NextDecade Corporation (NEXT)

Smartsheet Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	173.32	160.88	117.61	50.21	17.71	21.81
Research & Development	6.06	8.26	4.89	4.1	1.62	-
Operating Expenses	184.87	171.08	122.67	54.48	19.51	22
Operating Income	-184.87	-171.08	-122.67	-54.48	-19.51	-22
Interest Expense	-89.27	-87.54	-50.29	-	-	-
Interest & Investment Income	-	-	-	-	-	0.24
Other Non Operating Income (Expenses)	161.46	585.38	-39.16	-5.6	-2.53	7.84
EBT Excluding Unusual Items	-112.68	326.76	-212.11	-60.07	-22.04	-13.92
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.41
Other Unusual Items	-41.87	-49.31	-9.53	-	-	-
Pretax Income	-154.56	277.45	-221.64	-60.07	-22.04	-14.33
Earnings From Continuing Operations	-154.56	277.45	-221.64	-60.07	-22.04	-14.33
Minority Interest in Earnings	-24.35	-339.2	59.38	-	-	-
Net Income	-178.9	-61.75	-162.26	-60.07	-22.04	-14.33
Preferred Dividends & Other Adjustments	-	-	20.48	24.28	18.36	14.46
Net Income to Common	-178.9	-61.75	-182.75	-84.35	-40.4	-28.78
Shares Outstanding (Basic)	259	259	195	130	119	118
Shares Outstanding (Diluted)	259	259	195	130	119	118
Shares Change (YoY)	16.85%	32.86%	49.53%	9.17%	1.43%	7.76%
EPS (Basic)	-0.69	-0.24	-0.94	-0.65	-0.34	-0.24
EPS (Diluted)	-0.69	-0.24	-0.94	-0.65	-0.34	-0.24
Free Cash Flow	-2,699	-2,663	-1,811	-73.83	-30.07	-58.61
Free Cash Flow Per Share	-10.40	-10.30	-9.31	-0.57	-0.25	-0.50
EBITDA	-182.41	-169.14	-122.5	-53.96	-17.91	-20.45
D&A For EBITDA	2.46	1.93	0.17	0.52	1.6	1.56
EBIT	-184.87	-171.08	-122.67	-54.48	-19.51	-22

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q