity and Stock-Based Compensation,”
NOTE 16—STOCKHOLDERS’ EQUITY AND STOCK-BASED COMPENSATION
Common Stock and Preferred Stock
The Company’s certificate of incorporation authorizes it to issue up to 500,000,000 shares, consisting of (i)450,000,000 shares of common stock and (ii)50,000,000 shares of preferred stock, each with a par value of $0.0001 per share.
Treasury Stock
In March 2024, the Company’s Board of Directors approved a share repurchase program (the “Program”) effective for one year under which the Company became authorized to repurchase up to an aggregate amount of $300.0 million of the
Company’s outstanding common stock. In August 2024, the Company’s Board of Directors approved a $300.0 million increase to the Program, bringing the total authorized amount to $600.0 million. The Program was also extended and is effective until August 30, 2026. The authorization does not require the purchase of any minimum number of shares.
During the year ended December 31, 2024, the Company repurchased 15.2 million shares of its common stock at an aggregate cost of $225.1 million. Of the number of shares repurchased during the year ended December 31, 2024,12.3 million were repurchased in March 2024 contemporaneous with the 2030 Notes offering using $191.6 million of the net proceeds from such offering. The shares repurchased in connection with the 2030 Notes offering were privately negotiated transactions with or through one of the initial purchasers of the 2030 Notes or its affiliate at a price of $15.53 per share, which was equal to the closing price per share of common stock on the date of such transactions.
As of December 31, 2024, $375.0 million was available for additional share repurchases under the Program.
Capped Call Options
In March 2024, in connection with the offering of the 2030 Notes, the Company entered into the Capped Call Options with the Counterparties, which cover, subject to anti-dilution adjustments substantially similar to those in the 2030 Notes,34.4 million shares of the Company’s common stock, the same number of shares that initially underlie the 2030 Notes. The Capped Call Options meet the criteria for classification as equity and, as such, are not remeasured each reporting period. During the first quarter of 2024, the Company paid $65.3 million for the Capped Call Options, which was recorded as a reduction to “Additional paid-in capital” within the Company’s Consolidated Balance Sheets along with the offsetting associated deferred tax impact of $15.9 million. See Note 10, “Debt Obligations,” for additional information.
Stock-Based Compensation
2020 Incentive Plan: In November 2020, the Company’s stockholders approved the MP Materials Corp. 2020 Stock Incentive Plan (the “2020 Incentive Plan”), which permits the Company to issue stock options (incentive and/or non-qualified); stock appreciation rights (“SARs”); restricted stock, restricted stock units (“RSUs”) and other stock awards (collectively, the “Stock Awards”); and performance awards, which vest contingent upon the attainment of either or a combination of market- or performance-based goals. As of December 31, 2024, the Company has not issued any stock options or SARs.
Pursuant to the 2020 Incentive Plan,9,653,671 shares of common stock were initially available for issuance. The number of shares of common stock available under the 2020 Incentive Plan may be increased annually on the first day of each calendar year, beginning with the year ended December 31, 2021, and continuing until (and including) the year ending December 31, 2030, with such annual increase equal to the lesser of (i)2% of the number of shares of stock issued and outstanding on December 31 st of the immediately preceding fiscal year and (ii) an amount determined by the Board of Directors. The number of shares of common stock that remain available for future grants under the 2020 Incentive Plan shall be reduced by the sum of the aggregate number of shares of common stock that become subject to outstanding options, outstanding free-standing SARs, outstanding Stock Awards, and outstanding performance awards denominated in shares of common stock, other than substitute awards. As of December 31, 2024, there were 5,622,557 shares available for future grants under the 2020 Incentive Plan.
Market-Based PSUs: In February 2023, pursuant to the 2020 Incentive Plan, the Compensation Committee of the Company’s Board of Directors adopted a performance share plan (the “2023 Performance Share Plan”), pursuant to which, for the year ended December 31, 2023, the Company granted 62,709 of market-based performance stock units (“PSUs”) at target. Additionally, in January 2024, pursuant to the 2020 Incentive Plan, the Compensation Committee of the Company’s Board of Directors adopted another performance share plan (the “2024 Performance Share Plan”), pursuant to which, for the year ended December 31, 2024, the Company granted 177,766 of market-based PSUs.
