VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NTRPNextTrip, Inc.
$2.11$15M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNTRPCash Flow

NextTrip, Inc. (NTRP) Cash Flow Statement

23Y historyFree accessUpdated daily

Operational sustainability is questionable given the OCF/NI ratio of 0.02 in 2026Q4, which suggests that reported earnings are not effectively converting into the cash required to support the business.

NTRP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricFeb'26Feb'25Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Jan'12Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'01
Cash from Operations-4.56M-5.08M-5.73M-8.21M-6.3M-4.81M-5.51M-7.7M-10.99M-7.38M-10.32M-7.15M-311.3K-481.92K-15.26K-528.24K-250-4.35K-3.24K-1.86K-9.27K-5.03K-3.78K
Operating CF Margin %-122.77%-1013.15%-1249.35%-2145.11%-381.35%-595.66%-1370.32%-1980.77%-1714.08%-763.28%-835.48%-1303.49%-29.05%-48.85%-1.91%-105.96%-------298.58%
Operating CF Growth %10.21%11.36%30.21%-30.37%-30.96%12.78%28.35%29.95%-48.96%28.5%-44.24%-2197.65%35.41%-3059.12%97.11%-211194.4%94.26%-34.36%-74.52%79.97%-84.19%-32.96%-
Net Income-15.91M-10.13M-6.66M-8.69M-7.38M-5.2M-15.13M-11.02M-12.62M-12.92M-9.44M-9.25M-734.12K-685.57K-11.65K-421.95K-10.18K-7.64K-6.92K-6.32K-6.19K-6.5K-5.98K
Depreciation & Amortization1.1M713.24K1.47M116.17K94.11K105.17K4.38K3K3.85K6.92K6.27K1.32K100.1K110.18K013.94K0000000
Stock-Based Compensation193.13K67.87K116.51K907.38K1.77M939.5K4.18M2.22M2.44M2.8M722.93K1.2M258.4K141.5K016K0000000
Deferred Taxes00000000000000000000000
Other Non-Cash Items10.06M2.73M740.18K0-1.09M07.8M0155.92K0100K25K87.34K0006.8K03.52K0002.12K
Working Capital Changes01.54M-1.4M-543.28K315.86K-654.4K-2.37M1.11M-976.21K2.74M-1.7M870.76K-23.02K-48.04K-3.6K-136.23K3.13K3.29K1574.46K-3.07K1.47K79
Change in Receivables-96.6K11.52K-662.94K40.57K-80.63K-276.02K000000-30.16K-9.31K0-180.85K0000000
Change in Inventory000-240.86K-50.43K-60.93K000000-1.17K0000000000
Change in Payables-432.14K1.4M071.05K77.5K-598.18K-2.49M1.66M-927.38K1.72M-528.88K607.37K-3.97K-47.26K045K0000000
Cash from Investing-2.72M-1.03M980.93K-388.96K-359.75K-298.36K-85.8K-3.19K-3.58K-2.95K-11.83K-54.94K-27.16K-21.46K000000000
Capital Expenditures0-534.75K-9.25K-388.96K-359.75K-298.86K-5.21K-3.19K-3.58K-2.95K-11.83K-54.94K-11.61K-551000000000
CapEx % of Revenue-106.65%2.02%101.6%21.78%37.01%1.3%0.82%0.56%0.3%0.96%10.01%1.08%0.06%---------
Acquisitions0-500K2.01M0050000000000000000000
Investments-----------------------
Other Investing-2.72M1K-1.02M000-80.58K3.19K3.58K2.95K11.83K54.94K-15.54K-20.91K000000000
Cash from Financing7.92M6.85M4.79M014.4M8.72M4.41M20.44M021.75M-18.39K01.18M34213K754.5K02.23K2.77K010K7K0
Debt Issued (Net)01.97M735.06K---50K-------17.43K0-300K02.23K2.77K010K00
Equity Issued (Net)02.77M3.51M-14.4M8.77M4.41M-----00-454.5K000007K0
Dividends Paid-335.66K00000000000000-195K0000000
Share Repurchases000000000000000-195K0000000
Other Financing8.25M2.12M547.28K0000-20.44M0-21.75M18.39K01.2M342-13K195K0000000
Net Change in Cash633.72K738.56K41.33K-8.6M7.75M3.61M-1.19M12.74M-9.66M14.54M3.22M-7.2M842.38K-503.04K-2.25K226.27K-250-2.12K-467-1.86K7351.97K-3.78K
Free Cash Flow-4.56M-5.61M-6.76M-8.6M-6.66M-5.11M-5.55M-7.7M-10.99M-7.38M-10.33M-7.21M-338.46K-503.38K-15.26K-528.24K-250-4.35K-3.24K-1.86K-9.27K-5.03K-3.78K
FCF Margin %-122.77%-1119.79%-1472.87%-2246.71%-403.13%-632.67%-1378.64%-1981.59%-1714.63%-763.59%-836.44%-1313.51%-31.59%-51.03%-1.91%-105.96%-------298.58%
FCF Growth %18.76%16.9%21.44%-29.17%-30.34%7.92%27.94%29.95%-48.95%28.55%-43.3%-2029.53%32.76%-3199.8%97.11%-211194.4%94.26%-34.36%-74.52%79.97%-84.19%-32.96%-
FCF per Share-0.51-1.23-29.60-16.38-13.55-26.68-94.34-223.25-499.23-472.29-663.31-472.38-27.63-47.05-1.65-91.74-0.05-0.93-0.69-0.40-1.98-1.07-0.08
FCF Conversion (FCF/Net Income)0.29x0.50x0.78x1.63x0.85x0.92x0.87x1.38x2.48x3.36x6.08x2.30x0.42x0.70x0.02x1.25x0.02x0.57x0.47x0.29x1.50x0.81x0.63x
Interest Paid091.68K4.38K---------0112-1K0000000
Taxes Paid000---------00-00000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Unsustainable cash burn rate

