NextTrip, Inc. (NTRP)

NextTrip Balance Sheet

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Nov 30, 2024	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022
Cash & Equivalents	0.02	0.32	0.28	0.23
Cash & Short-Term Investments	0.02	0.32	0.28	0.23
Cash Growth	-97.18%	14.63%	22.26%	-
Accounts Receivable	0.02	0.03	-	0.01
Receivables	1.02	1.03	1.93	0.01
Prepaid Expenses	0.49	0.34	0.01	0.06
Total Current Assets	1.52	1.7	2.22	0.29
Property, Plant & Equipment	0.01	0.01	1.04	0.04
Goodwill	1.17	1.17	-	-
Other Intangible Assets	2.24	2.17	2.61	1.19
Other Long-Term Assets	0.04	0.04	0.02	0.02
Total Assets	4.98	5.09	5.88	1.54
Accounts Payable	1.33	0.53	0.52	0.3
Accrued Expenses	1.18	0.46	0.33	0.01
Short-Term Debt	3.79	0.83	3.51	12.68
Current Portion of Leases	-	-	0.15	-
Current Unearned Revenue	0.09	0.14	0.02	0.07
Total Current Liabilities	6.39	1.96	4.54	13.06
Long-Term Leases	-	-	0.86	-
Total Liabilities	6.39	1.96	5.4	13.06
Common Stock	0	0	0	0
Additional Paid-In Capital	28.29	27.28	17.3	-
Retained Earnings	-29.71	-24.15	-16.81	-11.52
Total Common Equity	-1.42	3.13	0.48	-11.52
Shareholders' Equity	-1.42	3.13	0.48	-11.52
Total Liabilities & Equity	4.98	5.09	5.88	1.54
Total Debt	3.79	0.83	4.53	12.68
Net Cash (Debt)	-3.78	-0.5	-4.25	-12.44
Net Cash Per Share	-1.16	-2.21	-59.32	-
Filing Date Shares Outstanding	1.59	1.39	0.92	-
Total Common Shares Outstanding	1.43	0.94	0.92	-
Working Capital	-4.87	-0.26	-2.31	-12.77
Book Value Per Share	-0.99	3.34	0.53	-
Tangible Book Value	-4.83	-0.21	-2.12	-12.71
Tangible Book Value Per Share	-3.38	-0.23	-2.32	-
Machinery	-	0.1	0.09	0.09

Source: S&P Capital IQ. Standard template. Financial Sources.