NextNav Inc. logo

NextNav Inc.

NN | NASDAQ
Chart Builder DCF Calculator
$15.66
+$1.44 (+10.13%)
At close: Sep 21, 2026, 4:00 PM ET
$15.60
-$0.06 (-0.38%)
After-hours: Sep 21, 2026, 7:30 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-111.86M -141.3M -189.25M -153.56M -167.65M -128.85M -101.88M -86.01M -95.62M -87M -71.74M -67.84M -63.35M -46.75M -40.12M -59.98M -73.68M -113.48M -130.83M -220.83M -203.65M -181.08M
Depreciation & Amortization
7.8M 7.83M 7.75M 7.66M 5.43M 5.37M 5.24M 5.19M 5.13M 5.02M 4.82M 4.57M 4.21M 3.91M 3.67M 12.14M 11.64M 11.09M 10.55M 1.55M 1.21M 903K
Stock-Based Compensation
19.64M 17.4M 16.64M 15.23M 13.93M 13.94M 13.86M 20.36M 21.5M 22.22M 21.84M 18.55M 20.78M 23.17M 26.5M 21.24M 14.95M 8.51M 1.68M 8.34M 8.01M 7.71M
Other Working Capital
2.7M 4.95M 1.19M 5.05M 4.28M 4.05M 7.53M 5.89M 4.25M 5.76M 3.46M 390K -508K -1.88M -2.75M -614K -1.68M -7.21M -7.33M -7.73M -5.22M -150.5K
Other Non-Cash Items
29.18M 61.87M 112.17M 78.28M 99.11M 62.57M 37.75M 17.17M 26.09M 18.7M 6.96M 9.79M 3.13M -15.2M -24.46M -16.16M 6.89M 26.28M 51.09M 151.96M 136.41M 144.01M
Deferred Income Tax
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 27.43M 27.43M 27.43M 27.43M n/a
Change in Working Capital
2.17M 5.59M 1.95M 5.78M 4.75M 3.77M 7.03M 6.4M 4.1M 6.07M 2.67M -1.59M -1.01M -3.56M -2.69M -911K -2.85M -5.4M -7.84M -7.44M -4.66M -988.5K
Operating Cash Flow
-53.06M -48.61M -50.75M -46.62M -44.43M -43.2M -38.01M -36.89M -38.8M -35M -35.44M -36.52M -36.24M -38.43M -37.1M -43.69M -43.05M -45.58M -47.93M -39M -35.24M -29.45M
Capital Expenditures
-408K -241K -362K -532K -415K -537K -601K -555K -762K -2.09M -3.09M -4.13M -5.13M -4.12M -3.09M -2.01M -767K -311K -1.02M -1.58M -5.63M -6.46M
Cash Acquisitions
n/a n/a n/a n/a n/a 40K 40K 40K 40K n/a n/a -2.89M -2.89M -2.89M -2.89M n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-360.69M -338.64M -282.08M -232.04M -188.44M -107.99M -82.44M -48.84M -63.59M -43.36M -37.44M -38.97M -13.64M -13.64M -13.64M -8.17M n/a -202.99M -202.99M -202.99M -202.99M n/a
Sales Maturities Of Investments
330.1M 267.4M 218M 175.9M 96.4M 77.1M 46.5M 37.5M 42.54M 41.04M 42.25M 40.75M 12.21M 10.71M 5.5M n/a n/a 202.99M 202.99M 202.99M 202.99M n/a
Other Investing Acitivies
-350K -449K -424K -310K -200K -2.83M -2.9M -2.9M 27.64M -163K n/a n/a -31.66M -1.13M -1.16M -1.23M -268K -268K -260K -935K -788K -788K
Investing Cash Flow
-31.14M -71.72M -64.55M -56.77M -92.65M -34.31M -39.43M -15.05M 5.45M -5.06M 1.07M -5.93M -41.61M -11.51M -15.74M -11.53M -1.15M -579K -1.28M -2.51M -6.41M -7.25M
Debt Repayment
-810K -1.79M 118.22M 118.22M 118.92M 119.89M -111K -110K 19.81M 67.97M 67.97M 67.99M 48.09M -44K -17K 6.17M 7.99M 16.57M 24.64M 23.56M 21.74M 13.16M
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 -3K -3K -4K -4K -1K -1K 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
376K 376K 575K 5.97M 5.6M 5.6M 5.94M 544K 599K 599K 81K 81K 26K 26K 26K 111.03M 111.03M 111.03M 111M -156K 4.02M 16.85M
Financial Cash Flow
103.33M 543K 120.48M 125.44M 132.86M 154.72M 35.06M 29.68M 43.47M 69.5M 68.98M 69M 48.14M 17K 43K 117.22M 119.04M 127.6M 135.64M 23.4M 25.75M 30.01M
Net Cash Flow
18.85M -119.82M 5.43M 22.09M -4.11M 77.11M -42.55M -22.23M 10.19M 29.5M 34.65M 26.54M -29.74M -49.97M -52.85M 61.95M 74.78M 81.41M 86.41M -18.12M -15.9M -6.69M
Free Cash Flow
-53.47M -48.85M -51.11M -47.15M -44.85M -43.74M -38.61M -37.45M -39.56M -37.09M -38.53M -40.64M -41.37M -42.54M -40.19M -45.7M -43.81M -45.89M -48.95M -40.57M -40.87M -35.91M
Adj. Free Cash Flow
-73.11M -66.25M -67.74M -62.38M -58.78M -57.68M -52.47M -57.81M -61.06M -59.3M -60.37M -59.19M -62.15M -65.72M -66.69M -66.94M -58.76M -54.39M -50.63M -48.92M -48.88M -43.62M
Maintenance CapEx
-408K -214K -204K -118K n/a n/a n/a n/a n/a -1.48M -2.67M -2.67M -2.67M -1.2M n/a -165K -101K -101K -101K -654K -4.74M -5.58M
Growth CapEx
n/a -27K -158K -414K -415K -537K -601K -555K -762K -613K -418K -1.45M -2.46M -2.92M -3.09M -1.85M -666K -210K -921K -921K -889K -882K
Owner Earnings
-53.47M -48.82M -50.95M -46.73M -44.43M -43.2M -38.01M -36.89M -38.8M -36.48M -38.11M -39.19M -38.91M -39.62M -37.1M -43.85M -43.15M -45.68M -48.03M -39.65M -39.98M -35.03M

© 2026 bestshares.com. All rights reserved.