All PSUs granted cliff vest after a requisite performance and service period ofthree years. The PSUs have the potential to be earned at between 0% and 200% of the number of awards granted depending on the level of growth of the Company’s total shareholder return (“TSR”) as compared to the TSR of the S&P 400 Index and the S&P 400 Materials Group over the performance period. The fair value of the market-based PSUs was determined using a Monte Carlo simulation technique.
The following table contains information on the Company’s performance awards:
| Number of Shares | Weighted-Average Grant Date Fair Value | |
|---|---|---|
| Nonvested as of January 1, 2024 | 62,709 | $50.40 |
| Granted | 177,766 | $26.09 |
| Vested | — | $— |
| Forfeited | — | $— |
| Nonvested as of December 31, 2024 | 240,475 | $32.43 |
As of December 31, 2024, the unamortized compensation cost not yet recognized related to performance awards totaled $4.1 million and the weighted-average period over which the costs are expected to be recognized was 1.7 years.
Stock Awards: The Company granted 737,835,805,322 and 382,742 RSUs to employees during the years ended December 31, 2024, 2023, and 2022, respectively, which, with the exception of 130,956,67,700 and 36,461 RSUs granted during the years ended December 31, 2024, 2023 and 2022, respectively, that vested immediately, vest ratably in equal installments over the requisite service period of 4 years.
Additionally, the Company granted 71,148,48,177 and 23,975 RSUs to non-employee directors during the years ended December 31, 2024, 2023, and 2022, respectively, of which,15,252,10,691 and 6,881 vested immediately into tax-deferred stock units (“DSUs”) during the years ended December 31, 2024, 2023 and 2022, respectively. The remaining RSUs granted vest into DSUs upon the earlier of one year after the grant date and the next annual stockholder meeting. The DSUs are settled as shares of common stock of the Company upon the earlier of (i) June 15 th of the fifth year after grant, (ii) a change in control of the Company, or (iii) the director’s separation from the Board, unless the director elects to defer settlement until retirement.
The grant date fair value of the Company’s Stock Awards is based on the closing stock price of the Company’s shares of common stock on the date of grant. The weighted-average grant date fair value of Stock Awards granted during the years ended December 31, 2024, 2023, and 2022 was $16.27, $24.13 and $38.52, respectively.
The following table contains information on the Company’s Stock Awards:
| Number of Shares | Weighted-Average Grant Date Fair Value | |
|---|---|---|
| Nonvested as of January 1, 2024 | 2,175,721 | $26.06 |
| Granted | 808,983 | $16.27 |
| Vested | (1,368,945) | $21.99 |
| Forfeited | (96,830) | $23.18 |
| Nonvested as of December 31, 2024 | 1,518,929 | $24.71 |
As of December 31, 2024, the unamortized compensation cost not yet recognized related to Stock Awards totaled $13.2 million and the weighted-average period over which the costs are expected to be recognized was 1.7 years. The total fair value of Stock Awards that vested during the years ended December 31, 2024, 2023 and 2022, was $23.6 million, $20.7 million and $40.0 million, respectively.
The Company’s stock-based compensation and related income tax benefit were recorded as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (in thousands) | 2024 | 2023 | 2022 |
| Cost of sales (excluding depreciation, depletion and amortization)(including related party) | $3,311 | $3,932 | $2,853 |
| Selling, general and administrative | 19,074 | 20,508 | 28,554 |
| Start-up costs | 381 | 723 | 119 |
| Advanced projects and development | 417 | 73 | 254 |
| Total stock-based compensation expense | $23,183 | $25,236 | $31,780 |
| Stock-based compensation capitalized to property, plant and equipment, net | $1,573 | $1,868 | $1,286 |
| Income tax benefit for stock-based compensation arrangements | $4,454 | $— | $4,256 |
NOTE 17—FAIR VALUE MEASUREMENTS
ASC Topic 820, “Fair Value Measurement,” establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:
| Level 1 | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; |
| Level 2 | Quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, quoted prices or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability and model-based valuation techniques (e.g. the Black-Scholes model) for which all significant inputs are observable in active markets. |
| Level 3 | Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). |
The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of assets and liabilities and their placement within the fair value hierarchy. The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practicable to estimate. The fair value of the Company’s accounts receivable, accounts payable, and accrued liabilities approximates the carrying amounts because of the immediate or short-term maturity of these financial instruments.
