NextTrip Inc. logo

NextTrip Inc.

NTRP | NASDAQ
Chart Builder DCF Calculator
$1.97
-$0.05 (-2.48%)
Sep 22, 2026, 1:03 PM ET · Market open
Fiscal Quarter
Period Ending
Q1 2027
May 30, 2026
Q4 2026
Feb 27, 2026
Q3 2026
Nov 29, 2025
Q2 2026
Aug 30, 2025
Q1 2026
May 30, 2025
Q4 2025
Feb 27, 2025
Q3 2025
Nov 29, 2024
Q2 2025
Aug 30, 2024
Q1 2025
May 30, 2024
Q4 2024
Feb 28, 2024
Q3 2024
Nov 29, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Feb 28, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Feb 28, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
-3.13M -5.28M 1.12M -7.3M -4.46M -4.6M -2.01M -1.53M -1.99M -4.6M -1.31M -871.66K -1.31M -1.75M -1.95M -2.29M -2.25M -2.21M -2.4M -2.49M -1.85M
Depreciation & Amortization
336.67K 401.9K 82.02K 407.23K 206.65K 181.43K 148.8K 95.41K 287.59K 181.43K 311.68K 24.55K 21.47K 28.13K 27.87K 26.86K 29.86K 31.58K 17.6K 27.69K 25.78K
Stock-Based Compensation
n/a n/a -138.33K 138.33K 2.09M 31.41K 6.23K 13.84K 16.39K n/a n/a 89.87K 144.28K 232.09K 198.49K 303.54K 200.94K 204.41K 341.3K 1.01M 202.2K
Other Working Capital
-473.88K 323.41K -398.11K 1.81M 394.06K 327.63K 195.02K 598.6K 526.1K 327.63K 23.95K 113.28K -32.29K -108.91K 6.87K -13.37K -158.66K -248.87K 141.85K 308.08K -53.03K
Other Non-Cash Items
678.39K 3.37M -2.78M 5.3M 996.75K 2.24M 481.52K -1.13K 8.91K 2.27M 121.49K -28.63K n/a n/a n/a n/a n/a n/a n/a n/a -290.16K
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 n/a n/a n/a n/a
Change in Working Capital
-232.93K -598.37K -262.35K 2.02M 124.3K 199.66K 190.47K 615.16K 532.43K 199.66K 3.16K 613.87K 37K 181.95K -106.55K -110K -271.11K -55.62K 526.15K -71.37K -118.31K
Operating Cash Flow
-2.34M -2.11M -1.98M 572.38K -1.04M -1.94M -1.18M -810.24K -1.14M -1.94M -871.93K -172K -1.11M -1.31M -1.83M -2.07M -2.29M -2.03M -1.51M -1.52M -2.03M
Capital Expenditures
n/a 3 -3 300K -81.5K -66K -79.18K -220.16K -169.41K 1 -5 -40.39K -57.43K -47.69K -129.01K -60.91K -56.95K -142.1K -104.98K -146.75K -86.05K
Cash Acquisitions
n/a n/a n/a -1.34M -1.2M 1K n/a n/a n/a 1K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a -25K n/a 900K n/a -500K n/a n/a n/a -500K n/a n/a n/a n/a n/a n/a 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 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 Investing Acitivies
n/a n/a 781.5K n/a n/a n/a n/a n/a n/a n/a -77.9K 35.48K 42.52K n/a n/a n/a -56.35K -58.85K -39.09K -83.05K -38.47K
Investing Cash Flow
-237.56K -969.8K 781.5K -470.67K -1.28M -565K -79.18K -220.16K -169.41K -565K -77.9K -4.91K -14.92K -47.69K -129.01K -60.91K -56.95K -142.1K -104.98K -146.75K -86.05K
Debt Repayment
-101.8K -655.73K 326.5K -226.46K 1.39M 1.1M 723.56K 40K 100K 1.1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
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
Dividend Paid
n/a n/a n/a n/a -64.46K 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
475K -295.07K 168.43K 1.35M 64.46K -23.88K 251.81K 1.06M 924.59K -23.88K 1.39M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
1.69M 2.35M 2.57M 1.61M 1.39M 3.56M 1.18M 1.1M 1.02M 3.56M 1.39M 364.56K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Net Cash Flow
-892.6K -731.21K 1.37M 1.71M -931.46K 1.05M -86.62K 65.33K -287.13K 1.05M 439.85K 187.64K -1.12M -1.36M -1.95M -2.13M -2.34M -2.17M -1.62M -1.67M -2.11M
Free Cash Flow
-2.34M -2.11M -1.98M 872.37K -1.12M -2.01M -1.26M -1.03M -1.31M -1.94M -871.94K -212.4K -1.16M -1.36M -1.95M -2.13M -2.34M -2.17M -1.62M -1.67M -2.11M
Adj. Free Cash Flow
-2.34M -2.11M -1.84M 734.05K -3.21M -2.04M -1.27M -1.04M -1.33M -1.94M -871.94K -302.27K -1.31M -1.59M -2.15M -2.44M -2.55M -2.37M -1.96M -2.68M -2.31M
Maintenance CapEx
n/a 6 n/a 362.2K -81.5K -66K -79.18K -217.89K -152.71K 1 n/a -40.39K -57.43K -34.22K -129.01K -60.91K -41.04K -142.1K -85.65K -98.15K -86.05K
Growth CapEx
n/a -3 -3 -62.21K n/a n/a n/a -2.28K -16.7K n/a -5 n/a n/a -13.47K n/a n/a -15.91K n/a -19.33K -48.6K n/a
Owner Earnings
-2.34M -2.11M -1.98M 934.58K -1.12M -2.01M -1.26M -1.03M -1.3M -1.94M -871.93K -212.4K -1.16M -1.34M -1.95M -2.13M -2.33M -2.17M -1.6M -1.62M -2.11M

© 2026 bestshares.com. All rights reserved.