Free Trial

NextNav (NNAVW) Financials

$4.44 -0.10 (-2.11%)
As of 11:41 AM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for NextNav

Annual Income Statements for NextNav

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

Metric 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-170 -158 -40 -72 -102
Consolidated Net Income / (Loss)
-275 -145 -80 -143 -204
Net Income / (Loss) Continuing Operations
-137 -126 -40 -72 -102
Total Pre-Tax Income
-137 -145 -40 -72 -102
Total Operating Income
-29 -42 -66 -64 -60
Total Gross Profit
0.57 0.76 3.93 3.86 -5.11
Total Revenue
0.57 0.76 3.93 3.86 5.67
Operating Revenue
0.57 0.76 3.93 3.86 5.67
Total Cost of Revenue
0.00 0.00 0.00 0.00 11
Operating Cost of Revenue
- - - - 11
Total Operating Expenses
30 25 69 67 55
Selling, General & Admin Expense
13 14 37 30 34
Research & Development Expense
8.78 9.47 17 20 16
Depreciation Expense
0.24 1.78 3.67 4.82 5.24
Total Other Income / (Expense), net
-108 -102 25 -7.99 -42
Interest Expense
10 18 -0.90 3.66 9.40
Other Income / (Expense), net
-98 -84 24 -4.32 -32
Income Tax Expense
0.04 0.05 -0.03 0.22 0.17
Basic Earnings per Share
($23.20) ($6.73) ($0.40) ($0.66) ($0.84)
Weighted Average Basic Shares Outstanding
7.35M 23.56M 101.03M 107.97M 121.50M
Diluted Earnings per Share
($23.20) ($6.73) ($0.40) ($0.66) ($0.84)
Weighted Average Diluted Shares Outstanding
7.35M 23.56M 101.03M 107.97M 121.50M
Weighted Average Basic & Diluted Shares Outstanding
7.35M 23.56M 107.12M 111.19M 131.45M

Quarterly Income Statements for NextNav

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-19 -13 -16 -16 -23 -16 -32 -24 -14 -32
Consolidated Net Income / (Loss)
-19 -53 -16 -16 -23 -88 -32 -24 -14 -134
Net Income / (Loss) Continuing Operations
-19 -13 -16 -16 -23 -16 -32 -24 -14 -32
Total Pre-Tax Income
-19 -13 -16 -16 -23 -16 -32 -24 -14 -32
Total Operating Income
-18 -15 -14 -15 -15 -20 -16 -15 -14 -15
Total Gross Profit
0.50 0.80 -2.19 -2.34 -2.21 11 -1.72 -1.82 -0.98 -0.60
Total Revenue
0.50 0.80 0.83 0.80 1.03 1.21 1.05 1.11 1.61 1.91
Operating Revenue
0.50 0.80 0.83 0.80 1.03 1.21 1.05 1.11 1.61 1.91
Total Cost of Revenue
0.00 - 3.02 3.14 3.23 -9.40 2.76 2.92 2.59 2.51
Operating Cost of Revenue
- - 3.02 3.14 3.23 - 2.76 2.92 2.59 2.51
Total Operating Expenses
18 15 12 13 12 31 14 14 13 14
Selling, General & Admin Expense
13 -1.82 6.05 6.52 6.15 12 8.45 8.11 8.02 8.94
Research & Development Expense
4.57 4.33 4.58 4.99 5.01 4.92 4.67 4.11 3.55 3.92
Depreciation Expense
0.89 1.01 1.13 1.18 1.26 1.26 1.32 1.30 1.31 1.31
Total Other Income / (Expense), net
-0.78 1.96 -2.41 -0.59 -8.58 3.60 -15 -8.99 0.27 -17
Interest Expense
-0.34 -0.46 -0.47 0.34 1.74 2.05 2.17 2.32 2.22 2.70
Other Income / (Expense), net
-1.11 1.51 -2.88 -0.25 -6.84 5.65 -13 -6.67 2.49 -15
Income Tax Expense
0.02 -0.07 -0.01 0.15 0.02 0.06 0.04 0.07 0.03 0.04
Basic Earnings per Share
($0.18) ($0.13) ($0.15) ($0.15) ($0.21) ($0.15) ($0.28) ($0.21) ($0.11) ($0.24)
Weighted Average Basic Shares Outstanding
101.40M 101.03M 106.41M 106.75M 108.05M 107.97M 111.06M 115.21M 126.43M 121.50M
Diluted Earnings per Share
($0.18) ($0.13) ($0.15) ($0.15) ($0.21) ($0.15) ($0.28) ($0.21) ($0.11) ($0.24)
Weighted Average Diluted Shares Outstanding
101.40M 101.03M 106.41M 106.75M 108.05M 107.97M 111.06M 115.21M 126.43M 121.50M
Weighted Average Basic & Diluted Shares Outstanding
106.38M 107.12M 107.72M 108.22M 110.14M 111.19M 120.70M 126.32M 128.86M 131.45M