Cash, Cash Equivalents and Restricted Cash
The Company’s cash, cash equivalents and restricted cash are classified within Level 1 of the fair value hierarchy. The carrying amounts reported in the Consolidated Balance Sheets approximate the fair value of cash, cash equivalents and restricted cash due to the short-term nature of these assets.
Short-term Investments
The fair value of the Company’s short-term investments, which are classified as available-for-sale securities, is estimated based on quoted prices in active markets and is classified as a Level 1 measurement.
Convertible Notes
The fair value of the Company’s Convertible Notes is estimated based on quoted prices in active markets and is classified as a Level 1 measurement.
Equipment Notes
The Company’s equipment notes are classified within Level 2 of the fair value hierarchy because there are inputs that are directly observable for substantially the full term of the liability. Model-based valuation techniques for which all significant inputs are observable in active markets were used to calculate the fair values of liabilities classified within Level 2 of the fair value hierarchy.
Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The carrying amounts and estimated fair values by input level of the Company’s financial instruments were as follows:
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| (in thousands) | CarryingAmount | Fair Value | Level 1 | Level 2 | Level 3 |
| Financial assets: | |||||
| Cash and cash equivalents | $282,442 | $282,442 | $282,442 | $— | $— |
| Short-term investments | $568,426 | $568,426 | $568,426 | $— | $— |
| Restricted cash | $1,161 | $1,161 | $1,161 | $— | $— |
| Financial liabilities: | |||||
| 2026 Notes | $67,259 | $63,528 | $63,528 | $— | $— |
| 2030 Notes | $841,470 | $902,395 | $902,395 | $— | $— |
| Equipment notes | $2,637 | $2,596 | $— | $2,596 | $— |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| (in thousands) | CarryingAmount | Fair Value | Level 1 | Level 2 | Level 3 |
| Financial assets: | |||||
| Cash and cash equivalents | $263,351 | $263,351 | $263,351 | $— | $— |
| Short-term investments | $734,493 | $734,493 | $734,493 | $— | $— |
| Restricted cash | $1,637 | $1,637 | $1,637 | $— | $— |
| Financial liabilities: | |||||
| 2026 Notes | $681,980 | $619,496 | $619,496 | $— | $— |
| Equipment notes | $4,743 | $4,628 | $— | $4,628 | $— |
NOTE 18—EARNINGS (LOSS) PER SHARE
Basic earnings or loss per share is computed by dividing net income or loss by the weighted-average number of common shares outstanding during the period. Diluted earnings or loss per share is computed by dividing net income or loss by the weighted-average number of common shares outstanding plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method or the if-converted method, as applicable.
The following table reconciles the weighted-average common shares outstanding used in the calculation of basic earnings or loss per share to the weighted-average common shares outstanding used in the calculation of diluted earnings or loss per share:
| For the year ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Weighted-average shares outstanding, basic | 166,840,611 | 177,181,661 | 176,519,203 |
| Assumed conversion of 2026 Notes | 3,042,029 | — | 15,584,409 |
| Assumed conversion of restricted stock | — | 609,326 | 921,772 |
| Assumed conversion of RSUs | — | 361,225 | 427,703 |
| Weighted-average shares outstanding, diluted | 169,882,640 | 178,152,212 | 193,453,087 |
The following table presents unweighted potentially dilutive shares that were not included in the computation of diluted earnings or loss per share because to do so would have been antidilutive:
| For the year ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| 2026 Notes | — | 15,584,409 | — |
| 2030 Notes | 39,683,215 | — | — |
| RSUs | 1,518,929 | 3,184 | 24,442 |
| Total | 41,202,144 | 15,587,593 | 24,442 |
The following table presents the calculation of basic and diluted earnings or loss per share for the Company’s common stock:
| For the year ended December 31, | |||
|---|---|---|---|
| (in thousands, except share and per share data) | 2024 | 2023 | 2022 |
| Calculation of basic earnings (loss) per share: | |||
| Net income (loss) | $(65,424) | $24,307 | $289,004 |
| Weighted-average shares outstanding, basic | 166,840,611 | 177,181,661 | 176,519,203 |
| Basic earnings (loss) per share: | $(0.39) | $0.14 | $1.64 |
| Calculation of diluted earnings (loss) per share: | |||
| Net income (loss) | $(65,424) | $24,307 | $289,004 |
| Interest expense, net of tax(1): | |||
| 2026 Notes(2) | 743 | — | 4,441 |
| Gain on early extinguishment of debt(1)(2)(3) | (32,426) | — | — |
| Diluted income (loss) | $(97,107) | $24,307 | $293,445 |
| Weighted-average shares outstanding, diluted | 169,882,640 | 178,152,212 | 193,453,087 |
| Diluted earnings (loss) per share | $(0.57) | $0.14 | $1.52 |
(1)The years ended December 31, 2024 and 2022, were tax-effected at a rate of 29.9% and 15.3%, respectively.
