NextNRG Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.65	1.61	0.23	2.07	13.56	0.88
Short-Term Investments	-	-	-	2.12	3.36	-
Cash & Short-Term Investments	0.65	1.61	0.23	4.19	16.92	0.88
Cash Growth	-21.05%	610.23%	-94.58%	-75.26%	1816.95%	0.64%
Accounts Receivable	2.74	1.61	1.19	0.77	0.1	0.19
Inventory	0.34	0.13	0.13	0.15	0.05	0.04
Other Current Assets	0.89	0.04	0.22	0.33	0.19	0.16
Total Current Assets	4.63	3.4	1.77	5.43	17.26	1.28
Net Property, Plant & Equipment	6.14	7.92	3.89	5.11	2.29	0.43
Other Intangible Assets	4.72	5.05	-	-	3.21	0.99
Goodwill	-	-	-	-	0.13	0.11
Other Long-Term Assets	4.16	6.01	0.05	0.05	0.04	-
Total Assets	19.65	22.38	5.72	10.6	22.92	2.81
Accounts Payable	4.81	1.72	0.85	1.26	0.58	0.49
Accrued Expenses	3.26	1.53	0.07	-	-	2.25
Short-Term Debt	22.61	21.05	5.75	2.04	-	1
Current Portion of Long-Term Debt	-	-	-	-	0.18	-
Current Portion of Leases	1.31	0.17	0.32	-	-	-
Other Current Liabilities	1.84	0.26	-	-	-	-
Total Current Liabilities	34.6	34.75	6.98	3.3	0.76	3.74
Long-Term Debt	0.06	0.15	0.35	1.2	0.3	0.55
Long-Term Leases	2.26	0.21	0.29	0.32	-	-
Total Long-Term Liabilities	2.32	0.36	0.64	1.51	0.3	0.55
Total Liabilities	36.92	35.11	7.62	4.81	1.06	4.29
Preferred Stock	0	0	-	-	-	-
Common Stock	0.01	0.01	0	0	0	0
Additional Paid-in Capital	120.82	54.79	43.41	40.67	39.21	6.47
Accumulated Other Comprehensive Income	-	-	-	-0.04	-0.01	-
Retained Earnings	-127.17	-67.54	-45.32	-34.85	-17.34	-7.96
Total Common Shareholders' Equity	-6.34	-12.74	-1.91	5.79	21.87	-1.48
Minority Interest	-0.93	-	-	-	-	-
Shareholders' Equity	-0.93	-12.74	-1.91	5.79	21.87	-1.48
Total Liabilities & Equity	19.65	22.38	5.72	10.6	22.92	2.81
Total Debt	26.24	21.59	6.71	3.56	0.48	1.55
Net Cash (Debt)	-25.58	-19.97	-6.48	0.63	16.45	-0.67
Net Cash Growth	-	-	-	-96.16%	-	-
Net Cash Per Share	-0.22	-5.57	-4.32	6.31	2.04	-1.32
Book Value	-6.34	-12.74	-1.91	5.79	21.87	-1.48
Book Value Per Share	-0.05	-3.55	-1.27	57.85	2.71	-2.93
Tangible Book Value	-11.06	-17.79	-1.91	5.79	18.53	-2.58
Tangible Book Value Per Share	-0.09	-4.96	-1.27	57.85	2.29	-5.10

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q