Annual Cash Flow Statements for NextNav

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

Metric 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-0.81 86 -53 35 -43
Net Cash From Operating Activities
-28 -48 -37 -35 -38
Net Cash From Continuing Operating Activities
-28 -48 -37 -35 -38
Net Income / (Loss) Continuing Operations
-137 -145 -40 -72 -102
Consolidated Net Income / (Loss)
-137 -145 -40 -72 -102
Depreciation Expense
0.24 1.78 3.67 4.82 5.24
Amortization Expense
0.75 9.26 0.00 3.15 6.17
Non-Cash Adjustments To Reconcile Net Income
109 100 2.04 26 45
Changes in Operating Assets and Liabilities, net
-0.90 -14 -2.69 2.67 7.03
Net Cash From Investing Activities
-7.18 -1.28 -16 1.07 -39
Net Cash From Continuing Investing Activities
-7.18 -1.28 -16 1.07 -39
Purchase of Property, Plant & Equipment
-6.42 -1.28 -2.96 -2.75 -3.08
Purchase of Investments
- 0.00 -14 -37 -82
Sale and/or Maturity of Investments
- 0.00 5.50 42 47
Other Investing Activities, net
-0.76 - -0.61 -0.98 -0.44
Net Cash From Financing Activities
35 136 0.04 69 35
Net Cash From Continuing Financing Activities
35 136 0.04 69 35
Repayment of Debt
-5.54 -97 -0.02 -1.97 -0.11
Issuance of Debt
40 25 0.00 70 0.00
Other Financing Activities, net
- 208 0.06 0.96 35
Effect of Exchange Rate Changes
- -0.02 -0.06 0.03 -0.18
Cash Interest Paid
- 4.94 0.00 1.81 3.50
Cash Income Taxes Paid
- - 0.00 -0.15 -0.20

Quarterly Cash Flow Statements for NextNav

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-19 -16 -3.42 8.97 37 -8.25 -8.56 -10 4.93 -29
Net Cash From Operating Activities
-8.41 -12 -7.43 -8.49 -8.69 -11 -6.99 -12 -6.78 -12
Net Cash From Continuing Operating Activities
-8.41 -12 -7.43 -8.49 -8.69 -11 -6.99 -12 -6.78 -12
Net Income / (Loss) Continuing Operations
-19 -13 -16 -16 -23 -16 -32 -24 -14 -32
Consolidated Net Income / (Loss)
-19 -13 -16 -16 -23 -16 -32 -24 -14 -32
Depreciation Expense
0.89 1.01 1.13 1.18 1.26 1.26 1.32 1.29 1.31 1.31
Amortization Expense
- - 0.00 0.48 1.29 1.38 1.44 1.51 1.58 1.65
Non-Cash Adjustments To Reconcile Net Income
7.79 4.42 6.75 4.48 11 3.50 17 10 0.58 17
Changes in Operating Assets and Liabilities, net
1.64 -4.84 1.05 1.15 1.06 -0.58 4.44 -0.82 3.36 0.05
Net Cash From Investing Activities
-11 -4.44 4.02 -31 25 2.57 -2.11 -20 4.66 -22
Net Cash From Continuing Investing Activities
-11 -4.44 4.02 -31 25 2.57 -2.11 -20 4.66 -22
Purchase of Property, Plant & Equipment
-1.09 -1.24 -0.86 -1.48 -0.21 -0.21 -0.03 -2.88 -0.00 -0.17
Purchase of Investments
-8.17 -5.47 0.00 -31 -2.96 -3.95 -5.92 -20 -19 -38
Sale and/or Maturity of Investments
- 5.50 5.21 1.50 29 7.00 4.00 3.00 24 16
Net Cash From Financing Activities
-0.00 -0.00 -0.00 48 21 -0.02 0.52 22 7.07 5.37
Net Cash From Continuing Financing Activities
-0.00 -0.00 -0.00 48 21 -0.02 0.52 22 7.07 5.37
Repayment of Debt
- -0.02 -0.03 -1.87 -0.05 -0.03 -0.03 -0.03 -0.03 -0.03
Other Financing Activities, net
- 0.01 0.03 0.01 0.91 0.01 0.54 22 7.09 5.40
Effect of Exchange Rate Changes
-0.01 -0.01 -0.01 -0.01 0.01 0.03 0.02 0.00 -0.01 -0.19