(2)The 2026 Notes were antidilutive for the year ended December 31, 2023. Convertible debt becomes antidilutive whenever the combined impact of interest expense and any gains or losses recognized on actual settlements of convertible debt (net of tax) per common share obtainable upon conversion exceeds basic earnings or loss per share.
(3)For the reason described below, the 2026 Notes were not considered potentially dilutive for any period after the Company’s irrevocable election regarding settlement. As such, amount pertains only to the 2026 Notes that were repurchased in March 2024 (prior to the settlement election).
In connection with the issuance of the 2030 Notes in March 2024, the Company entered into Capped Call Options, which were not included for purposes of calculating the number of diluted shares outstanding, as their effect would have been anti-dilutive. The Capped Call Options are expected to partially offset the potential dilution to the Company’s common stock upon any conversion of the 2030 Notes. The Company has not exercised any of the Capped Call Options as of December 31, 2024.
As discussed in Note 10, “Debt Obligations,” in March 2024, the Company provided a written notice to the trustee and the holders of the 2026 Notes that it has irrevocably elected to fix the settlement method for all conversions that may occur subsequent to the election date, to a combination of cash and shares of the Company’s common stock with the specified dollar amount per $1,000 principal amount of the 2026 Notes of $1,000. As a result, subsequent to the election, only the amounts in excess of the principal amount are considered in diluted earnings or loss per share. The amount of the 2026 Notes settled in shares of common stock will have a dilutive impact on diluted earnings or loss per share when the average market price of the Company’s common stock for a given period exceeds the conversion price, which was initially approximately $44.28 per share of common stock.
NOTE 19—RELATED-PARTY TRANSACTIONS
Offtake Agreements: In March 2022, the Company entered into an offtake agreement (the “2022 Offtake Agreement”) with Shenghe Resources (Singapore) International Trading Pte. Ltd. (“Shenghe”), a majority-owned subsidiary of Leshan Shenghe Rare Earth Co., Ltd. whose ultimate parent is Shenghe Resources Holding Co., Ltd., a leading global rare earth company listed on the Shanghai Stock Exchange. The 2022 Offtake Agreement became effective upon the termination of the amended and restated offtake agreement with Shenghe. The initial term of the 2022 Offtake Agreement wastwo years, with the option to extend the term at the Company’s discretion for an additionalone-year period.
Pursuant to the 2022 Offtake Agreement, and subject to certain exclusions, Shenghe was obligated to purchase on a “take or pay” basis the rare earth concentrate produced by the Company as the exclusive distributor in China, with certain exceptions for the Company’s direct sales globally. In addition, at the discretion of the Company, Shenghe may be required to purchase on a “take or pay” basis certain non-concentrate rare earth products, although the Company may sell all non-concentrate rare earth products in its sole discretion to customers or end users in any jurisdiction. Under the 2022 Offtake Agreement, Shenghe was paid a variable commission on net proceeds to the Company. For a discussion on sales price, see Note 14, “Revenue Recognition.”
