Go Pro

NextTrip (NTRP) Financials

NextTrip logo
$1.66 -0.38 (-18.63%)
Closing price 07/16/2026 04:00 PM Eastern
Extended Trading
$1.68 +0.02 (+0.90%)
As of 07/16/2026 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for NextTrip

Annual Income Statements for NextTrip

This table shows NextTrip's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
-2.20 -4.42 -5.59 -6.32 -7.01 -7.49 -8.75 -5.03 -7.34 -10 -16
Consolidated Net Income / (Loss)
-2.20 -4.42 -5.57 -6.32 -5.20 -7.38 -8.69 -5.03 -7.33 -10 -16
Net Income / (Loss) Continuing Operations
-2.20 -4.42 -5.57 -6.32 -5.20 -7.38 -8.69 -5.03 -6.66 -10 -16
Total Pre-Tax Income
-2.20 -4.42 -5.57 -6.32 -5.20 -7.38 -8.69 -5.03 -6.66 -10 -16
Total Operating Income
-2.34 -3.90 -5.57 -6.38 -5.70 -8.48 -8.75 -4.95 -5.68 -7.41 -16
Total Gross Profit
-0.49 -1.14 -1.94 -2.53 0.22 -3.19 -4.46 -2.10 -1.54 -2.63 -2.47
Total Revenue
0.97 0.64 0.39 0.40 0.81 1.65 0.63 0.38 0.46 0.50 3.72
Operating Revenue
0.97 0.64 0.39 0.40 0.81 1.65 0.63 0.38 0.46 0.50 3.72
Total Cost of Revenue
1.46 1.78 2.33 2.93 0.59 4.85 5.09 2.48 2.00 3.13 6.18
Operating Cost of Revenue
1.46 1.78 2.33 2.93 0.59 4.85 5.09 2.48 2.00 3.13 5.87
Other Cost of Revenue
- - 0.00 0.00 - - - - - 0.00 0.32
Total Operating Expenses
1.85 2.76 3.63 3.86 5.91 5.28 4.29 2.86 4.14 4.79 14
Selling, General & Admin Expense
0.27 0.32 0.60 0.91 0.70 1.09 1.27 0.89 1.73 2.64 8.03
Marketing Expense
- - - - 0.41 0.50 0.42 0.71 0.48 0.31 0.49
Depreciation Expense
0.18 0.20 0.19 0.19 0.11 0.09 0.12 0.71 1.47 0.71 1.10
Other Operating Expenses / (Income)
0.93 1.21 1.20 1.61 4.10 2.53 1.69 0.55 0.34 1.06 3.63
Impairment Charge
- - - - - - - - - 0.00 0.46
Other Special Charges / (Income)
0.34 0.72 1.15 0.50 0.60 1.07 0.79 0.00 0.12 0.07 0.19
Total Other Income / (Expense), net
0.14 -0.53 -0.01 0.07 0.50 1.09 0.06 -0.08 -0.98 -2.71 0.46
Interest Expense
0.04 0.16 0.00 0.01 0.01 0.01 0.01 0.00 -0.17 1.13 0.10
Interest & Investment Income
0.00 0.04 0.04 0.02 0.00 0.01 0.00 -0.07 -0.05 -0.59 -1.11
Other Income / (Expense), net
0.18 -0.40 -0.04 0.06 0.51 1.09 0.06 -0.01 -1.10 -0.98 1.67
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Gains / (Losses), net
- - - - - - - - 0.00 -0.01 -0.01
Net Income / (Loss) Discontinued Operations
- - - - - - - 0.00 -0.68 0.01 0.00
Preferred Stock Dividends Declared
- 0.00 0.02 0.00 1.81 0.10 0.06 0.00 0.01 0.08 0.34
Basic Earnings per Share
($0.70) ($1.00) ($8.10) ($5.37) ($1.83) ($0.76) ($0.83) ($70.32) ($32.12) ($2.23) ($1.82)
Weighted Average Basic Shares Outstanding
3.13M 4.40M 689.81K 1.18M 3.83M 9.83M 10.50M 71.58K 228.27K 4.57M 8.93M
Diluted Earnings per Share
($0.70) ($1.00) ($8.10) ($5.37) ($1.83) - - ($70.32) ($32.12) ($2.23) ($1.82)
Weighted Average Diluted Shares Outstanding
3.13M 4.40M 689.81K 1.18M 3.83M 9.83M 10.77M 71.58K 228.27K 4.57M 8.93M
Weighted Average Basic & Diluted Shares Outstanding
3.13M 4.40M 689.81K 1.18M 3.83M 9.83M 10.77M - - 7.65M 14.49M

Quarterly Income Statements for NextTrip

This table shows NextTrip's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.31 -3.77 -1.99 -1.55 -2.02 -4.64 -4.52 -3.08 -3.29 -5.36 -3.15
Consolidated Net Income / (Loss)
-1.31 -3.77 -1.98 -1.53 -2.01 -4.60 -4.46 -2.90 -3.28 -5.28 -3.13
Net Income / (Loss) Continuing Operations
-1.31 -3.09 -1.99 -1.53 -2.01 -4.60 -4.46 -2.90 -3.28 -5.28 -3.13
Total Pre-Tax Income
-1.31 -3.09 -1.99 -1.53 -2.01 -4.59 -4.45 -2.90 -3.28 -5.28 -3.13
Total Operating Income
-1.23 -2.33 -1.95 -1.47 -1.77 -2.22 -4.64 -3.20 -3.08 -5.44 -2.91
Total Gross Profit
-0.40 -0.38 -0.61 -0.63 -0.69 -0.69 -0.66 -0.53 -0.45 -0.83 -0.76
Total Revenue
0.21 0.21 0.19 0.15 0.07 0.08 0.14 0.76 1.20 1.62 1.45
Operating Revenue
0.21 0.21 0.19 0.15 0.07 0.08 0.14 0.76 1.20 1.62 1.45
Total Cost of Revenue
0.60 0.59 0.80 0.78 0.77 0.78 0.80 1.29 1.65 2.45 2.22
Operating Cost of Revenue
0.60 0.59 0.80 0.78 0.77 0.78 0.80 1.29 1.65 2.13 2.15
Other Cost of Revenue
- - - - - - 0.00 - - - 0.07
Total Operating Expenses
0.83 1.95 1.34 0.84 1.08 1.52 3.98 2.67 2.63 4.61 2.15
Selling, General & Admin Expense
0.36 0.89 0.67 0.46 0.63 0.89 1.23 1.54 1.94 3.32 1.39
Marketing Expense
0.14 0.25 0.16 0.05 0.03 0.07 0.09 0.17 0.06 0.16 0.13
Depreciation Expense
0.27 0.53 0.29 0.10 0.15 0.18 0.21 0.22 0.27 0.40 0.34
Other Operating Expenses / (Income)
0.06 0.16 0.21 0.22 0.27 0.35 2.32 0.74 0.37 0.21 0.30
Other Special Charges / (Income)
0.00 0.12 0.02 0.01 0.01 0.03 0.14 0.00 0.00 0.05 -0.01
Total Other Income / (Expense), net
-0.08 -0.76 -0.04 -0.06 -0.24 -2.37 0.19 0.30 -0.19 0.16 -0.21
Interest Expense
- - 0.00 0.00 0.00 1.13 0.07 0.00 0.03 - 0.00
Interest & Investment Income
-0.08 0.17 -0.04 -0.06 -0.24 -0.25 -0.28 -0.29 -0.35 -0.19 -0.25
Other Income / (Expense), net
- - 0.00 0.00 0.00 -0.98 0.54 0.59 0.19 0.34 0.04
Income Tax Expense
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Other Gains / (Losses), net
- - 0.00 0.00 0.00 -0.01 -0.01 0.00 0.00 - 0.00
Preferred Stock Dividends Declared
0.00 0.01 0.01 0.01 0.01 0.05 0.06 0.18 0.01 0.08 0.02
Basic Earnings per Share
($15.69) ($16.54) ($1.55) ($1.14) ($0.35) ($1.02) ($0.68) ($0.39) ($0.37) ($0.38) ($0.22)
Weighted Average Basic Shares Outstanding
83.37K 228.27K 1.28M 1.36M 5.81M 4.57M 6.59M 7.93M 8.97M 8.93M 14.32M
Diluted Earnings per Share
($15.69) ($16.54) ($1.55) ($1.14) ($0.35) ($1.02) ($0.68) ($0.39) ($0.37) ($0.38) ($0.22)
Weighted Average Diluted Shares Outstanding
83.37K 228.27K 1.28M 1.36M 5.81M 4.57M 6.59M 7.93M 8.97M 8.93M 14.32M
Weighted Average Basic & Diluted Shares Outstanding
- 0.00 - 1.42M 1.59M 7.65M 7.85M 8.37M 13.67M 14.49M 14.92M