Annual Balance Sheets for NextNav

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

Metric 2020 2021 2022 2023 2024
Total Assets
45 137 124 162 162
Total Current Assets
18 106 61 91 86
Cash & Equivalents
8.67 100 47 82 39
Short-Term Investments
- 0.00 8.22 3.95 41
Accounts Receivable
0.08 1.74 2.17 2.33 3.30
Other Current Assets
4.32 4.52 3.58 3.06 2.63
Plant, Property, & Equipment, net
5.71 22 19 22 18
Total Noncurrent Assets
21 8.73 43 49 58
Goodwill
- 0.00 17 18 17
Intangible Assets
4.14 4.10 10 11 9.59
Other Noncurrent Operating Assets
17 4.64 16 21 31
Total Liabilities & Shareholders' Equity
45 137 124 162 162
Total Liabilities
166 37 20 82 112
Total Current Liabilities
4.24 6.68 8.89 9.80 12
Accounts Payable
4.24 5.05 6.26 6.98 9.39
Current Deferred Revenue
0.00 1.63 0.10 0.30 0.29
Other Current Liabilities
- 0.00 2.53 2.52 2.46
Total Noncurrent Liabilities
161 29 11 72 99
Long-Term Debt
60 - 0.00 48 55
Other Noncurrent Operating Liabilities
101 29 5.75 24 45
Total Equity & Noncontrolling Interests
-490 100 104 80 50
Total Preferred & Common Equity
-478 100 100 79 50
Total Common Equity
-490 100 100 79 50
Common Stock
0.00 748 787 837 912
Retained Earnings
-490 -648 -688 -760 -862
Treasury Stock
- 0.00 -0.00 -0.67 -0.69
Accumulated Other Comprehensive Income / (Loss)
-0.10 -0.12 1.37 2.20 0.67
Noncontrolling Interest
358 0.00 3.85 1.36 0.00

Quarterly Balance Sheets for NextNav

This table presents NextNav'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 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
114 117 161 173 166 172 172
Total Current Assets
75 52 90 102 97 104 104
Cash & Equivalents
64 44 53 90 73 63 68
Short-Term Investments
8.17 2.99 32 6.96 5.92 23 19
Accounts Receivable
1.44 1.19 1.83 2.74 1.50 2.25 2.24
Other Current Assets
1.69 3.64 2.93 2.32 16 16 15
Plant, Property, & Equipment, net
19 20 21 21 19 18 17
Total Noncurrent Assets
20 45 51 50 50 50 50
Goodwill
- 18 18 17 18 17 18
Intangible Assets
4.15 11 11 10 10 10 10
Other Noncurrent Operating Assets
15 17 22 23 22 23 22
Total Liabilities & Shareholders' Equity
114 117 161 173 166 172 172
Total Liabilities
21 24 66 89 108 108 106
Total Current Liabilities
9.01 8.15 9.68 11 24 18 21
Accounts Payable
6.21 5.65 0.88 0.92 21 15 18
Current Deferred Revenue
0.04 0.06 0.06 0.07 0.29 0.22 0.30
Other Current Liabilities
2.76 2.44 2.76 2.63 2.42 2.43 2.54
Total Noncurrent Liabilities
12 16 57 78 84 91 85
Long-Term Debt
- - 34 47 50 51 53
Other Noncurrent Operating Liabilities
12 16 23 31 34 40 32
Total Equity & Noncontrolling Interests
92 93 95 84 57 64 66
Total Preferred & Common Equity
92 89 91 80 56 64 66
Total Common Equity
92 89 91 80 56 64 66
Common Stock
769 792 810 823 847 879 894
Retained Earnings
-676 -705 -721 -744 -792 -816 -830
Treasury Stock
-0.00 -0.00 -0.00 -0.00 -0.67 -0.69 -0.69
Accumulated Other Comprehensive Income / (Loss)
-0.15 1.80 1.82 1.15 1.68 1.50 2.50
Noncontrolling Interest
- 3.85 3.85 3.85 1.36 0.00 0.00