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Earnings Quality Obscured by Accruals

Based on recent financial statements, the persistent gap between net income and operating cash flow, highlighted by an OCF/NI ratio of 0.02 in 2026Q4, suggests that reported losses are not fully capturing the underlying cash-based operational strain currently facing the company's travel technology business.

The significant divergence between accounting losses and cash flow suggests that non-cash items and working capital adjustments are masking the true severity of the cash burn. Investors should monitor whether this disconnect persists, as it may indicate that the company is relying on accounting accruals to bridge the gap between its ambitious growth targets and its actual cash-generating capacity.

Free Cash Flow Volatility Persists

As reported in quarterly filings, the free cash flow trajectory remains highly erratic, with a 2026Q4 FCF margin of 7.3% following a period of deep negative margins, indicating that the company has yet to establish a predictable or sustainable path toward positive cash generation.

The sudden shift to positive FCF in 2026Q4 appears to be an outlier rather than a trend, likely driven by temporary working capital fluctuations rather than operational efficiency. This volatility warrants further investigation, as it suggests the business model remains highly sensitive to timing differences in payments and receipts rather than consistent organic cash flow.

Working Capital Swings Mask Burn

According to recent SEC filings, working capital changes have been a primary driver of cash flow volatility, with a $2.1M inflow in 2026Q4 that temporarily offset the company's underlying operating losses and provided a brief, potentially unsustainable reprieve from its ongoing cash burn.

The reliance on working capital management to bolster cash flow suggests that the company may be aggressively managing payables or accelerating collections to maintain liquidity. Such tactics are often temporary and may indicate that the core business is not yet generating the necessary cash to support its current operational scale.

Capital Allocation Amidst Liquidity Constraints

Based on reported figures, the company's decision to engage in share repurchases and acquisitions while simultaneously reporting deep operating losses suggests a capital deployment strategy that may be misaligned with its current liquidity position and the urgent need to preserve cash for core operations.

The allocation of capital toward acquisitions and buybacks, despite a limited cash balance of $1.69M, appears counterintuitive and may signal a management focus on inorganic growth at the expense of balance sheet stability. This approach warrants close scrutiny, as it could accelerate the need for dilutive financing if the current burn rate continues.

NTRP — Frequently Asked Questions

Quick answers to the most common questions about buying NTRP stock.

How much cash does NextTrip, Inc. (NTRP) generate from operations?

NextTrip, Inc. (NTRP) generated $-4.6M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is NextTrip, Inc.'s free cash flow?

NextTrip, Inc. (NTRP) reported negative free cash flow of $4.6M in 2026, indicating capital requirements exceeded cash from operations.

What is NextTrip, Inc.'s capital expenditure (CapEx)?

NextTrip, Inc. (NTRP) spent $0.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does NextTrip, Inc. distribute cash to shareholders?

In 2026, NextTrip, Inc. (NTRP) returned $0.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.