Annual Cash Flow Statements for NextTrip

This table details how cash moves in and out of NextTrip's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Change in Cash & Equivalents
-1.14 1.12 -0.24 -1.19 3.61 7.75 -8.60 0.05 0.04 0.74 0.63
Net Cash From Operating Activities
-1.96 -2.64 -3.76 -5.51 -4.81 -6.30 -8.21 -3.79 -5.73 -5.08 -4.56
Net Cash From Continuing Operating Activities
-1.26 -2.64 -3.76 -5.51 -4.81 -6.30 -8.21 -3.79 -5.06 -5.09 -4.56
Net Income / (Loss) Continuing Operations
-2.20 -4.42 -5.57 -6.32 -5.20 -7.38 -8.69 -5.03 -6.66 -10 -16
Depreciation Expense
0.27 0.20 0.19 0.19 0.11 0.09 0.12 0.72 1.47 0.71 1.10
Amortization Expense
0.02 0.45 - - - - - - 0.00 0.34 0.69
Non-Cash Adjustments To Reconcile Net Income
-0.01 0.94 1.22 0.83 0.99 0.63 0.91 -0.02 1.50 2.46 8.81
Changes in Operating Assets and Liabilities, net
0.30 0.21 0.40 -0.22 -0.70 0.36 -0.54 0.54 -1.37 1.53 0.76
Net Cash From Discontinued Operating Activities
- - - - - - - 0.00 -0.68 0.01 0.00
Net Cash From Investing Activities
-0.08 -0.93 0.40 -0.09 -0.30 -0.36 -0.39 -4.29 0.98 -1.03 -2.72
Net Cash From Continuing Investing Activities
-0.08 -0.93 0.40 -0.09 -0.30 -0.36 -0.39 -4.29 0.98 -1.03 -2.72
Purchase of Property, Plant & Equipment
-0.02 -0.07 -0.08 -0.03 -0.09 -0.18 -0.16 -2.36 -1.03 -0.53 -0.71
Acquisitions
-0.07 -0.07 -0.15 -0.17 -0.21 -0.18 -0.22 0.00 0.42 0.00 -1.34
Purchase of Investments
- - - - - - - - 0.00 -0.50 -0.03
Sale of Property, Plant & Equipment
- 0.00 0.63 0.12 - - - 0.00 1.59 0.00 0.00
Other Investing Activities, net
0.00 -0.79 - 0.00 - - - -1.93 - 0.00 -0.65
Net Cash From Financing Activities
0.90 4.68 3.12 4.41 8.72 14 0.00 8.13 4.79 6.85 7.92
Net Cash From Continuing Financing Activities
0.90 4.68 3.13 4.41 8.72 14 0.00 8.13 4.79 6.85 7.92
Repayment of Debt
0.00 -0.50 - 0.00 -0.05 - - - - 1.97 -0.36
Repurchase of Common Equity
0.00 - - - - -1.60 0.00 - - 0.00 -0.30
Issuance of Debt
0.90 - - 4.98 3.60 15 0.00 8.13 1.28 2.12 2.71
Issuance of Preferred Equity
- 0.00 1.35 - - - - 0.00 1.60 2.45 0.56
Issuance of Common Equity
0.00 5.82 2.04 - - - - 0.00 1.91 0.32 5.30
Cash Interest Paid
0.00 0.09 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.09 0.38
Cash Income Taxes Paid
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for NextTrip

This table details how cash moves in and out of NextTrip's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
0.44 -0.22 -0.29 0.07 -0.09 1.05 -0.93 1.71 0.59 -0.73 -0.89
Net Cash From Operating Activities
-0.87 -3.47 -1.14 -0.81 -1.18 -1.94 -1.04 0.57 -1.98 -2.11 -2.34
Net Cash From Continuing Operating Activities
-0.87 -2.79 -1.15 -0.81 -1.18 -1.94 -1.04 0.57 -1.98 -2.11 -2.34
Net Income / (Loss) Continuing Operations
-1.31 -3.09 -1.99 -1.53 -2.01 -4.60 -4.46 -2.90 -3.28 -5.28 -3.13
Consolidated Net Income / (Loss)
-1.31 - -1.99 -1.53 -2.01 - -4.46 -2.90 -3.28 - -3.13
Depreciation Expense
0.31 0.41 0.29 0.10 0.15 0.18 0.21 0.22 0.27 0.40 0.34
Amortization Expense
- - 0.00 - 0.16 0.19 0.23 0.80 1.30 -2.34 0.11
Non-Cash Adjustments To Reconcile Net Income
- 1.50 0.01 0.01 0.34 2.09 2.95 0.43 -0.02 6.24 0.49
Changes in Operating Assets and Liabilities, net
0.12 -1.62 0.54 0.62 0.18 0.19 0.03 2.02 -0.25 -1.14 -0.16
Net Cash From Investing Activities
-0.08 1.40 -0.17 -0.22 -0.08 -0.57 -1.28 -0.47 - -0.97 -0.24
Net Cash From Continuing Investing Activities
-0.08 1.40 -0.17 -0.22 -0.08 -0.57 -1.28 -0.47 - -0.97 -0.24
Purchase of Property, Plant & Equipment
-0.08 -0.60 -0.17 -0.22 -0.08 -0.07 -0.38 -0.03 - -0.30 -0.24
Acquisitions
- - 0.00 - - - -0.90 -0.44 - - 0.00
Net Cash From Financing Activities
1.39 1.84 1.02 1.10 1.18 3.56 1.39 1.61 2.57 2.35 1.69
Net Cash From Continuing Financing Activities
1.39 1.84 1.02 1.10 1.18 3.56 1.39 1.61 2.57 2.35 1.69
Repayment of Debt
- - - - 0.72 1.10 0.19 - 0.33 -0.66 -0.10
Repurchase of Common Equity
- - - - - - 0.00 - - - -0.13
Issuance of Debt
1.39 -1.67 1.02 0.87 0.25 -0.02 1.20 1.15 0.17 - 0.60
Issuance of Preferred Equity
- 1.60 - - 0.20 2.16 0.00 - 0.26 0.30 0.15
Issuance of Common Equity
- - - - - 0.32 0.00 - 1.82 3.00 1.17
Cash Interest Paid
0.00 0.00 0.00 0.00 0.03 0.05 0.02 0.07 0.02 0.26 0.03
Cash Income Taxes Paid
- - 0.00 - - - 0.00 - - - 0.00

