NextNRG Inc. logo

NextNRG Inc.

NXXT | NASDAQ
Chart Builder DCF Calculator
$2.75
-$0.39 (-12.41%)
At close: Oct 28, 2026, 4:00 PM ET
$2.70
-$0.05 (-1.82%)
Pre-market: Nov 2, 2026, 7:00 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-60.61M -90.12M -88.33M -77.45M -72.94M -42.43M -35.39M -21.56M -13.17M -10.02M -10.47M -13.33M -15.18M -16.59M -17.51M -14.87M -13.17M -11.3M -9.38M -9.91M -8.26M -8.22M
Depreciation & Amortization
5.28M 5.53M 5.2M 3.24M 3.29M 3.03M 2.56M 1.88M 1.48M 1.39M 1.36M 1.49M 1.53M 1.65M 1.66M 1.45M 1.32M 1.09M 872.83K 716.96K 606.47K 483.21K
Stock-Based Compensation
-88.97K -1.49M -1.49M -1.49M n/a n/a n/a 835.86K 994.24K 1.33M 1.53M 956.1K 1.07M 1.13M 1.41M 1.83M 1.94M 1.95M 1.9M 4.36M 3.98M 4.74M
Other Working Capital
131.78K 4.51M 6.28M 7.52M 5.88M 551.98K 398.11K 365.52K -408.16K -57.98K -638.29K -1.23M -801.94K -1.23M -463.54K -81.47K -41.9K 299.68K -66.83K 74.35K -239.38K -125.81K
Other Non-Cash Items
41.4M 69.51M 65.99M 54.88M 55.91M 29.06M 25.24M 12.77M 5.47M 3.62M 2.97M 4M 3.33M 2.97M 2.96M -11.53K 130.52K 124.76K 183.05K 508.02K 653.37K 973.84K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -835.86K -994.24K -994.24K -994.24K -158.38K n/a n/a n/a n/a n/a 32.94K 32.94K 32.94K 32.94K n/a
Change in Working Capital
1.3M 5.68M 4.13M 5.14M 9.48M -313.8K 1.57M 1.26M -4.62M -602.86K -1.04M -1M -211.71K -955.51K -134.35K -281.88K -409.34K 371.85K 91.75K 84.82K -228.79K -216.49K
Operating Cash Flow
-12.73M -10.87M -14.5M -15.67M -4.26M -10.65M -6.02M -5.66M -10.84M -5.27M -6.65M -8.06M -9.47M -11.78M -11.6M -11.88M -10.19M -7.73M -6.31M -4.2M -3.22M -2.24M
Capital Expenditures
2.04M 2.04M 2.04M -3.22M -5.29M -5.28M -5.29M 40.62B 40.62B 40.62B 40.62B 3.24K -218.21K -1.99M -3.26M -4.45M -4.97M -3.27M -2.02M -749.7K -91.39K -41.5K
Cash Acquisitions
n/a n/a n/a n/a -2.13M n/a n/a 21.12K 2.15M 21.12K 21.12K -321.25K -321.25K -321.25K -642.5K -321.25K -321.25K -321.25K n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a 34.56B 34.56B 34.56B 34.56B n/a n/a -501.72K -501.72K -501.72K -501.72K n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a 2.17T 2.17T 2.17T 2.17T 2.45M 2.78M 2.3M 1.15M 831.72K 501.72K n/a n/a n/a n/a n/a
Other Investing Acitivies
-1.98M -2.04M -2.04M -4.87M -6.39M -4.59M -4.59M -2.25T -2.25T -2.25T -2.25T 321.25K 321.25K 822.97K 822.97K -2.89M -2.89M -3.39M -3.39M n/a n/a n/a
Investing Cash Flow
-473.98K n/a n/a -8.09M -13.28M -9.87M -9.88M 1.77M 3.95M 1.01M 2.17M 2.45M 2.56M 315.25K -2.43M -7.3M -8.16M -6.95M -5.39M -749.7K -91.39K -41.49K
Debt Repayment
-1.75M 1.55M -6.28M -2.37M -10.69M -4.74M 3.43M 2.44M 8.88M 3.81M 2.63M 1.43M 873.14K 1.4M 2.53M 3.11M -141.95K -338.2K -994.11K -391.49K 2.7M 1.24M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
5.27M 5.91M 4.32M 9.76M 12.52M 9.26M 11.01M n/a -3.06M -3 -25.31K -25.31K -25.31K -25.31K n/a n/a -3.5M -3.5M -3.5M -3.5M n/a n/a
Financial Cash Flow
11.43M 8.97M 13.27M 24.02M 19.86M 22.55M 17.24M 3.84M 5.82M 3.81M 2.63M 1.43M 873.13K 1.4M 2.53M 3.11M 25.11M 25.03M 24.37M 25.22M 3.07M 2.45M
Net Cash Flow
-1.77M -1.91M -1.23M -174.32K 2.35M 2.07M 1.39M 422.96K -1.05M -455.97K -1.84M -4.17M -6.04M -10.07M -11.49M -16.07M 6.76M 10.34M 12.68M 20.26M 241.89K 660.74K
Free Cash Flow
-10.69M -8.84M -12.46M -20.7M -11.36M -17.74M -13.12M 40.61B 40.61B 40.61B 40.61B -8.05M -9.69M -13.77M -14.86M -16.32M -15.16M -11M -8.32M -4.95M -3.31M -2.28M
Adj. Free Cash Flow
-10.6M -7.35M -10.98M -19.21M -11.36M -17.74M -13.12M 40.61B 40.6B 40.61B 40.61B -9.01M -10.76M -14.9M -16.27M -18.15M -17.1M -12.95M -10.22M -9.32M -7.29M -7.02M
Maintenance CapEx
4.07M 4.07M 4.07M 4.07M n/a 23.33K 23.33K 40.62B 40.62B 40.62B 40.62B 39K 39K -1.18M -2.2M -3.18M -3.74M -2.57M -1.54M -494.25K -24.08K -17.65K
Growth CapEx
-2.04M -2.04M -2.04M -7.29M -5.29M -5.3M -5.32M -261.27K -222.72K -230.55K -218.89K -35.75K -257.21K -811.41K -1.06M -1.26M -1.23M -699.1K -476.37K -255.45K -67.32K -23.84K
Owner Earnings
-8.66M -6.8M -10.43M -13.41M -6.07M -12.43M -7.8M 40.61B 40.61B 40.61B 40.61B -8.02M -9.43M -12.96M -13.8M -15.06M -13.93M -10.3M -7.85M -4.7M -3.24M -2.25M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.