Annual Metrics and Ratios for NextNav

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

Metric 2020 2021 2022 2023 2024
Growth Metrics
- - - - -
Revenue Growth
0.00% 34.09% 414.55% -1.63% 46.79%
EBITDA Growth
0.00% 8.35% 67.71% -60.21% -35.10%
EBIT Growth
0.00% 0.38% 67.62% -65.31% -36.04%
NOPAT Growth
0.00% -43.98% -54.46% 3.06% 5.40%
Net Income Growth
0.00% 47.33% 44.54% -78.82% -42.02%
EPS Growth
0.00% 70.99% 94.06% -65.00% -27.27%
Operating Cash Flow Growth
0.00% -68.74% 22.61% 4.46% -7.25%
Free Cash Flow Firm Growth
0.00% 0.00% 6.49% 65.98% 28.35%
Invested Capital Growth
0.00% 101.60% 4,405.70% -20.48% -42.34%
Revenue Q/Q Growth
0.00% 0.00% 24.91% 11.62% 14.23%
EBITDA Q/Q Growth
0.00% 0.00% 29.89% 0.62% -22.65%
EBIT Q/Q Growth
0.00% 0.00% 37.11% -1.89% -19.80%
NOPAT Q/Q Growth
0.00% 0.00% -0.58% -9.28% 7.91%
Net Income Q/Q Growth
0.00% 0.00% -8.69% -32.90% -29.17%
EPS Q/Q Growth
0.00% 0.00% -110.34% -3.13% -12.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 15.09% 2.95% -3.02%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 38.12% 44.71%
Invested Capital Q/Q Growth
0.00% 0.00% 159.71% 25.33% -22.50%
Profitability Metrics
- - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% -90.10%
EBITDA Margin
-22,192.97% -15,168.15% -951.96% -1,550.44% -1,426.94%
Operating Margin
-5,179.09% -5,560.81% -1,669.28% -1,644.98% -1,060.12%
EBIT Margin
-22,365.73% -16,614.94% -1,045.47% -1,756.86% -1,628.24%
Profit (Net Income) Margin
-48,272.76% -18,960.16% -2,043.61% -3,714.91% -3,594.25%
Tax Burden Percent
200.06% 100.04% 199.86% 200.62% 200.34%
Interest Burden Percent
107.89% 114.07% 97.80% 105.40% 110.18%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% -167.12% -92.24% -124.95%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -120.98% 133.94% 389.34%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 88.39% -63.74% -188.00%
Return on Equity (ROE)
56.01% 74.11% -78.73% -155.98% -312.95%
Cash Return on Invested Capital (CROIC)
0.00% -8,827.63% -358.44% -69.43% -71.24%
Operating Return on Assets (OROA)
-283.42% -139.52% -31.50% -47.46% -57.00%
Return on Assets (ROA)
-611.71% -159.21% -61.57% -100.35% -125.82%
Return on Common Equity (ROCE)
56.01% 74.11% -77.24% -151.56% -309.68%
Return on Equity Simple (ROE_SIMPLE)
57.40% -144.73% -80.22% -182.22% -406.53%
Net Operating Profit after Tax (NOPAT)
-21 -30 -46 -44 -42
NOPAT Margin
-3,625.36% -3,892.57% -1,168.50% -1,151.48% -742.08%
Net Nonoperating Expense Percent (NNEP)
61.06% 72.47% -46.14% -226.18% -514.29%
Return On Investment Capital (ROIC_SIMPLE)
- - - -34.60% -40.16%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 190.10%
SG&A Expenses to Revenue
2,329.70% 1,776.54% 940.55% 785.19% 591.11%
R&D to Revenue
1,542.53% 1,240.50% 434.51% 505.00% 286.51%
Operating Expenses to Revenue
5,279.09% 3,250.59% 1,769.28% 1,744.98% 970.01%
Earnings before Interest and Taxes (EBIT)
-127 -127 -41 -68 -92
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-126 -116 -37 -60 -81
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 3.12 6.22 40.01
Price to Tangible Book Value (P/TBV)
0.00 0.00 4.32 9.78 85.09
Price to Revenue (P/Rev)
0.00 0.00 79.40 126.90 353.70
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 4.94 10.63 80.39
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 67.60 117.58 349.20
Enterprise Value to EBITDA (EV/EBITDA)
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
Enterprise Value to NOPAT (EV/NOPAT)
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
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - -
Debt to Equity
-0.12 0.00 0.05 0.60 1.09
Long-Term Debt to Equity
-0.12 0.00 0.05 0.60 1.09
Financial Leverage
-0.85 -0.81 -0.73 -0.48 -0.48
Leverage Ratio
-0.09 -0.47 1.28 1.55 2.49
Compound Leverage Factor
-0.10 -0.53 1.25 1.64 2.74
Debt to Total Capital
-13.97% 0.00% 4.85% 37.69% 52.15%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
-13.97% 0.00% 4.85% 37.69% 52.15%
Preferred Equity to Total Capital
-2.76% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-83.14% 0.00% 3.52% 1.06% 0.00%
Common Equity to Total Capital
113.97% 100.00% 91.63% 61.25% 47.85%
Debt to EBITDA
-0.48 0.00 -0.14 -0.81 -0.68
Net Debt to EBITDA
-0.37 0.00 1.34 0.62 0.32
Long-Term Debt to EBITDA
-0.48 0.00 -0.14 -0.81 -0.68
Debt to NOPAT
-2.91 0.00 -0.12 -1.09 -1.30
Net Debt to NOPAT
-2.25 0.00 1.09 0.84 0.61
Long-Term Debt to NOPAT
-2.91 0.00 -0.12 -1.09 -1.30
Altman Z-Score
0.00 0.00 1.04 -3.73 2.02
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 1.89% 2.83% 1.05%
Liquidity Ratios
- - - - -
Current Ratio
4.26 15.92 6.89 9.31 7.09
Quick Ratio
2.06 15.24 6.48 8.99 6.87
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -105 -98 -33 -24
Operating Cash Flow to CapEx
-442.51% -3,738.85% -1,251.52% -1,288.26% -1,233.23%
Free Cash Flow to Firm to Interest Expense
0.00 -5.90 0.00 -9.14 -2.55
Operating Cash Flow to Interest Expense
-2.83 -2.69 0.00 -9.67 -4.04
Operating Cash Flow Less CapEx to Interest Expense
-3.47 -2.76 0.00 -10.42 -4.37
Efficiency Ratios
- - - - -
Asset Turnover
0.01 0.01 0.03 0.03 0.04
Accounts Receivable Turnover
7.39 0.84 2.01 1.72 2.01
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.10 0.06 0.19 0.19 0.29
Accounts Payable Turnover
0.00 0.00 0.00 0.00 1.32
Days Sales Outstanding (DSO)
49.39 434.60 181.66 212.65 181.34
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 277.33
Cash Conversion Cycle (CCC)
49.39 434.60 181.66 212.65 -95.99
Capital & Investment Metrics
- - - - -
Invested Capital
-74 1.19 54 43 25
Invested Capital Turnover
-0.01 -0.02 0.14 0.08 0.17
Increase / (Decrease) in Invested Capital
0.00 76 53 -11 -18
Enterprise Value (EV)
0.00 0.00 265 454 1,980
Market Capitalization
0.00 0.00 312 490 2,005
Book Value per Share
($66.75) $4.24 $0.94 $0.71 $0.39
Tangible Book Value per Share
($67.32) $4.07 $0.68 $0.46 $0.18
Total Capital
-430 100 109 129 105
Total Debt
60 0.00 5.29 48 55
Total Long-Term Debt
60 0.00 5.29 48 55
Net Debt
46 -100 -50 -37 -25
Capital Expenditures (CapEx)
6.42 1.28 2.96 2.75 3.08
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.16 -0.42 -3.14 -4.42 -6.21
Debt-free Net Working Capital (DFNWC)
14 100 52 81 74
Net Working Capital (NWC)
14 100 52 81 74
Net Nonoperating Expense (NNE)
254 115 34 99 162
Net Nonoperating Obligations (NNO)
416 -99 -50 -37 -25
Total Depreciation and Amortization (D&A)
0.98 11 3.67 7.97 11
Debt-free, Cash-free Net Working Capital to Revenue
28.12% -55.57% -80.06% -114.32% -109.61%
Debt-free Net Working Capital to Revenue
2,430.40% 13,060.55% 1,332.22% 2,108.16% 1,303.60%
Net Working Capital to Revenue
2,430.40% 13,060.55% 1,332.22% 2,108.16% 1,303.60%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 ($6.73) ($0.40) ($0.66) ($0.84)
Adjusted Weighted Average Basic Shares Outstanding
0.00 95.55M 101.03M 107.97M 121.50M
Adjusted Diluted Earnings per Share
$0.00 ($6.73) ($0.40) ($0.66) ($0.84)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 95.55M 101.03M 107.97M 121.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($6.73) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 23.56M 107.12M 111.19M 131.45M
Normalized Net Operating Profit after Tax (NOPAT)
-21 -30 -46 -44 -42
Normalized NOPAT Margin
-3,625.36% -3,892.57% -1,168.50% -1,151.48% -742.08%
Pre Tax Income Margin
-24,129.70% -18,953.34% -1,022.52% -1,851.73% -1,794.07%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
-12.68 -7.11 0.00 -18.52 -9.82
NOPAT to Interest Expense
-2.06 -1.66 0.00 -12.14 -4.47
EBIT Less CapEx to Interest Expense
-13.32 -7.18 0.00 -19.27 -10.15
NOPAT Less CapEx to Interest Expense
-2.69 -1.74 0.00 -12.89 -4.80
Payout Ratios
- - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% -0.01% 0.00% 0.00%