Annual Balance Sheets for NextTrip

This table presents NextTrip's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Total Assets
1.87 3.39 2.43 1.69 5.70 14 5.70 5.88 5.09 9.94 13
Total Current Assets
0.91 2.66 1.75 0.94 4.78 13 4.27 2.22 1.70 2.47 3.15
Cash & Equivalents
0.40 1.52 1.28 0.09 3.70 11 2.85 0.28 0.32 1.06 1.70
Accounts Receivable
0.29 0.10 0.04 0.06 0.33 0.41 0.37 0.00 0.03 0.02 0.12
Prepaid Expenses
0.04 0.06 0.07 0.20 0.09 0.11 0.11 0.01 0.34 1.38 1.34
Plant, Property, & Equipment, net
0.56 0.41 0.28 0.13 0.14 0.23 0.30 0.02 0.01 0.00 0.00
Total Noncurrent Assets
0.39 0.33 0.41 0.62 0.78 0.93 1.13 3.64 3.38 7.47 9.92
Long-Term Investments
- - - 0.00 - - - - 0.00 3.41 2.50
Goodwill
- - - - - - - 0.00 1.17 1.17 3.12
Intangible Assets
0.23 0.29 0.40 0.57 0.75 0.93 1.13 2.61 2.17 2.13 4.26
Other Noncurrent Operating Assets
0.17 0.03 0.00 0.05 0.03 - - 1.04 0.04 0.76 0.04
Total Liabilities & Shareholders' Equity
1.87 3.39 2.43 1.69 5.70 14 5.70 5.88 5.09 9.94 13
Total Liabilities
0.89 0.38 0.70 1.04 0.54 0.98 0.63 5.40 1.96 2.57 7.32
Total Current Liabilities
0.80 0.38 0.70 1.04 0.45 0.98 0.63 4.54 1.96 2.57 3.91
Short-Term Debt
0.56 0.10 0.05 0.05 - - - 3.51 0.83 0.57 0.57
Accounts Payable
0.11 0.10 0.22 0.73 0.13 0.21 0.28 0.52 0.53 1.18 0.73
Accrued Expenses
0.12 0.15 0.38 0.12 0.24 0.63 0.23 0.33 0.46 0.72 0.75
Current Deferred Revenue
0.00 0.04 0.05 0.14 0.08 0.15 0.12 0.02 0.14 0.10 1.66
Other Current Liabilities
- - - - - - - 0.15 - 0.00 0.22
Total Noncurrent Liabilities
0.09 0.00 0.00 0.00 0.09 0.00 0.00 0.86 0.00 0.00 3.40
Long-Term Debt
- - - - - - - - - 0.00 3.10
Other Noncurrent Operating Liabilities
0.09 0.00 0.00 0.00 0.05 - - - - 0.00 0.31
Commitments & Contingencies
0.00 0.00 0.00 - - 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - - - 0.00 0.00
Total Equity & Noncontrolling Interests
0.98 3.01 1.74 0.65 5.16 13 5.07 0.48 3.13 7.37 5.76
Total Preferred & Common Equity
0.98 3.01 1.74 0.65 5.16 13 5.07 0.48 3.13 7.37 5.37
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.98 3.01 1.74 0.65 5.16 13 5.07 0.48 3.13 7.36 5.76
Common Stock
11 17 22 27 38 53 54 17 27 42 56
Retained Earnings
-9.76 -14 -20 -26 -33 -41 -49 -17 -24 -34 -51

Quarterly Balance Sheets for NextTrip

This table presents NextTrip's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 9/30/2023 5/31/2024 8/31/2024 11/30/2024 5/31/2025 8/31/2025 11/30/2025 5/31/2026
Total Assets
2.84 4.70 4.89 4.98 11 14 14 12
Total Current Assets
1.43 1.43 1.36 1.52 1.56 3.52 4.30 2.49
Cash & Equivalents
0.56 0.04 0.10 0.02 0.13 1.84 2.43 0.80
Accounts Receivable
0.06 0.03 0.01 0.02 0.11 0.27 0.37 0.25
Prepaid Expenses
0.04 0.36 0.24 0.49 1.32 1.42 1.50 1.44
Plant, Property, & Equipment, net
0.16 0.01 0.01 0.01 0.00 0.00 0.00 0.00
Total Noncurrent Assets
1.25 3.27 3.52 3.45 9.39 10 10 9.83
Long-Term Investments
- - - - 2.42 2.42 2.42 2.50
Goodwill
- 1.17 1.17 1.17 2.84 3.12 3.12 3.12
Intangible Assets
1.25 2.06 2.31 2.24 3.38 4.08 3.81 4.16
Other Noncurrent Operating Assets
- 0.05 0.05 0.04 0.76 0.76 0.77 0.04
Total Liabilities & Shareholders' Equity
2.84 4.70 4.89 4.98 11 14 14 12
Total Liabilities
0.86 3.53 5.02 6.39 4.29 7.93 8.15 7.42
Total Current Liabilities
0.86 3.53 5.02 6.39 2.70 5.00 5.05 4.09
Short-Term Debt
- 1.85 2.86 3.79 0.76 0.57 1.00 1.10
Accounts Payable
0.61 0.97 1.15 1.33 1.07 1.38 1.24 0.96
Accrued Expenses
0.15 0.55 0.88 1.18 0.56 0.65 0.86 0.95
Current Deferred Revenue
0.11 0.15 0.14 0.09 0.31 2.10 1.69 0.85
Other Current Liabilities
- - - - - 0.30 0.26 0.23
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 1.59 2.93 3.10 3.33
Long-Term Debt
- - - - 1.59 2.93 3.10 3.10
Other Noncurrent Operating Liabilities
- - - - - - - 0.23
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - 0.39 0.39 0.81
Total Equity & Noncontrolling Interests
1.97 1.17 -0.13 -1.42 6.67 5.59 5.89 4.09
Total Preferred & Common Equity
1.97 1.17 -0.13 -1.42 6.67 5.59 5.89 3.70
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1.97 1.17 -0.13 -1.42 6.67 5.59 5.89 4.09
Common Stock
55 27 28 28 46 48 51 58
Retained Earnings
-53 -26 -28 -30 -39 -42 -45 -54