In January 2024, the Company entered into a new offtake agreement with Shenghe (the “2024 Offtake Agreement” and, together with the 2022 Offtake Agreement, the “Offtake Agreements”) that replaced and extended the 2022 Offtake Agreement. The initial term of the 2024 Offtake Agreement istwo years, with the option for the Company to extend the term for an additionalone-year period. The terms of the 2024 Offtake Agreement are substantially the same as those of the 2022 Offtake Agreement with the exception of the addition of NdPr metal into the definition of non-concentrate rare earth products.
Tolling Agreement with VREX Holdco: In October 2023, the Company entered into a tolling agreement with VREX Holdco (the “Tolling Agreement”), which has an initial term ofthree years with options to be renewed for additional three-year terms. Pursuant to the Tolling Agreement, the Company delivered NdPr oxide to VREX Holdco, which VREX Holdco then caused VREX to process into NdPr metal for delivery to the Company’s customers globally in exchange for a processing fee per unit of rare earth metal produced paid to VREX Holdco. The Company maintained title to the products and directly entered into sales agreements for the produced NdPr metal.
Revenue and Cost of Sales: The Company’s related-party revenue and cost of sales were as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (in thousands) | 2024 | 2023 | 2022 |
| Revenue: | |||
| Rare earth concentrate | $143,586 | $242,516 | $487,006 |
| NdPr oxide and metal | $14,452 | $— | $— |
| Other revenue(1) | $— | $— | $9,740 |
| Cost of sales (excluding depreciation, depletion and amortization) | $109,549 | $89,260 | $88,681 |
(1)Represents sales agreements with Shenghe for non-concentrate products, including certain stockpiles of rare earth fluoride.
Purchases of Materials and Supplies: The Company purchases certain reagent products (generally produced by an unrelated third-party manufacturer) used in the flotation process as well as other materials from Shenghe in the ordinary course of business. Total purchases for the years ended December 31, 2024, 2023 and 2022, were $4.8 million, $8.3 million and $18.5 million, respectively.
Accounts Receivable: As of December 31, 2024 and 2023, $14.9 million and $9.2 million, respectively, of the accounts receivable as stated within the Company’s Consolidated Balance Sheets, were receivable from and pertained to sales made to Shenghe in the ordinary course of business.
Aircraft Lease and Time Sharing Agreement: On November 13, 2024, the Company entered into an aircraft operating lease agreement effective as of January 1, 2025, with an entity affiliated with James H. Litinsky, the Company’s Chairman and Chief Executive Officer, providing for the lease of an aircraft (the “Aircraft Lease”). The rent payable by the Company under the Aircraft Lease is $0.5 million per year.
In addition, on November 13, 2024, the Company entered into a time sharing agreement effective as of January 1, 2025, with Mr. Litinsky, pursuant to which he may lease the aircraft from the Company for limited personal use (“Time Sharing Agreement”). For flights taken under the Time Sharing Agreement, Mr. Litinsky will pay for the actual expenses of such flights as listed in the Time Sharing Agreement, but not to exceed the maximum amount permitted under the Federal Aviation Administration rules.
In connection with the Company’s use of the aircraft, the Company contracted with a third party and will pay for certain fixed and variable expenses associated with the Company’s use of the aircraft.
NOTE 20—SEGMENT REPORTING
Pursuant to ASC 280, operating segments are defined as components of an enterprise engaged in business activities from which it may recognize revenues and incur expenses, about which discrete financial information is available and evaluated regularly by the CODM, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s Chief Executive Officer and Chief Operating Officer, collectively, have been identified as the Company’s CODM.
During the fourth quarter of 2024, the Company modified its segment structure largely as a result of initial production of magnetic precursor products. Beginning with the fourth quarter of 2024, the Company’s reportable segments, which are primarily based on the Company’s internal organizational structure and types of products, are itstwo operating segments—Materials and Magnetics (no operating segments have been aggregated). In conjunction with this change, prior period amounts have been recast to conform to this new segment reporting structure.