Quarterly Metrics and Ratios for NextNav

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
82.25% 3,915.00% -30.78% -43.70% 104.18% 50.06% 26.02% 38.13% 56.48% 58.59%
EBITDA Growth
36.86% 57.02% -78.58% -954.52% -4.12% 3.09% -69.60% -40.96% 55.17% -128.30%
EBIT Growth
35.13% 65.02% -73.93% -2,251.97% -12.62% -9.65% -74.67% -44.00% 47.03% -106.80%
NOPAT Growth
-155.29% -2.68% 13.07% 38.77% 18.49% -37.11% -15.77% -2.01% 5.25% 25.92%
Net Income Growth
42.23% -13.89% -68.36% -2,006.89% -23.97% -67.49% -93.35% -54.66% 41.39% -52.22%
EPS Growth
0.00% -103.14% -50.00% -1,600.00% -16.67% -15.38% -86.67% -40.00% 47.62% -60.00%
Operating Cash Flow Growth
-8.25% 35.63% -21.81% 20.46% -3.29% 9.04% 5.95% -44.77% 21.95% -10.29%
Free Cash Flow Firm Growth
0.00% 0.00% -263.63% 16.81% 28.90% 95.29% 112.41% 113.66% 68.71% 362.39%
Invested Capital Growth
0.00% 4,405.70% 1,348.24% 100.32% 64.79% -20.48% -38.93% -34.43% -6.76% -42.34%
Revenue Q/Q Growth
-64.60% 59.64% 3.36% -3.61% 28.38% 17.33% -13.20% 5.64% 45.43% 18.92%
EBITDA Q/Q Growth
-1,239.27% 33.85% -30.74% 13.28% -38.82% 38.43% -128.80% 27.92% 55.85% -213.54%
EBIT Q/Q Growth
-2,783.24% 31.62% -29.20% 9.22% -40.43% 33.43% -105.81% 25.16% 48.34% -159.89%
NOPAT Q/Q Growth
26.93% 18.97% 4.02% -7.74% 2.73% -36.31% 18.96% 5.07% 9.65% -6.58%
Net Income Q/Q Growth
-2,364.81% -180.93% 68.93% 3.54% -47.24% -279.55% 64.13% 22.84% 44.20% -885.74%
EPS Q/Q Growth
-1,900.00% 27.78% -15.38% 0.00% -40.00% 28.57% -86.67% 25.00% 47.62% -118.18%
Operating Cash Flow Q/Q Growth
21.22% -41.60% 37.64% -14.34% -2.31% -24.69% 35.52% -76.01% 44.84% -76.20%
Free Cash Flow Firm Q/Q Growth
15.22% -88.62% 16.53% 37.68% 27.53% 87.50% 319.96% -31.43% -265.97% 204.81%
Invested Capital Q/Q Growth
-6.08% 159.71% -14.87% -3.53% -22.74% 25.33% -34.63% 3.59% 9.87% -22.50%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% -264.22% -292.75% -214.70% 879.83% -163.96% -164.62% -60.86% -31.19%
EBITDA Margin
-3,610.34% -1,496.01% -1,892.29% -1,702.63% -1,841.19% -966.14% -2,546.56% -1,737.56% -527.50% -1,390.84%
Operating Margin
-3,566.00% -1,810.09% -1,680.72% -1,878.75% -1,423.56% -1,653.86% -1,543.98% -1,387.51% -861.98% -772.58%
EBIT Margin
-3,787.48% -1,622.29% -2,027.83% -1,909.88% -2,089.19% -1,185.39% -2,810.52% -1,991.13% -707.28% -1,545.74%
Profit (Net Income) Margin
-3,723.66% -6,552.68% -1,969.76% -1,971.25% -2,260.95% -7,313.78% -3,021.99% -2,207.24% -846.86% -7,019.83%
Tax Burden Percent
100.08% 418.57% 99.92% 100.95% 100.10% 539.56% 100.14% 100.28% 100.19% 416.16%
Interest Burden Percent
98.24% 96.50% 97.21% 102.24% 108.11% 114.35% 107.37% 110.54% 119.51% 109.13%
Effective Tax Rate
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)
-758.76% -181.22% -171.24% -116.78% -125.93% -92.74% -119.70% -116.58% -90.95% -91.06%
ROIC Less NNEP Spread (ROIC-NNEP)
-741.48% -124.22% -161.87% -108.92% -104.61% 76.73% -66.37% -84.78% -81.61% 302.76%
Return on Net Nonoperating Assets (RNNOA)
575.08% 90.76% 120.11% 72.84% 72.16% -36.52% 33.74% 45.83% 45.71% -146.20%
Return on Equity (ROE)
-183.68% -90.46% -51.13% -43.94% -53.77% -129.26% -85.96% -70.76% -45.24% -237.25%
Cash Return on Invested Capital (CROIC)
0.00% -358.44% -355.87% -196.91% -197.57% -69.43% -76.61% -84.99% -131.75% -71.24%
Operating Return on Assets (OROA)
-209.07% -48.88% -56.99% -39.29% -50.37% -32.02% -81.10% -52.29% -20.36% -54.11%
Return on Assets (ROA)
-205.55% -197.43% -55.35% -40.56% -54.52% -197.56% -87.20% -57.96% -24.38% -245.73%
Return on Common Equity (ROCE)
-183.68% -88.75% -50.09% -43.10% -52.60% -125.60% -82.97% -69.05% -44.08% -234.77%
Return on Equity Simple (ROE_SIMPLE)
-79.85% 0.00% -97.97% -113.41% -134.51% 0.00% -283.92% -262.10% -240.56% 0.00%
Net Operating Profit after Tax (NOPAT)
-13 -10 -9.77 -11 -10 -14 -11 -11 -9.70 -10
NOPAT Margin
-2,496.20% -1,267.06% -1,176.51% -1,315.13% -996.49% -1,157.70% -1,080.78% -971.26% -603.39% -540.81%