Annual Metrics And Ratios for NextTrip

This table displays calculated financial ratios and metrics derived from NextTrip's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
DEI Shares Outstanding
6,267,577.00 4,718,651.00 8,700,204.00 14,037,590.00 5,833,245.00 10,498,802.00 10,498,802.00 10,498,802.00 780,423.00 1,592,738.00 13,666,807.00
DEI Adjusted Shares Outstanding
6,267,577.00 4,718,651.00 8,700,204.00 14,037,590.00 5,833,245.00 10,498,802.00 10,498,802.00 10,498,802.00 780,423.00 1,592,738.00 13,666,807.00
DEI Earnings Per Adjusted Shares Outstanding
-0.35 -0.94 -0.64 -0.45 -1.20 -0.71 -0.83 -0.48 -9.40 -6.40 -1.19
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-21.74% -33.67% -39.38% 3.57% 100.65% 104.56% -61.83% -39.27% 19.83% 9.30% 641.00%
EBITDA Growth
-22.34% -95.84% -47.93% -13.35% 17.17% -43.51% -17.54% 50.51% -25.08% -38.35% -75.90%
EBIT Growth
-27.16% -99.48% -30.27% -12.90% 18.03% -42.41% -17.62% 42.89% -36.55% -23.95% -75.03%
NOPAT Growth
-37.99% -66.51% -42.83% -14.63% 10.73% -48.79% -3.18% 43.40% -14.69% -30.53% -120.75%
Net Income Growth
-29.51% -101.40% -25.98% -13.40% 17.73% -42.01% -17.71% 42.09% -45.67% -38.02% -57.23%
EPS Growth
-29.51% -42.86% -25.98% -13.40% 65.92% 0.00% 0.00% 0.00% 54.32% 93.06% 18.39%
Operating Cash Flow Growth
-55.68% -34.45% -42.62% -46.55% 12.78% -30.96% -30.37% 53.82% -51.12% 11.36% 10.21%
Free Cash Flow Firm Growth
33.32% -154.91% 11.85% -63.05% -5.67% -21.67% -17.93% 16.17% 47.97% -65.81% -163.38%
Invested Capital Growth
-25.46% 39.96% -68.32% 21.59% 137.94% -3.43% 57.77% 105.53% -20.70% -4.68% 50.97%
Revenue Q/Q Growth
-21.33% -20.59% -20.47% 23.10% 4.68% 12.21% -23.68% -26.78% 72.04% -19.60% 70.43%
EBITDA Q/Q Growth
8.68% -32.15% -6.17% 0.89% 5.21% -11.81% 1.96% 26.40% -102.98% -14.30% -52.24%
EBIT Q/Q Growth
3.21% -35.00% -6.87% 0.97% 5.51% -11.62% 1.82% 15.41% -57.05% -11.57% -14.77%
NOPAT Q/Q Growth
-5.07% -9.63% -20.52% 0.94% 2.60% -11.99% 4.90% 16.51% -31.65% 1.50% -24.49%
Net Income Q/Q Growth
1.43% -32.06% -6.79% 0.80% 2.87% -14.03% 4.94% 14.35% -57.13% -8.93% -4.49%
EPS Q/Q Growth
1.43% -36.99% -6.79% 0.80% -20.39% 0.00% 0.00% 14.35% 42.20% -38.51% -5.20%
Operating Cash Flow Q/Q Growth
-27.11% -1.86% -11.20% 0.91% -2.49% -6.40% -3.97% 14.05% -65.13% 23.05% -3.77%
Free Cash Flow Firm Q/Q Growth
17.39% -6.42% -14.19% 4.34% -4.90% -5.22% -5.01% -63.97% -89.00% 34.22% -6.84%
Invested Capital Q/Q Growth
9.65% 3.41% -34.14% -41.03% -6.12% -23.70% 10.28% 223.05% 0.00% 46.57% -5.55%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-50.99% -177.99% -498.78% -628.33% 26.69% -193.40% -707.45% -547.60% -336.41% -523.98% -66.40%
EBITDA Margin
-193.34% -570.80% -1,393.04% -1,524.64% -629.37% -441.53% -1,359.77% -1,108.12% -1,156.69% -1,464.08% -347.55%
Operating Margin
-242.29% -608.22% -1,433.14% -1,586.22% -705.74% -513.35% -1,387.79% -1,293.48% -1,238.00% -1,478.48% -440.45%
EBIT Margin
-223.19% -671.21% -1,442.55% -1,572.49% -642.40% -447.23% -1,378.20% -1,296.03% -1,476.86% -1,674.72% -395.59%
Profit (Net Income) Margin
-227.32% -690.20% -1,434.52% -1,570.61% -643.99% -447.07% -1,378.81% -1,314.81% -1,598.28% -2,018.27% -428.26%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 110.14% 99.99% 100.07%
Interest Burden Percent
101.85% 102.83% 99.44% 99.88% 100.25% 99.96% 100.04% 101.45% 98.25% 120.53% 108.18%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-122.75% -199.46% -370.92% -797.61% -383.99% -412.82% -336.36% -101.81% -96.81% -146.28% -263.65%
ROIC Less NNEP Spread (ROIC-NNEP)
-42.24% 71.30% -244.21% -505.27% -319.20% -393.69% -300.43% -352.42% -242.71% 143.93% -62.74%
Return on Net Nonoperating Assets (RNNOA)
14.43% -22.38% 136.09% 268.16% 205.16% 330.88% 239.43% -79.29% -309.16% -46.61% 21.20%
Return on Equity (ROE)
-108.32% -221.84% -234.83% -529.45% -178.82% -81.94% -96.94% -181.10% -405.97% -192.89% -242.44%
Cash Return on Invested Capital (CROIC)
-93.57% -232.76% -267.15% -817.10% -465.62% -409.33% -381.18% -170.89% -73.72% -141.49% -304.26%
Operating Return on Assets (OROA)
-85.28% -163.47% -192.42% -307.00% -140.35% -75.61% -88.91% -85.63% -123.48% -111.78% -127.74%
Return on Assets (ROA)
-86.86% -168.10% -191.35% -306.63% -140.70% -75.58% -88.95% -86.87% -133.64% -134.71% -138.29%
Return on Common Equity (ROCE)
-108.32% -221.84% -234.83% -529.45% -178.82% -81.94% -96.94% -181.10% -405.92% -192.82% -242.38%
Return on Equity Simple (ROE_SIMPLE)
-224.85% -146.90% -321.20% -969.09% -100.71% -57.42% -171.29% -1,039.74% -234.40% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.64 -2.73 -3.90 -4.47 -3.99 -5.94 -6.12 -3.47 -3.98 -5.19 -11
NOPAT Margin
-169.60% -425.75% -1,003.20% -1,110.36% -494.02% -359.35% -971.45% -905.44% -866.60% -1,034.93% -308.32%
Net Nonoperating Expense Percent (NNEP)
-80.51% -270.75% -126.71% -292.34% -64.79% -19.13% -35.94% 250.62% 145.91% -290.21% -200.90%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -100.49% -65.42% -121.54%
Cost of Revenue to Revenue
150.99% 277.99% 598.78% 728.33% 73.31% 293.40% 807.45% 647.60% 436.41% 623.98% 166.40%
SG&A Expenses to Revenue
28.24% 50.69% 154.79% 225.27% 86.92% 65.88% 200.96% 232.39% 377.14% 526.68% 216.06%
R&D to Revenue
12.48% 47.12% 126.98% 161.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
191.30% 430.23% 934.36% 958.51% 732.43% 319.95% 680.34% 745.88% 901.60% 954.50% 374.05%
Earnings before Interest and Taxes (EBIT)
-2.16 -4.30 -5.61 -6.33 -5.19 -7.39 -8.69 -4.96 -6.78 -8.40 -15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.87 -3.66 -5.41 -6.14 -5.08 -7.29 -8.57 -4.24 -5.31 -7.34 -13
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2,078.42 673.66 1,503.98 4,226.89 76.36 30.04 16.55 258.07 0.75 0.86 6.81
Price to Tangible Book Value (P/TBV)
2,705.47 746.64 1,961.77 33,253.52 89.40 32.37 21.27 0.00 0.00 1.56 0.00
Price to Revenue (P/Rev)
2,101.25 3,165.16 6,717.02 6,850.57 488.34 233.90 133.26 326.35 5.09 12.64 10.56
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1,780.70 1,270.24 5,159.29 4,484.08 267.02 265.38 36.42 28.17 0.78 0.70 7.40
Enterprise Value to Revenue (EV/Rev)
2,101.42 3,162.95 6,713.86 6,850.47 483.76 226.97 128.75 337.05 6.19 4.87 10.41
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.58 0.03 0.03 0.08 0.00 0.00 0.00 9.05 0.26 0.08 0.64
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.79 0.00 0.00 0.54
Financial Leverage
-0.34 -0.31 -0.56 -0.53 -0.64 -0.84 -0.80 0.23 1.27 -0.32 -0.34
Leverage Ratio
1.25 1.32 1.23 1.73 1.27 1.08 1.09 2.08 3.04 1.43 1.75
