| Income Statement | 2026-02-28 | |||
|---|---|---|---|---|
| Revenue | 3,715,528 | |||
| Cost of revenue (exclusive of depreciation and amortization, shown separately below) | 3,063,042 | |||
| Gross profit | 652,486 | |||
| Salaries and benefits | 2,804,118 | |||
| Stock based compensation | 193,125 | |||
| General and administrative | 202,774 | |||
| Sales and marketing | 486,739 | |||
| Professional service fees | 7,512,409 | |||
| Technology | 1,047,960 | |||
| Organization costs | 2,580,829 | |||
| Depreciation and amortization | 1,097,804 | |||
| Asset impairment charge | 463,860 | |||
| Provision for credit loss | 315,495 | |||
| Other operating expenses | 312,547 | |||
| Total operating expenses | 17,017,660 | |||
| Operating loss | -16,365,174 | |||
| Loss on disposal of assets | 0 | |||
| Loss on promissory note receivable | 0 | |||
| Gain on derivative liability | 50,000 | |||
| Loss on extinguishment of liability | -95,600 | |||
| Interest income (expense), net | -1,106,788 | |||
| Other income (expense) | 1,616,935 | |||
| Total other income (expense) | 464,547 | |||
| Net loss from continuing operations before taxes | -15,900,627 | |||
| Provision for income taxes | 0 | |||
| Net loss from continuing operations before share of net income (loss) in equity method investee | -15,900,627 | |||
| Share of net loss of equity method investee | -11,307 | |||
| Net loss from continuing operations | -15,911,934 | |||
| Net income (loss) from discontinued operations, net of taxes | 0 | |||
| Net loss | -15,911,934 | |||
| Preferred dividends | 335,662 | |||
| Net loss applicable to common stockholders | -16,247,596 | |||
| Basic EPS | -1.82 | |||
| Diluted EPS | -1.82 | |||
| Basic Average Shares | 8,930,520 | |||
| Diluted Average Shares | 8,930,520 | |||
NextTrip, Inc. (NTRP)
NextTrip, Inc. (NTRP)