
Next Technology (NXTT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
0
Gross Profit
0
Operating Income
-449.9K
Net Income
193.4M
EPS (Diluted)
$1.98
Balance Sheet Metrics
Total Assets
483.8M
Total Liabilities
62.8M
Shareholders Equity
421.0M
Debt to Equity
0.15
Cash Flow Metrics
Operating Cash Flow
245.2M
Free Cash Flow
0
Revenue & Profitability Trend
Next Technology Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8M | 2.6M | 0 | 14.4M | 6.3M |
Cost of Goods Sold | 730.0K | 1.2M | 0 | 2.7M | 615.6K |
Gross Profit | 1.1M | 1.4M | 0 | 11.7M | 5.7M |
Gross Margin % | 59.4% | 54.5% | 0.0% | 81.4% | 90.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.1M | 2.7M | 6.8M | 5.7M | 1.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1M | 2.7M | 6.8M | 5.7M | 1.9M |
Operating Income | -16.8K | -1.2M | -6.8M | 6.0M | 3.8M |
Operating Margin % | -0.9% | -46.8% | 0.0% | 41.7% | 59.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 29.8M | 4.4M | 636.9K | 303.7K | 83.0K |
Pre-tax Income | 29.8M | 3.2M | -6.8M | 6.3M | 3.8M |
Income Tax | 8.2M | 130.4K | 0 | 1.1M | 1.2M |
Effective Tax Rate % | 27.7% | 4.1% | 0.0% | 17.8% | 30.3% |
Net Income | 21.5M | -9.9M | -9.2M | 5.2M | 2.7M |
Net Margin % | 1,197.2% | -376.7% | 0.0% | 36.0% | 42.7% |
Key Metrics | |||||
EBITDA | 13.4M | -11.4M | -6.8M | 6.0M | 3.8M |
EPS (Basic) | $3.70 | $-6.50 | $-7.50 | $3.70 | $1.85 |
EPS (Diluted) | $3.70 | $-6.50 | $-7.50 | $3.70 | $1.85 |
Basic Shares Outstanding | 5775647 | 1541650 | 1208057 | 1651089 | 1644140 |
Diluted Shares Outstanding | 5775647 | 1541650 | 1208057 | 1651089 | 1644140 |
Income Statement Trend
Next Technology Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 668.4K | 668.4K | 22.9K | 616.6K | 4.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.8M | 1.1M | 0 | 9.2M | 2.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 78.3M | 35.1M | - | - | - |
Total Current Assets | 92.9M | 49.1M | 46.5M | 16.4M | 10.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | 0 | 2.3M | 2.8M |
Goodwill | - | - | 23.2K | 37.8K | 49.0K |
Intangible Assets | - | - | 23.2K | 37.8K | 49.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | 240.2K | - | - |
Total Non-Current Assets | 0 | 0 | 0 | 3.0M | 3.1M |
Total Assets | 92.9M | 49.1M | 46.5M | 19.5M | 13.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 730.0K | 926.5K | 0 | 62.1K | 8.2K |
Short-term Debt | 760.4K | - | - | 596.1K | 709.9K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 3.5M | - | 1 |
Total Current Liabilities | 3.1M | 4.4M | 4.8M | 3.0M | 2.2M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | 0 | 1.9M | 2.5M |
Deferred Tax Liabilities | 8.2M | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 8.2M | 0 | 0 | 1.9M | 2.5M |
Total Liabilities | 11.3M | 4.4M | 4.8M | 4.9M | 4.6M |
Equity | |||||
Common Stock | 71.7M | 0 | 0 | 0 | 0 |
Retained Earnings | 9.9M | -11.6M | -1.7M | 7.4M | 2.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 81.6M | 44.7M | 41.7M | 14.5M | 8.9M |
Key Metrics | |||||
Total Debt | 760.4K | 0 | 0 | 2.5M | 3.2M |
Working Capital | 89.9M | 44.7M | 41.7M | 13.4M | 8.2M |
Balance Sheet Composition
Next Technology Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 21.5M | -9.9M | -9.2M | 5.2M | 2.7M |
Depreciation & Amortization | - | - | 277.8K | 35.9K | 11.7K |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -870.0K | 33.3M | -209.4K | -6.2M | -5.3M |
Operating Cash Flow | 28.9M | 29.2M | -9.1M | -987.7K | -2.6M |
Investing Activities | |||||
Capital Expenditures | - | - | -693.6K | -417.1K | 0 |
Acquisitions | - | - | - | - | - |
Investment Purchases | 0 | -37.1M | 0 | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 0 | -62.1M | 494.0K | -1.0M | 0 |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 0 | 17.6M | 39.5M | -611.2K | -3.7M |
Free Cash Flow | 0 | 19.9M | -37.8M | -4.2M | 1.2M |
Net Change in Cash | 28.9M | -15.4M | 30.9M | -2.6M | -6.3M |
Cash Flow Trend
Next Technology Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
0.57
Price to Book
0.98
Price to Sales
306.71
PEG Ratio
0.00
Profitability Ratios
Profit Margin
17,830.29%
Operating Margin
-2.64%
Return on Equity
104.83%
Return on Assets
-0.01%
Financial Health
Current Ratio
253.35
Debt to Equity
0.32
Beta
8.00
Per Share Data
EPS (TTM)
$2.12
Book Value per Share
$1.24
Revenue per Share
$0.01
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nxtt | 552.1M | 0.57 | 0.98 | 104.83% | 17,830.29% | 0.32 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Uber Technologies | 201.8B | 16.49 | 8.94 | 67.49% | 26.68% | 52.23 |
Eplus | 1.9B | 16.92 | 1.83 | 11.42% | 5.45% | 12.68 |
Matterport | 1.8B | -6.73 | 4.43 | -55.40% | -151.22% | 0.05 |
Olo | 1.7B | 1,038.00 | 2.44 | -0.13% | -0.28% | 1.80 |
Financial data is updated regularly. All figures are in the company's reporting currency.