Compound Leverage Factor
1.27 1.36 1.22 1.72 1.27 1.08 1.09 2.11 2.98 1.73 1.90
Debt to Total Capital
36.51% 3.21% 2.80% 7.12% 0.00% 0.00% 0.00% 90.05% 20.94% 7.15% 38.88%
Short-Term Debt to Total Capital
36.51% 3.21% 2.80% 7.12% 0.00% 0.00% 0.00% 72.27% 20.94% 7.15% 6.01%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.78% 0.00% 0.00% 32.87%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.04% 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% 0.00%
Common Equity to Total Capital
63.49% 96.79% 97.20% 92.88% 100.00% 100.00% 100.00% 9.95% 79.05% 92.81% 61.12%
Debt to EBITDA
-0.30 -0.03 -0.01 -0.01 0.00 0.00 0.00 -1.03 -0.16 -0.08 -0.28
Net Debt to EBITDA
-0.09 0.39 0.23 0.01 0.00 0.00 0.00 -0.97 -0.10 0.53 0.04
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.20 0.00 0.00 -0.24
Debt to NOPAT
-0.34 -0.04 -0.01 -0.01 0.00 0.00 0.00 -1.26 -0.21 -0.11 -0.32
Net Debt to NOPAT
-0.10 0.52 0.32 0.01 0.00 0.00 0.00 -1.18 -0.13 0.75 0.05
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.25 0.00 0.00 -0.27
Altman Z-Score
1,354.90 3,170.46 2,232.32 1,557.99 430.69 231.51 63.85 6.69 -10.30 -6.11 -5.69
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.03% 0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.14 6.94 2.51 0.91 10.61 12.93 6.79 0.49 0.87 0.96 0.81
Quick Ratio
0.86 6.29 2.07 0.14 8.95 12.09 5.11 0.49 0.69 0.42 0.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1.25 -3.19 -2.81 -4.58 -4.84 -5.89 -6.94 -5.82 -3.03 -5.02 -13
Operating Cash Flow to CapEx
-8,723.72% -3,798.27% 0.00% 0.00% -5,461.17% -3,451.07% -4,988.49% -160.91% 0.00% -951.78% -643.55%
Free Cash Flow to Firm to Interest Expense
-31.06 -19.68 -707.91 -527.09 -347.80 -522.49 -944.91 0.00 0.00 -4.42 -138.29
Operating Cash Flow to Interest Expense
-48.78 -16.30 -948.81 -634.98 -345.83 -559.21 -1,118.06 0.00 0.00 -4.48 -47.71
Operating Cash Flow Less CapEx to Interest Expense
-49.34 -16.73 -809.35 -624.80 -352.17 -575.42 -1,140.47 0.00 0.00 -4.95 -55.13
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.38 0.24 0.13 0.20 0.22 0.17 0.06 0.07 0.08 0.07 0.32
Accounts Receivable Turnover
3.40 3.26 5.42 8.53 4.17 4.44 1.61 0.00 0.00 17.70 52.43
Inventory Turnover
14.07 9.38 10.75 6.99 0.94 7.08 6.13 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.51 1.31 1.13 1.98 6.04 8.91 2.35 2.38 40.12 93.19 1,298.68
Accounts Payable Turnover
19.38 16.73 14.62 6.21 1.38 28.90 21.04 6.22 3.81 3.65 6.47
Days Sales Outstanding (DSO)
107.35 111.82 67.32 42.78 87.49 82.18 226.90 0.00 0.00 20.62 6.96
Days Inventory Outstanding (DIO)
25.94 38.91 33.95 52.23 387.95 51.58 59.55 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
18.83 21.82 24.97 58.81 263.92 12.63 17.35 58.64 95.81 100.11 56.38
Cash Conversion Cycle (CCC)
114.45 128.91 76.30 36.19 211.52 121.13 269.10 -58.64 -95.81 -79.49 -49.42
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1.14 1.60 0.51 0.61 1.46 1.41 2.23 4.58 3.63 3.46 5.23
Invested Capital Turnover
0.72 0.47 0.37 0.72 0.78 1.15 0.35 0.11 0.11 0.14 0.86
Increase / (Decrease) in Invested Capital
-0.39 0.46 -1.09 0.11 0.85 -0.05 0.82 2.35 -0.95 -0.17 1.76
Enterprise Value (EV)
2,031 2,028 2,609 2,757 391 375 81 129 2.84 2.44 39
Market Capitalization
2,031 2,029 2,610 2,757 394 386 84 125 2.33 6.34 39
Book Value per Share
$0.16 $0.64 $0.20 $0.05 $0.89 $1.22 $0.48 $0.05 $4.01 $4.62 $0.42
Tangible Book Value per Share
$0.12 $0.58 $0.15 $0.01 $0.76 $1.14 $0.38 ($0.20) ($0.27) $2.55 ($0.12)
Total Capital
1.54 3.11 1.79 0.70 5.16 13 5.07 4.86 3.96 7.93 9.43
Total Debt
0.56 0.10 0.05 0.05 0.00 0.00 0.00 4.38 0.83 0.57 3.66
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.86 0.00 0.00 3.10
Net Debt
0.16 -1.42 -1.23 -0.04 -3.70 -11 -2.85 4.10 0.50 -3.90 -0.53
Capital Expenditures (CapEx)
0.02 0.07 -0.55 -0.09 0.09 0.18 0.16 2.36 -0.56 0.53 0.71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.27 0.86 -0.18 -0.14 0.63 0.26 0.80 0.92 0.24 -0.60 -1.89
Debt-free Net Working Capital (DFNWC)
0.67 2.37 1.10 -0.05 4.33 12 3.64 1.20 0.57 0.46 -0.19
Net Working Capital (NWC)
0.11 2.27 1.05 -0.10 4.33 12 3.64 -2.31 -0.26 -0.11 -0.76
Net Nonoperating Expense (NNE)
0.56 1.70 1.68 1.85 1.21 1.45 2.57 1.57 3.36 4.93 4.46
Net Nonoperating Obligations (NNO)
0.16 -1.42 -1.23 -0.04 -3.70 -11 -2.85 4.10 0.50 -3.90 -0.53
Total Depreciation and Amortization (D&A)
0.29 0.64 0.19 0.19 0.11 0.09 0.12 0.72 1.47 1.06 1.78
Debt-free, Cash-free Net Working Capital to Revenue
28.38% 133.86% -45.75% -33.60% 78.17% 15.46% 126.67% 240.67% 52.85% -119.74% -50.90%
Debt-free Net Working Capital to Revenue
69.60% 370.30% 283.61% -12.01% 536.49% 708.48% 578.10% 314.46% 123.44% 92.13% -5.25%
Net Working Capital to Revenue
11.46% 354.70% 270.74% -24.43% 536.49% 708.48% 578.10% -603.57% -57.11% -21.06% -20.48%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.70) ($1.04) ($0.81) ($5.37) ($1.83) ($0.76) ($0.83) $0.00 ($32.12) ($2.23) ($1.82)
Adjusted Weighted Average Basic Shares Outstanding
64.57M 4.40M 10.54M 1.63M 8.30M 10.50M 10.50M 0.00 228.27K 4.57M 8.93M
Adjusted Diluted Earnings per Share
($0.70) ($1.04) ($0.81) ($5.37) ($1.83) ($0.76) $0.00 $0.00 ($32.12) ($2.23) ($1.82)
Adjusted Weighted Average Diluted Shares Outstanding
64.57M 4.40M 10.54M 1.63M 8.30M 10.50M 10.77M 0.00 228.27K 4.57M 8.93M
Adjusted Basic & Diluted Earnings per Share
($0.70) ($1.04) ($0.81) ($5.37) ($1.83) ($0.76) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
3.13M 4.40M 6.90M 1.18M 3.83M 9.83M 10.77M 0.00 0.00 7.65M 14.49M
Normalized Net Operating Profit after Tax (NOPAT)
-1.40 -2.23 -3.10 -4.12 -3.57 -5.19 -5.57 -3.47 -3.89 -5.14 -11
Normalized NOPAT Margin
-144.86% -347.15% -796.83% -1,023.87% -442.28% -314.15% -883.37% -905.44% -848.82% -1,025.46% -295.94%
Pre Tax Income Margin
-227.32% -690.20% -1,434.52% -1,570.61% -643.99% -447.07% -1,378.81% -1,314.81% -1,451.08% -2,018.46% -427.95%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-53.62 -26.58 -1,413.36 -728.66 -372.97 -655.82 -1,182.92 0.00 0.00 -7.40 -153.75
NOPAT to Interest Expense
-40.74 -16.86 -982.90 -514.52 -286.82 -526.95 -833.81 0.00 0.00 -4.57 -119.83
EBIT Less CapEx to Interest Expense
-54.18 -27.01 -1,273.90 -718.48 -379.30 -672.03 -1,205.34 0.00 0.00 -7.87 -161.16
NOPAT Less CapEx to Interest Expense
-41.30 -17.29 -843.44 -504.34 -293.16 -543.15 -856.22 0.00 0.00 -5.04 -127.24
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% -0.27% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% -0.27% 0.00% 0.00% -21.68% 0.00% 0.00% 0.00% 0.00% -1.85%