Net Nonoperating Expense Percent (NNEP)
-17.28% -57.00% -9.37% -7.86% -21.33% -169.48% -53.33% -31.80% -9.34% -393.82%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - -10.85% - - - -9.87%
Cost of Revenue to Revenue
0.00% 0.00% 364.22% 392.75% 314.70% -779.83% 263.96% 264.62% 160.86% 131.19%
SG&A Expenses to Revenue
2,580.91% -226.15% 729.40% 814.50% 599.03% 962.82% 807.46% 733.76% 498.82% 467.82%
R&D to Revenue
907.95% 539.73% 551.57% 624.25% 487.54% 408.63% 446.46% 371.95% 220.60% 204.97%
Operating Expenses to Revenue
3,666.00% 1,910.09% 1,416.51% 1,586.00% 1,208.86% 2,533.69% 1,380.02% 1,222.90% 801.12% 741.39%
Earnings before Interest and Taxes (EBIT)
-19 -13 -17 -15 -21 -14 -29 -22 -11 -30
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-18 -12 -16 -14 -19 -12 -27 -19 -8.48 -27
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.95 3.12 2.45 3.47 6.93 6.22 13.09 15.33 14.43 40.01
Price to Tangible Book Value (P/TBV)
3.09 4.32 3.61 5.04 10.56 9.78 26.16 26.99 25.43 85.09
Price to Revenue (P/Rev)
86.78 79.40 61.13 107.87 160.76 126.90 179.41 223.34 190.64 353.70
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
Dividend Yield
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%
Enterprise Value to Invested Capital (EV/IC)
9.72 4.94 3.82 6.11 14.97 10.63 25.20 32.64 28.71 80.39
Enterprise Value to Revenue (EV/Rev)
63.94 67.60 49.06 91.82 147.42 117.58 172.55 215.37 183.83 349.20
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
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
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
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
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
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.05 0.00 0.36 0.56 0.60 0.87 0.81 0.81 1.09
Long-Term Debt to Equity
0.00 0.05 0.00 0.36 0.56 0.60 0.87 0.81 0.81 1.09
Financial Leverage
-0.78 -0.73 -0.74 -0.67 -0.69 -0.48 -0.51 -0.54 -0.56 -0.48
Leverage Ratio
1.24 1.28 1.34 1.43 1.63 1.55 1.89 2.10 2.30 2.49
Compound Leverage Factor
1.21 1.23 1.30 1.46 1.76 1.78 2.03 2.32 2.75 2.71
Debt to Total Capital
0.00% 4.85% 0.00% 26.36% 35.88% 37.69% 46.56% 44.60% 44.69% 52.15%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 4.85% 0.00% 26.36% 35.88% 37.69% 46.56% 44.60% 44.69% 52.15%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 3.52% 4.16% 2.98% 2.93% 1.06% 1.27% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 91.63% 95.84% 70.66% 61.19% 61.25% 52.17% 55.40% 55.31% 47.85%
Debt to EBITDA
0.00 -0.14 0.00 -0.57 -0.78 -0.81 -0.70 -0.67 -0.80 -0.68
Net Debt to EBITDA
0.00 1.34 0.00 0.86 0.83 0.62 0.41 0.46 0.51 0.32
Long-Term Debt to EBITDA
0.00 -0.14 0.00 -0.57 -0.78 -0.81 -0.70 -0.67 -0.80 -0.68
Debt to NOPAT
0.00 -0.12 0.00 -0.79 -1.16 -1.09 -1.08 -1.11 -1.16 -1.30
Net Debt to NOPAT
0.00 1.09 0.00 1.18 1.23 0.84 0.64 0.76 0.74 0.61
Long-Term Debt to NOPAT
0.00 -0.12 0.00 -0.79 -1.16 -1.09 -1.08 -1.11 -1.16 -1.30
Altman Z-Score
-0.51 1.79 -3.10 -3.08 -2.02 -2.64 -2.68 -1.01 -1.02 3.30
Noncontrolling Interest Sharing Ratio
0.00% 1.89% 2.03% 1.93% 2.18% 2.83% 3.48% 2.42% 2.57% 1.05%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
8.31 6.89 6.33 9.28 9.12 9.31 4.01 5.93 5.01 7.09
Quick Ratio
8.13 6.48 5.89 8.98 8.91 8.99 3.34 5.04 4.27 6.87
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-33 -63 -52 -33 -24 -2.95 6.50 4.45 -7.39 7.75
Operating Cash Flow to CapEx
-774.49% -957.40% -867.64% -574.95% -4,176.92% -5,158.57% -21,828.13% -426.73% -678,100.00% -7,111.90%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -95.07 -13.58 -1.44 3.00 1.92 -3.33 2.87
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 -24.76 -4.99 -5.28 -3.22 -5.30 -3.06 -4.43
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 -29.06 -5.11 -5.39 -3.24 -6.54 -3.06 -4.49