The Materials segment operates the Mountain Pass Rare Earth Mine and Processing Facility located near Mountain Pass, San Bernardino County, California, which produces refined rare earth products as well as rare earth concentrate and related products. The Materials segment primarily generates revenue from sales of rare earth concentrate, primarily sold for further distribution to a single, principal customer in China, and sales of NdPr oxide and metal, primarily sold to customers in Japan, South Korea, and broader Asia. Refer to the “Concentration of Risk” section in Note 2, “Significant Accounting Policies,” and Note 19, “Related-Party Transactions,” for information about the Company’s principal customer.
The Magnetics segment operates the Independence Facility located in Fort Worth, Texas, where the Company began production of magnetic precursor products in December 2024 and anticipates manufacturing NdFeB permanent magnets by the end of 2025. The Company expects that the Magnetics segment will begin generating revenue from sales of magnetic precursor products, specifically NdPr metal, to a single customer in the U.S. in the first quarter of 2025.
The CODM uses Segment Adjusted EBITDA as management’s primary segment measure of profit or loss in assessing segment performance and deciding how to allocate the Company’s resources. This measure enables the CODM to evaluate operational efficiency and segment performance by comparing current results to historical data, while also monitoring variances between actual results and forecasts to inform decisions on capital, personnel and other resource allocations across segments. Segment Adjusted EBITDA is calculated as segment revenues less significant segment expenses, specifically, cost of sales (excluding depreciation, depletion and amortization and stock-based compensation expense) and selling, general and administrative expenses (excluding stock-based compensation expense), as well as certain other operating expenses (referred to as “other segment items”). Significant segment expenses and other segment items also exclude certain costs that are non-recurring, non-cash or are not related to the segments’ underlying business performance. A reconciliation of total Segment Adjusted EBITDA to consolidated income or loss before income taxes for the years ended December 31, 2024, 2023 and 2022, is included in the tables below.
Certain costs are incurred at the corporate level and are partially allocated to the Company’s segments. These costs generally include shared service functions such as legal, information technology, human resources, finance and accounting and supply chain. Each allocation is measured differently based on the specific facts and circumstances of the costs being allocated and is based on a combination of metrics deemed to best represent the expected benefit received by the operating segment. The remaining unallocated corporate costs, as well as costs related to executive compensation, investor relations and other corporate costs, are reported within Corporate expenses and other as a reconciling item to our consolidated results. Our allocation methodology is periodically evaluated and may change. The accounting policies for our operating segments are the same as those described in Note 2, “Significant Accounting Policies.”
As the Company’s CODM manages the Company’s assets on a consolidated basis, the CODM is not regularly provided asset information for the reportable segments. The Company does not have any material long-lived assets located outside of the U.S. For all of the periods presented below, (i) the Company’s revenues were derived from U.S.-domiciled operations, and (ii) the Company did not have any intersegment revenues.
The following tables present the Company’s reportable segment information:
| For the year ended December 31, 2024 | ||||
|---|---|---|---|---|
| (in thousands) · Materials · Magnetics · Total | ||||
| Revenue from external customers | $203,855 | $— | $203,855 | |
| Total consolidated revenues | $203,855 | |||
| Significant segment expenses: | ||||
| Cost of sales (excluding depreciation, depletion and amortization and stock-based compensation expense)(1) | 188,894 | — | ||
| Selling, general and administrative (excluding stock-based compensation expense)(2) | 27,655 | 8,441 | ||
| Other segment items(3) | 1,454 | 3,783 | ||
| Segment Adjusted EBITDA | $(14,148) | $(12,224) | (26,372) | |
| Reconciling items to consolidated loss before income taxes | ||||
| Corporate expenses and other(4) | (23,796) | |||
| Depreciation, depletion and amortization | (78,057) | |||
| Interest expense, net | (23,010) | |||
| Stock-based compensation expense | (23,183) | |||
| Initial start-up costs | (5,303) | |||
| Transaction-related and other costs | (8,367) | |||
| Accretion of asset retirement and environmental obligations | (929) | |||
| Loss on environmental obligation | (1,998) | |||
| Loss on disposals of long-lived assets, net | (1,421) | |||
| Gain on early extinguishment of debt | 52,911 | |||
| Other income, net | 46,178 | |||
| Loss before income taxes | $(93,347) | |||
| Segment capital expenditures | $106,677 | $79,741 | $186,418 | |
| Total capital expenditures for the year ended December 31, 2024 | $186,418 | |||
(1)The primary difference between this significant segment expense and “Cost of sales (excluding depreciation, depletion and amortization) (including related party)” within the Company’s Consolidated Statements of Operations relates to stock-based compensation, which as disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” was $3.3 million for the year ended December 31, 2024. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(2)The primary differences between this significant segment expense and “Selling, general and administrative” within the Company’s Consolidated Statements of Operations relates to stock-based compensation and unallocated corporate costs, which are included in Corporate expenses and other in the table above. As disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” the total stock-based compensation expense included in “Selling, general and administrative” within the Company’s Consolidated Statements of Operations for the year ended December 31, 2024, was $19.1 million. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(4)Corporate expenses and other represents costs incurred at the corporate level that are not allocated to the operating segments, specifically relating to executive compensation, investor relations, other corporate costs, and unallocated shared service functions such as legal, information technology, human resources, finance and accounting and supply chain. “Corporate expenses and other” is included in the table above to reconcile the total of Segment Adjusted EBITDA to the Company’s consolidated loss before income taxes.
