NEXTNRG, Inc. (NXXT) intrinsic value & 10-year financials
NEXTNRG, Inc. (NXXT) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 86.9% a year to $81.8M, with an average return on invested capital of -36.3%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.58
- Market cap
- $70.4M
- Revenue (FY2025)
- $81.8M
- Revenue growth (7-yr CAGR)
- 86.9%
- ROIC (10-yr avg)
- -36.3%
- Free cash flow (FY2025)
- —
NXXT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $81.8M | -$85.7M | -$0.72 | — | -85.8% | -783.4% |
| FY2024 | $27.8M | -$16.2M | -$0.14 | -$8.5M | -26.2% | -217.1% |
| FY2023 | $23.2M | -$10.5M | -$0.08 | — | -38.0% | -209.2% |
| FY2022 | $15.0M | -$17.5M | -$0.16 | -$14.9M | -116.2% | -236.1% |
| FY2021 | $7.2M | -$9.4M | — | -$8.3M | -121.2% | -99.8% |
| FY2020 | $3.6M | -$7.3M | — | -$1.6M | -193.3% | 1327.7% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
NEXTNRG, INC. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
NEXTNRG, INC. has historically struggled to out-earn its cost of capital, averaging just -16.8% ROIC.
NEXTNRG, INC. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, NEXTNRG, INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-23.92 per share.