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.06 0.03 0.03 0.02 0.02 0.03 0.03 0.03 0.03 0.04
Accounts Receivable Turnover
0.00 2.01 5.80 2.10 1.66 1.72 3.04 2.15 2.00 2.01
Inventory Turnover
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 0.19 0.17 0.14 0.17 0.19 0.21 0.23 0.26 0.29
Accounts Payable Turnover
0.00 0.00 0.54 2.21 2.64 0.00 0.00 0.00 0.00 1.32
Days Sales Outstanding (DSO)
0.00 181.66 62.90 174.11 220.48 212.65 120.16 169.80 182.87 181.34
Days Inventory Outstanding (DIO)
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 0.00 674.28 164.89 138.39 0.00 0.00 0.00 0.00 277.33
Cash Conversion Cycle (CCC)
0.00 181.66 -611.38 9.22 82.08 212.65 120.16 169.80 182.87 -95.99
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
21 54 46 44 34 43 28 29 32 25
Invested Capital Turnover
0.30 0.14 0.15 0.09 0.13 0.08 0.11 0.12 0.15 0.17
Increase / (Decrease) in Invested Capital
21 53 43 22 13 -11 -18 -15 -2.30 -18
Enterprise Value (EV)
201 265 174 270 510 454 704 944 912 1,980
Market Capitalization
273 312 217 317 556 490 732 979 946 2,005
Book Value per Share
$0.91 $0.94 $0.83 $0.85 $0.74 $0.71 $0.50 $0.53 $0.52 $0.39
Tangible Book Value per Share
$0.87 $0.68 $0.56 $0.58 $0.49 $0.46 $0.25 $0.30 $0.29 $0.18
Total Capital
92 109 93 129 131 129 107 115 119 105
Total Debt
0.00 5.29 0.00 34 47 48 50 51 53 55
Total Long-Term Debt
0.00 5.29 0.00 34 47 48 50 51 53 55
Net Debt
-72 -50 -47 -51 -50 -37 -29 -35 -34 -25
Capital Expenditures (CapEx)
1.09 1.24 0.86 1.48 0.21 0.21 0.03 2.88 0.00 0.17
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5.87 -3.14 -3.33 -4.91 -6.14 -4.42 -6.59 0.26 -3.19 -6.21
Debt-free Net Working Capital (DFNWC)
66 52 43 80 91 81 73 87 84 74
Net Working Capital (NWC)
66 52 43 80 91 81 73 87 84 74
Net Nonoperating Expense (NNE)
6.17 42 6.58 5.25 13 74 20 14 3.91 124
Net Nonoperating Obligations (NNO)
-72 -50 -47 -51 -50 -37 -29 -35 -34 -25
Total Depreciation and Amortization (D&A)
0.89 1.01 1.13 1.66 2.55 2.64 2.76 2.80 2.89 2.96
Debt-free, Cash-free Net Working Capital to Revenue
-186.89% -80.06% -93.48% -167.34% -177.49% -114.32% -161.62% 6.02% -64.36% -109.61%
Debt-free Net Working Capital to Revenue
2,096.31% 1,332.22% 1,222.21% 2,728.17% 2,628.70% 2,108.16% 1,781.46% 1,975.56% 1,683.98% 1,303.60%
Net Working Capital to Revenue
2,096.31% 1,332.22% 1,222.21% 2,728.17% 2,628.70% 2,108.16% 1,781.46% 1,975.56% 1,683.98% 1,303.60%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.18) ($0.13) ($0.15) ($0.15) ($0.21) ($0.15) ($0.28) ($0.21) ($0.11) ($0.24)
Adjusted Weighted Average Basic Shares Outstanding
101.40M 101.03M 106.41M 106.75M 108.05M 107.97M 111.06M 115.21M 126.43M 121.50M
Adjusted Diluted Earnings per Share
$0.00 ($0.13) ($0.15) ($0.15) ($0.21) ($0.15) ($0.28) ($0.21) ($0.11) ($0.24)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 101.03M 106.41M 106.75M 108.05M 107.97M 111.06M 115.21M 126.43M 121.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
106.38M 107.12M 107.72M 108.22M 110.14M 111.19M 120.70M 126.32M 128.86M 131.45M
Normalized Net Operating Profit after Tax (NOPAT)
-13 -10 -9.77 -11 -10 -14 -11 -11 -9.70 -10
Normalized NOPAT Margin
-2,496.20% -1,267.06% -1,176.51% -1,315.13% -996.49% -1,157.70% -1,080.78% -971.26% -603.39% -540.81%
Pre Tax Income Margin
-3,720.68% -1,565.50% -1,971.33% -1,952.75% -2,258.62% -1,355.52% -3,017.78% -2,201.09% -845.24% -1,686.81%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 -44.55 -12.33 -6.97 -13.56 -9.48 -5.13 -10.96
NOPAT to Interest Expense
0.00 0.00 0.00 -30.67 -5.88 -6.81 -5.21 -4.63 -4.37 -3.83
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 -48.85 -12.45 -7.07 -13.57 -10.73 -5.13 -11.02
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -34.98 -6.00 -6.91 -5.23 -5.87 -4.37 -3.90
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-0.01% -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About NextNav's Financials