| For the year ended December 31, 2023 | ||||
|---|---|---|---|---|
| (in thousands) · Materials · Magnetics · Total | ||||
| Revenue from external customers | $253,445 | $— | $253,445 | |
| Total consolidated revenues | $253,445 | |||
| Significant segment expenses: | ||||
| Cost of sales (excluding depreciation, depletion and amortization and stock-based compensation expense)(1) | 88,656 | — | ||
| Selling, general and administrative (excluding stock-based compensation expense)(2) | 32,164 | 3,925 | ||
| Other segment items(3) | 2,233 | 2,597 | ||
| Segment Adjusted EBITDA | $130,392 | $(6,522) | 123,870 | |
| Reconciling items to consolidated income before income taxes | ||||
| Corporate expenses and other(4) | (21,368) | |||
| Depreciation, depletion and amortization | (55,709) | |||
| Interest expense, net | (5,254) | |||
| Stock-based compensation expense | (25,236) | |||
| Initial start-up costs | (20,607) | |||
| Transaction-related and other costs | (11,435) | |||
| Accretion of asset retirement and environmental obligations | (908) | |||
| Loss on disposals of long-lived assets, net | (6,326) | |||
| Other income, net | 56,048 | |||
| Income before income taxes | $33,075 | |||
| Segment capital expenditures | $164,287 | $95,463 | $259,750 | |
| Other capital expenditures(5) | 2,147 | |||
| Total capital expenditures for the year ended December 31, 2023 | $261,897 | |||
(1)The primary difference between this significant segment expense and “Cost of sales (excluding depreciation, depletion and amortization) (including related party)” within the Company’s Consolidated Statements of Operations relates to stock-based compensation, which as disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” was $3.9 million for the year ended December 31, 2023. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(2)The primary differences between this significant segment expense and “Selling, general and administrative” within the Company’s Consolidated Statements of Operations relates to stock-based compensation and unallocated corporate costs, which are included in “Corporate expenses and other” in the table above. As disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” the total stock-based compensation expense included in “Selling, general and administrative” within the Company’s Consolidated Statements of Operations for the year ended December 31, 2023, was $20.5 million. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(4)Corporate expenses and other represents costs incurred at the corporate level that are not allocated to the operating segments, specifically relating to executive compensation, investor relations, other corporate costs, and unallocated shared service functions such as legal, information technology, human resources, finance and accounting and supply chain. “Corporate expenses and other” is included in the table above to reconcile the total of Segment Adjusted EBITDA to the Company’s consolidated income before income taxes.