Quarterly Metrics And Ratios for NextTrip

This table displays calculated financial ratios and metrics derived from NextTrip's official financial filings.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
780,423.00 780,423.00 780,423.00 1,388,641.00 1,421,427.00 1,592,738.00 7,653,525.00 7,846,603.00 8,366,471.00 13,666,807.00 14,493,468.00
DEI Adjusted Shares Outstanding
780,423.00 780,423.00 780,423.00 1,388,641.00 1,421,427.00 1,592,738.00 7,653,525.00 7,846,603.00 8,366,471.00 13,666,807.00 14,493,468.00
DEI Earnings Per Adjusted Shares Outstanding
-1.68 -4.84 -2.55 -1.11 -1.42 -2.92 -0.59 -0.39 -0.39 -0.39 -0.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
44.93% 1,408.12% 865.10% 458.50% -63.73% -59.42% -26.47% 390.39% 1,508.00% 1,838.90% 945.72%
EBITDA Growth
-8.95% -385.78% -153.54% -91.45% -59.60% -47.90% -119.91% -16.01% 9.81% -147.96% 33.80%
EBIT Growth
-41.76% -124.19% -89.56% -35.17% -44.06% -37.36% -109.97% -77.63% -63.25% -59.07% 29.90%
NOPAT Growth
-36.74% -141.37% -89.56% -35.17% -44.06% 4.85% -137.64% -117.99% -73.93% -145.14% 37.20%
Net Income Growth
-50.09% -241.89% -80.64% -32.21% -53.58% -22.02% -125.26% -88.85% -63.02% -14.87% 29.88%
EPS Growth
-899.36% -10.78% 88.20% 91.81% 97.77% 93.83% 56.13% 65.79% -5.71% 62.75% 67.65%
Operating Cash Flow Growth
-406.93% -187.49% -93.16% -1.06% -35.65% 43.90% 8.72% 170.64% -67.45% -8.53% -124.75%
Free Cash Flow Firm Growth
2,151.78% 77.42% -423.22% -389.31% -747.95% -102.27% -54.90% -32.75% -47.94% -302.89% 79.81%
Invested Capital Growth
0.00% -20.70% 0.00% 0.00% 0.00% -4.68% 116.98% 99.32% 134.28% 50.97% -10.50%
Revenue Q/Q Growth
643.91% -0.02% -8.24% -18.17% -51.69% 11.87% 66.27% 445.75% 58.40% 34.90% -10.33%
EBITDA Q/Q Growth
-28.12% -108.49% 13.15% 17.48% -6.81% -93.20% -29.13% 46.27% 16.97% -431.19% 65.52%
EBIT Q/Q Growth
-13.26% -89.36% 16.25% 24.74% -20.71% -80.56% -28.02% 36.34% -10.93% -75.93% 43.58%
NOPAT Q/Q Growth
-13.26% -89.36% 16.25% 24.74% -20.71% -25.07% -109.17% 30.97% 3.69% -76.28% 46.42%
Net Income Q/Q Growth
-12.71% -188.00% 47.48% 22.44% -30.93% -128.81% 3.05% 34.98% -13.02% -61.22% 40.82%
EPS Q/Q Growth
-12.72% -5.42% 90.63% 26.45% 69.30% -191.43% 33.33% 42.65% 5.13% -2.70% 42.11%
Operating Cash Flow Q/Q Growth
-8.76% -297.55% 67.05% 29.07% -45.98% -64.42% 46.39% 154.90% -446.03% -6.57% -11.03%
Free Cash Flow Firm Q/Q Growth
-55.93% -222.92% -536.06% 16.04% 1.29% 61.63% -387.10% 28.05% -10.01% -4.50% 75.59%
Invested Capital Q/Q Growth
0.00% 0.00% -17.91% -12.05% -9.92% 46.57% 86.85% -19.21% 5.88% -5.55% 10.77%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-193.10% -186.21% -323.92% -407.59% -928.04% -830.53% -473.98% -69.95% -37.63% -51.11% -52.69%
EBITDA Margin
-446.78% -931.73% -881.82% -889.25% -1,966.16% -3,395.47% -2,637.17% -210.37% -110.27% -434.23% -166.95%
Operating Margin
-598.24% -1,133.13% -1,034.15% -951.01% -2,376.27% -2,656.63% -3,342.10% -422.74% -257.04% -335.89% -200.71%
EBIT Margin
-598.24% -1,133.13% -1,034.15% -951.01% -2,376.27% -3,835.11% -2,952.95% -344.47% -241.25% -314.63% -197.96%
Profit (Net Income) Margin
-635.73% -1,831.34% -1,048.09% -993.31% -2,692.12% -5,506.13% -3,210.64% -382.52% -272.93% -326.20% -215.29%
Tax Burden Percent
100.00% 121.84% 99.55% 100.07% 99.97% 100.16% 100.25% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
106.27% 132.65% 101.80% 104.37% 113.32% 143.34% 108.45% 111.05% 113.14% 103.68% 108.75%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -88.61% -304.91% -383.22% -878.26% -262.85% -223.48% -79.51% -99.34% -201.06% -115.25%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -181.45% -372.30% -419.94% -918.91% -83.64% -373.14% -144.96% -172.85% -134.58% -428.43%
Return on Net Nonoperating Assets (RNNOA)
0.00% -231.13% -580.06% 8,632.13% 2,452.68% 27.09% -76.97% -49.73% -108.02% 45.48% -25.68%
Return on Equity (ROE)
0.00% -319.73% -884.96% 8,248.92% 1,574.42% -235.76% -300.45% -129.25% -207.36% -155.57% -140.93%
Cash Return on Invested Capital (CROIC)
0.00% -73.72% -509.95% -572.84% -646.03% -141.49% -223.42% -277.43% -313.39% -304.26% -156.08%
Operating Return on Assets (OROA)
0.00% -94.74% -138.18% -146.84% -297.66% -255.98% -170.31% -38.65% -54.21% -101.60% -85.54%
Return on Assets (ROA)
0.00% -153.12% -140.04% -153.37% -337.23% -367.51% -185.17% -42.92% -61.33% -105.33% -93.03%
Return on Common Equity (ROCE)
0.00% -319.69% -884.91% 8,254.70% 1,574.67% -235.68% -300.32% -120.61% -190.84% -155.53% -131.04%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -704.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.86 -1.63 -1.37 -1.03 -1.24 -1.55 -3.25 -2.24 -2.16 -3.81 -2.04
NOPAT Margin
-418.76% -793.19% -723.90% -665.71% -1,663.39% -1,859.64% -2,339.47% -295.92% -179.93% -235.12% -140.50%
Net Nonoperating Expense Percent (NNEP)
0.00% 92.84% 67.40% 36.72% 40.65% -179.21% 149.65% 65.45% 73.50% -66.48% 313.19%
Return On Investment Capital (ROIC_SIMPLE)
- -41.25% -45.28% -37.75% -52.21% -19.57% -36.02% -24.66% -21.62% -40.38% -24.61%
Cost of Revenue to Revenue
293.10% 286.21% 423.92% 507.59% 1,028.04% 930.53% 573.98% 169.95% 137.63% 151.11% 152.69%
SG&A Expenses to Revenue
176.10% 433.39% 353.45% 296.12% 840.70% 1,064.28% 882.56% 203.88% 161.26% 205.23% 95.49%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
405.13% 946.92% 710.23% 543.42% 1,448.23% 1,826.11% 2,868.12% 352.79% 219.40% 284.77% 148.02%
Earnings before Interest and Taxes (EBIT)
-1.23 -2.33 -1.95 -1.47 -1.77 -3.20 -4.10 -2.61 -2.90 -5.09 -2.87
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.92 -1.92 -1.66 -1.37 -1.47 -2.84 -3.66 -1.59 -1.32 -7.03 -2.42
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.75 1.59 0.00 0.00 0.86 2.35 5.38 5.29 6.81 7.73
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 1.56 34.82 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
10.86 5.09 2.95 2.68 8.71 12.64 34.75 28.50 14.28 10.56 6.28
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.78 1.23 1.82 3.90 0.70 2.39 5.68 5.56 7.40 5.75
Enterprise Value to Revenue (EV/Rev)
0.00 6.19 5.84 6.33 14.76 4.87 34.32 28.15 14.12 10.41 6.62
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.26 1.59 -21.32 -2.68 0.08 0.35 0.59 0.65 0.64 0.86
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.24 0.49 0.49 0.54 0.63
Financial Leverage