When does NextNav's financial year end?

According to the most recent income statement we have on file, NextNav's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has NextNav's net income changed over the last 4 years?

NextNav's net income appears to be on a downward trend, with a most recent value of -$203.76 million in 2024, falling from -$274.67 million in 2020. The previous period was -$143.47 million in 2023.

What is NextNav's operating income?
NextNav's total operating income in 2024 was -$60.10 million, based on the following breakdown:
  • Total Gross Profit: -$5.11 million
  • Total Operating Expenses: $54.99 million
How has NextNav revenue changed over the last 4 years?

Over the last 4 years, NextNav's total revenue changed from $569 thousand in 2020 to $5.67 million in 2024, a change of 896.3%.

How much debt does NextNav have?

NextNav's total liabilities were at $111.62 million at the end of 2024, a 36.0% increase from 2023, and a 32.6% decrease since 2020.

How much cash does NextNav have?

In the past 4 years, NextNav's cash and equivalents has ranged from $8.67 million in 2020 to $100.08 million in 2021, and is currently $39.33 million as of their latest financial filing in 2024.

How has NextNav's book value per share changed over the last 4 years?

Over the last 4 years, NextNav's book value per share changed from -66.75 in 2020 to 0.39 in 2024, a change of -100.6%.



This page (NASDAQ:NNAVW) was last updated on 4/25/2025 by MarketBeat.com Staff
From Our Partners