(5)Includes amounts not allocated to the reportable segments (primarily related to corporate).
| For the year ended December 31, 2022 | ||||
|---|---|---|---|---|
| (in thousands) · Materials · Magnetics · Total | ||||
| Revenue from external customers | $527,510 | $— | $527,510 | |
| Total consolidated revenues | $527,510 | |||
| Significant segment expenses: | ||||
| Cost of sales (excluding depreciation, depletion and amortization and stock-based compensation expense)(1) | 89,100 | — | ||
| Selling, general and administrative (excluding stock-based compensation expense)(2) | 29,039 | 1,645 | ||
| Other segment items(3) | 1,598 | 1,039 | ||
| Segment Adjusted EBITDA | $407,773 | $(2,684) | 405,089 | |
| Reconciling items to consolidated income before income taxes | ||||
| Corporate expenses and other(4) | (16,458) | |||
| Depreciation, depletion and amortization | (18,356) | |||
| Interest expense, net | (5,786) | |||
| Stock-based compensation expense | (31,780) | |||
| Initial start-up costs | (7,432) | |||
| Transaction-related and other costs | (1,784) | |||
| Accretion of asset retirement and environmental obligations | (1,477) | |||
| Loss on disposals of long-lived assets, net | (391) | |||
| Other income, net | 19,527 | |||
| Income before income taxes | $341,152 | |||
| Segment capital expenditures | $255,829 | $69,297 | $325,126 | |
| Other capital expenditures(5) | 1,469 | |||
| Total capital expenditures for the year ended December 31, 2022 | $326,595 | |||
(1)The primary difference between this significant segment expense and “Cost of sales (excluding depreciation, depletion and amortization) (including related party)” within the Company’s Consolidated Statements of Operations relates to stock-based compensation, which as disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” was $2.9 million for the year ended December 31, 2022. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(2)The primary differences between this significant segment expense and “Selling, general and administrative” within the Company’s Consolidated Statements of Operations relates to stock-based compensation and unallocated corporate costs, which are included in “Corporate expenses and other” in the table above. As disclosed in Note 16, “Stockholders’ Equity and Stock-Based Compensation,” the total stock-based compensation expense included in “Selling, general and administrative” within the Company’s Consolidated Statements of Operations for the year ended December 31, 2022, was $28.6 million. Other differences are the result of excluding certain other costs because they are non-recurring, non-cash or are not related to the segments’ underlying business performance.
(4)Corporate expenses and other represents costs incurred at the corporate level that are not allocated to the operating segments, specifically relating to executive compensation, investor relations, other corporate costs, and unallocated shared service functions such as legal, information technology, human resources, finance and accounting and supply chain. “Corporate expenses and other” is included in the table above to reconcile the total of Segment Adjusted EBITDA to the Company’s consolidated income before income taxes.
(5)Includes amounts not allocated to the reportable segments (primarily related to corporate).
NOTE 21—SUPPLEMENTAL CASH FLOW INFORMATION
Supplemental cash flow information and non-cash investing and financing activities were as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (in thousands) | 2024 | 2023 | 2022 |
| Supplemental cash flow information: | |||
| Cash paid for interest | $12,127 | $2,059 | $2,096 |
| Cash payments related to income taxes, net - federal(1) | $— | $22,170 | $3,939 |
| Cash payments (refunds) related to income taxes, net - state | $870 | $(2,065) | $14,921 |
| Change in construction payables and accrued construction costs | $(16,692) | $18,086 | $34,569 |
| Supplemental non-cash investing and financing activities: | |||
| Common stock issued to acquire intangible asset | $— | $8,963 | $— |
| Common stock issued in exchange for financial advisory services | $3,737 | $— | $— |
| Operating right-of-use assets obtained in exchange for lease liabilities | $36 | $7,690 | $168 |
| Finance right-of-use assets obtained in exchange for lease liabilities | $647 | $371 | $42 |
| Excise tax obligation related to repurchases of common stock | $1,979 | $— | $— |
| Revenue recognized in exchange for debt principal reduction | $— | $— | $13,566 |
| Increase (decrease) in estimates of asset retirement costs | $1,289 | $— | $(10,395) |
| 2026 Notes retired in Debt Exchange | $142,301 | $— | $— |
| 2030 Notes issued in Debt Exchange | $115,293 | $— | $— |
(1)The year ended December 31, 2024, excludes the receipt of $19.4 million related to the 45X Credit claimed on the Company’s 2023 federal tax return, as the 45X Credit is not within the scope of ASC 740. See Note 15, “Government Grants,” for additional information.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.