0.00 1.27 1.56 -20.56 -2.67 -0.32 0.21 0.34 0.62 -0.34 0.06
Leverage Ratio
0.00 3.04 4.03 -36.45 -3.52 1.43 2.00 3.22 3.99 1.75 2.01
Compound Leverage Factor
0.00 4.03 4.10 -38.05 -3.99 2.05 2.17 3.57 4.52 1.82 2.19
Debt to Total Capital
0.00% 20.94% 61.38% 104.92% 159.52% 7.15% 26.02% 36.93% 39.53% 38.88% 46.16%
Short-Term Debt to Total Capital
0.00% 20.94% 61.38% 104.92% 159.52% 7.15% 8.44% 6.02% 9.67% 6.01% 12.10%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.58% 30.91% 29.86% 32.87% 34.06%
Preferred Equity to Total Capital
0.00% 0.01% 0.00% 0.00% 0.01% 0.04% 0.04% 0.04% 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% 4.08% 3.73% 0.00% 8.88%
Common Equity to Total Capital
0.00% 79.05% 38.62% -4.93% -59.53% 92.81% 73.94% 58.95% 56.74% 61.12% 44.95%
Debt to EBITDA
0.00 -0.16 -0.36 -0.49 -0.59 -0.08 -0.25 -0.41 -0.48 -0.28 -0.36
Net Debt to EBITDA
0.00 -0.10 -0.35 -0.47 -0.59 0.53 0.02 0.09 0.09 0.04 -0.08
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 -0.17 -0.34 -0.37 -0.24 -0.27
Debt to NOPAT
0.00 -0.21 -0.40 -0.58 -0.72 -0.11 -0.33 -0.42 -0.45 -0.32 -0.41
Net Debt to NOPAT
0.00 -0.13 -0.39 -0.56 -0.72 0.75 0.03 0.09 0.08 0.05 -0.09
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 -0.22 -0.35 -0.34 -0.27 -0.30
Altman Z-Score
0.00 -7.41 -9.25 -9.42 -10.07 -4.39 -4.09 -2.62 -2.67 -3.27 -4.07
Noncontrolling Interest Sharing Ratio
0.00% 0.01% 0.01% -0.07% -0.02% 0.03% 0.04% 6.68% 7.97% 0.02% 7.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.87 0.40 0.27 0.24 0.96 0.58 0.70 0.85 0.81 0.61
Quick Ratio
0.00 0.69 0.30 0.22 0.16 0.42 0.09 0.42 0.55 0.46 0.26
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.56 -0.68 -4.35 -3.65 -3.60 -1.38 -6.74 -4.85 -5.33 -5.57 -1.36
Operating Cash Flow to CapEx
-1,119.29% -576.07% -674.30% -368.02% -1,493.76% -2,946.67% -273.30% 2,081.59% 0.00% -704.00% -986.42%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 -1.22 -96.09 0.00 -209.08 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 -1.71 -14.87 0.00 -77.67 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 -1.77 -20.32 0.00 -77.67 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.08 0.13 0.15 0.13 0.07 0.06 0.11 0.22 0.32 0.43
Accounts Receivable Turnover
0.00 0.00 22.62 67.39 39.59 17.70 6.55 7.58 11.23 52.43 27.74
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 40.12 118.62 112.61 105.14 93.19 102.79 220.54 534.08 1,298.68 2,252.88
Accounts Payable Turnover
0.00 3.81 2.44 2.42 2.20 3.65 3.06 2.88 3.51 6.47 7.49
Days Sales Outstanding (DSO)
0.00 0.00 16.13 5.42 9.22 20.62 55.74 48.13 32.50 6.96 13.16
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 95.81 149.39 150.59 165.69 100.11 119.34 126.87 104.05 56.38 48.75
Cash Conversion Cycle (CCC)
0.00 -95.81 -133.25 -145.17 -156.47 -79.49 -63.61 -78.74 -71.55 -49.42 -35.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 3.63 2.98 2.62 2.36 3.46 6.47 5.23 5.53 5.23 5.79
Invested Capital Turnover
0.00 0.11 0.42 0.58 0.53 0.14 0.10 0.27 0.55 0.86 0.82
Increase / (Decrease) in Invested Capital
-1.42 -0.95 2.98 2.62 2.36 -0.17 3.49 2.60 3.17 1.76 -0.68
Enterprise Value (EV)
0.00 2.84 3.67 4.78 9.21 2.44 15 30 31 39 33
Market Capitalization
2.90 2.33 1.85 2.02 5.43 6.34 16 30 31 39 32
Book Value per Share
$0.00 $4.01 $1.49 ($0.17) ($1.00) $4.62 $0.87 $0.71 $0.70 $0.42 $0.28
Tangible Book Value per Share
$0.00 ($0.27) ($2.64) ($4.63) ($3.39) $2.55 $0.06 ($0.21) ($0.12) ($0.12) ($0.22)
Total Capital
0.00 3.96 3.02 2.72 2.38 7.93 9.02 9.48 10 9.43 9.10
Total Debt
0.00 0.83 1.85 2.86 3.79 0.57 2.35 3.50 4.10 3.66 4.20
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 1.59 2.93 3.10 3.10 3.10
Net Debt
0.00 0.50 1.82 2.76 3.78 -3.90 -0.20 -0.75 -0.74 -0.53 0.89
Capital Expenditures (CapEx)
0.08 0.60 0.17 0.22 0.08 0.07 0.38 0.03 0.00 0.30 0.24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.24 -0.29 -0.91 -1.09 -0.60 -0.51 -2.74 -2.17 -1.89 -1.30
Debt-free Net Working Capital (DFNWC)
0.00 0.57 -0.26 -0.81 -1.08 0.46 -0.38 -0.91 0.25 -0.19 -0.50
Net Working Capital (NWC)
0.00 -0.26 -2.11 -3.66 -4.87 -0.11 -1.14 -1.48 -0.75 -0.76 -1.60
Net Nonoperating Expense (NNE)
0.45 2.14 0.61 0.51 0.77 3.04 1.21 0.66 1.12 1.47 1.09
Net Nonoperating Obligations (NNO)
0.00 0.50 1.82 2.76 3.78 -3.90 -0.20 -0.75 -0.74 -0.53 0.89
Total Depreciation and Amortization (D&A)
0.31 0.41 0.29 0.10 0.31 0.37 0.44 1.02 1.57 -1.94 0.45
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 52.85% -46.65% -120.31% -175.07% -119.74% -113.66% -260.21% -99.72% -50.90% -25.89%
Debt-free Net Working Capital to Revenue
0.00% 123.44% -40.81% -106.80% -172.60% 92.13% -84.67% -85.96% 11.62% -5.25% -9.92%
Net Working Capital to Revenue
0.00% -57.11% -335.86% -485.51% -780.80% -21.06% -253.16% -140.11% -34.41% -20.48% -31.81%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($16.54) ($1.55) ($1.14) ($0.35) ($1.02) ($0.68) ($0.39) ($0.37) ($0.38) ($0.22)
Adjusted Weighted Average Basic Shares Outstanding
0.00 228.27K 1.28M 1.36M 5.81M 4.57M 6.59M 7.93M 8.97M 8.93M 14.32M
Adjusted Diluted Earnings per Share
$0.00 ($16.54) ($1.55) ($1.14) ($0.35) ($1.02) ($0.68) ($0.39) ($0.37) ($0.38) ($0.22)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 228.27K 1.28M 1.36M 5.81M 4.57M 6.59M 7.93M 8.97M 8.93M 14.32M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($16.54) $0.00 $0.00 $0.00 ($1.02) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 1.42M 1.59M 7.65M 7.85M 8.37M 13.67M 14.49M 14.92M
Normalized Net Operating Profit after Tax (NOPAT)
-0.86 -1.55 -1.36 -1.02 -1.24 -1.53 -3.15 -2.24 -2.16 -3.77 -2.05
Normalized NOPAT Margin
-418.76% -753.55% -717.83% -659.44% -1,657.55% -1,833.31% -2,269.72% -295.92% -179.93% -232.75% -141.15%
Pre Tax Income Margin
-635.73% -1,503.10% -1,052.81% -992.58% -2,692.88% -5,497.28% -3,202.49% -382.52% -272.93% -326.20% -215.29%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 -2.82 -58.48 0.00 -113.54 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 -1.37 -46.33 0.00 -84.68 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 -2.88 -63.92 0.00 -113.54 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 -1.43 -51.77 0.00 -84.68 0.00 0.00
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% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.85% -2.88%

Financials Breakdown Chart

NextTrip Financials - Frequently Asked Questions

According to the most recent income statement we have on file, NextTrip's fiscal year ends in February. Their fiscal year 2026 ended on February 28, 2026.

NextTrip's net income appears to be on an upward trend, with a most recent value of -$15.91 million in 2026, rising from -$2.20 million in 2016. The previous period was -$10.12 million in 2025. See where experts think NextTrip is headed by visiting NextTrip's forecast page.

NextTrip's total operating income in 2026 was -$16.37 million, based on the following breakdown:
  • Total Gross Profit: -$2.47 million
  • Total Operating Expenses: $13.90 million

Over the last 10 years, NextTrip's total revenue changed from $966.42 thousand in 2016 to $3.72 million in 2026, a change of 284.5%.

NextTrip's total liabilities were at $7.32 million at the end of 2026, a 184.5% increase from 2025, and a 719.8% increase since 2016.

In the past 10 years, NextTrip's cash and equivalents has ranged from $86.92 thousand in 2019 to $11.45 million in 2021, and is currently $1.70 million as of their latest financial filing in 2026.

Over the last 10 years, NextTrip's book value per share changed from 0.16 in 2016 to 0.42 in 2026, a change of 170.4%.



Financial statements for NASDAQ:NTRP last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners