NTRP
NextTrip, Inc.
Company overview
- Market capitalization
- $28.20M
- Employees
- 23
- Latest publication
- 2026-09-29
About NextTrip, Inc.
NextTrip, Inc., a technology-driven travel company, develops an integrated travel booking and media platform to connect leisure, group, and business travelers in the United States and internationally. It operates in two segments, Travel and Media. The Travel segment offers NXT2.0, a travel booking engine that supports direct-to-consumer and advisor-assisted booking across leisure, luxury, cruise, group, and business travel verticals; Five Star Alliance for luxury and cruise bookings; TA Pipeline, a group-travel agency platform that provides end-to-end solutions for conferences, conventions, destination weddings, and affinity groups; JournyGO, an agentic AI-powered consumer engagement and booking ecosystem; and Travel Magazine Pro, a digital editorial, advisor-engagement, and travel-commerce platform. Its Media segment includes JOURNY.tv, a travel media network, as well as TravelMagazine.com, an online travel publication that offers articles, guides, destination inspiration, hotel and restaurant recommendations, and general travel advice. The company was formerly known as Sigma Additive Solutions, Inc. and changed its name to NextTrip, Inc. in March 2024. NextTrip, Inc. is based in Santa Fe, New Mexico.
Financial statements
Income Quarterly
| Metric | Q1 20272026-05-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,451,735USD | 1,200,130USD | 757,648USD | 188,793USD | 138,827USD | 74,635USD | 154,498USD | 83,497USD |
| Cost Of Revenue | 1,243,636USD | 982,652USD | 592,073USD | 173,581USD | 99,921USD | 76,751USD | 155,455USD | 989,805USD |
| Gross Profit | 208,099USD | 217,478USD | 165,575USD | 15,212USD | 38,906USD | -2,116USD | -957USD | -906,308USD |
| Selling And Marketing Expenses | 134,848USD | 60,080USD | 174,444USD | 156,188USD | 90,035USD | 30,529USD | 51,347USD | 246,186USD |
| General And Administrative Expenses | 34,626USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 3,121,852USD | 3,302,260USD | 3,368,452USD | 1,967,613USD | 4,678,643USD | 1,771,411USD | 1,468,335USD | 1,311,903USD |
| Operating Income | -2,913,753USD | -3,084,782USD | -3,202,877USD | -1,952,401USD | -4,639,737USD | -1,773,527USD | -1,469,292USD | -2,218,208USD |
| Total Other Income Expense Net | -211,716USD | -190,784USD | 304,722USD | -35,225USD | 182,505USD | -236,302USD | -64,227USD | -2,379,245USD |
| Labor And Related Expense | 907,401USD | — | — | — | — | — | — | — |
| Professional Fees | 1,286,371USD | — | — | — | — | — | — | — |
| Depreciation And Amortization | 336,669USD | 272,628USD | 216,625USD | 287,586USD | 206,650USD | 148,803USD | 95,414USD | 181,433USD |
| Income Before Tax | -3,125,469USD | -3,275,566USD | -2,898,155USD | -1,987,626USD | -4,457,232USD | -2,009,829USD | -1,533,519USD | -4,597,453USD |
| Income Tax Expense | 0USD | — | — | — | 11,307USD | — | — | — |
| Net Income | -3,125,469USD | -3,275,566USD | -2,898,155USD | -1,978,717USD | -4,457,232USD | -2,009,263USD | -1,534,650USD | -4,597,453USD |
| Net Income Applicable To Common Shares | -3,145,160USD | — | — | — | — | — | — | — |
| Selling General Administrative | — | 2,518,341USD | 2,156,346USD | 1,194,574USD | 2,015,303USD | 1,246,044USD | 1,036,304USD | 154,754USD |
| Interest Expense | — | 354,801USD | 288,278USD | 35,225USD | 276,333USD | 236,302USD | 64,227USD | 253,284USD |
| Net Interest Income | — | -187,375USD | -354,801USD | -288,278USD | -276,333USD | -253,285USD | -236,302USD | -64,227USD |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -5,280,981USD | -3,275,566USD | -2,898,155USD | -4,457,232USD | -4,597,453USD | -2,009,829USD | -1,533,519USD |
| Ebit | — | -2,920,765USD | -2,609,877USD | -1,952,401USD | -4,169,592USD | -2,009,829USD | -1,533,519USD | -4,336,777USD |
| Ebitda | — | -2,648,137USD | -2,393,252USD | -1,664,815USD | -3,962,942USD | -1,861,026USD | -1,438,105USD | -4,155,344USD |
| Reconciled Depreciation | — | 401,902USD | 272,628USD | 216,624USD | 206,650USD | 181,433USD | 148,803USD | 95,414USD |
| Unclassified Operating Expenses | — | — | 1,037,662USD | — | 2,019,769USD | — | — | — |
| Research Development | — | — | — | — | 553,536USD | 227,845USD | 141,022USD | 141,022USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD | FY 20132013-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 501,423USD | 458,752USD | 382,832USD | 807,488USD | 402,446USD | 388,574USD | 641,049USD | 1,071,439USD |
| Cost Of Revenue | 498,121USD | 397,532USD | 354,921USD | 591,957USD | 574,301USD | 270,107USD | 272,372USD | 488,627USD |
| Gross Profit | 3,302USD | 61,220USD | 27,911USD | 215,531USD | -171,855USD | 118,467USD | 368,677USD | 582,812USD |
| Research Development | 843,296USD | 311,430USD | 551,418USD | 351,404USD | 647,994USD | 493,410USD | 302,043USD | 14,275USD |
| Selling General Administrative | 5,022,359USD | 3,294,613USD | 2,739,728USD | 3,895,146USD | 3,515,972USD | 3,766,968USD | 2,792,768USD | 1,215,967USD |
| Selling And Marketing Expenses | 307,166USD | 484,250USD | 707,137USD | 408,717USD | 417,750USD | 633,035USD | 554,990USD | — |
| Unclassified Operating Expenses | 2,243,910USD | 3,217,949USD | — | 1,259,032USD | 1,630,114USD | — | — | — |
| Total Operating Expenses | 8,416,731USD | 7,308,242USD | 4,979,766USD | 5,914,299USD | 6,211,830USD | 5,687,271USD | 4,267,654USD | 1,317,582USD |
| Operating Income | -8,413,429USD | -7,247,022USD | -4,951,855USD | -5,698,768USD | -6,383,685USD | -5,568,804USD | -3,898,977USD | -734,770USD |
| Interest Expense | 589,039USD | 48,620USD | 7,345USD | 13,908USD | 8,685USD | — | — | — |
| Net Interest Income | -589,039USD | -48,620USD | -3,858USD | -12,850USD | 10,075USD | — | — | — |
| Income Before Tax | -10,128,428USD | -6,656,837USD | -5,033,496USD | -5,200,139USD | -6,320,849USD | -5,574,163USD | -4,424,503USD | -734,117USD |
| Income Tax Expense | 7,390USD | — | 7,345USD | 375,608USD | 378,707USD | 127,110USD | 86,927USD | — |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | — | — | — |
| Net Income | -10,120,084USD | -7,332,151USD | -5,033,496USD | -5,200,139USD | -6,320,849USD | -5,574,163USD | -4,424,503USD | -734,117USD |
| Net Income From Continuing Ops | -10,128,428USD | -6,656,837USD | -8,692,424USD | -5,200,139USD | -6,320,849USD | — | — | — |
| Ebit | -10,128,428USD | -6,608,217USD | -4,961,625USD | -5,186,231USD | -6,312,164USD | -5,570,197USD | -3,904,371USD | -647,430USD |
| Ebitda | -9,415,192USD | -5,139,455USD | -4,242,219USD | -5,081,056USD | -6,119,595USD | -5,377,823USD | -3,707,428USD | -547,330USD |
| Depreciation And Amortization | 713,236USD | 1,468,762USD | 719,406USD | 105,175USD | 192,569USD | 192,374USD | 196,943USD | 100,100USD |
| Reconciled Depreciation | 713,236USD | 1,468,762USD | 116,167USD | 105,175USD | 192,569USD | — | — | — |
| Total Other Income Expense Net | -1,714,999USD | 590,185USD | -81,641USD | 498,629USD | 62,836USD | -5,359USD | -525,526USD | 653USD |
| Interest Income | — | — | 3,487USD | 1,058USD | 18,760USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20272026-05-31 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 12,318,546USD | 12,318,546USD | 13,076,958USD | 14,424,933USD | 13,909,033USD | 10,955,216USD | 9,936,153USD | 9,936,153USD |
| Intangible Assets | 4,159,741USD | 4,159,741USD | 4,258,220USD | 3,809,004USD | 4,081,003USD | 3,379,049USD | 2,127,368USD | 2,127,368USD |
| Other Current Assets | 1,436,115USD | 1,436,115USD | 1,336,026USD | 1,501,534USD | 1,418,173USD | 1,316,048USD | 1,380,575USD | 1,380,575USD |
| Total Liab | 7,421,519USD | — | 7,315,557USD | 8,149,753USD | 7,930,497USD | 4,285,298USD | 2,571,086USD | 2,571,086USD |
| Total Stockholder Equity | 1,194,997USD | 3,702,030USD | 5,761,401USD | 6,275,180USD | 5,978,536USD | 6,669,918USD | 7,365,067USD | 7,365,067USD |
| Other Current Liab | 1,083,089USD | — | 1,144,685USD | 1,117,523USD | 953,548USD | 559,925USD | 721,382USD | — |
| Common Stock | 387,000USD | 14,398USD | 400,979USD | 12,552USD | 387,000USD | 7,692USD | 1,657USD | — |
| Retained Earnings | -53,742,579USD | -53,742,579USD | -50,597,419USD | -45,239,191USD | -41,952,936USD | -38,871,518USD | -34,349,823USD | -34,349,823USD |
| Good Will | 3,123,684USD | — | 3,123,684USD | 3,123,684USD | 3,123,684USD | 2,836,860USD | 1,167,805USD | 1,167,805USD |
| Cash | 803,490USD | — | 1,696,090USD | 2,427,299USD | 1,837,654USD | 130,906USD | 1,062,367USD | 1,062,367USD |
| Cash And Short Term Investments | 803,490USD | — | 1,696,090USD | 2,427,299USD | 1,837,654USD | 130,906USD | 1,062,367USD | — |
| Total Current Assets | 2,491,980USD | 2,491,980USD | 3,151,284USD | 4,301,271USD | 3,522,743USD | 1,557,075USD | 2,465,509USD | 2,465,509USD |
| Total Current Liabilities | 4,091,409USD | 4,091,409USD | 3,912,288USD | 5,051,395USD | 5,000,390USD | 2,699,966USD | 2,571,086USD | 2,571,086USD |
| Current Deferred Revenue | 848,526USD | — | 1,655,990USD | 1,692,424USD | 2,098,709USD | 308,498USD | 97,770USD | — |
| Net Debt | 3,396,510USD | — | 1,788,161USD | 1,674,412USD | 1,663,570USD | 2,215,088USD | -494,837USD | — |
| Short Term Debt | 1,200,000USD | — | 386,072USD | 1,003,353USD | 571,117USD | 760,662USD | 567,530USD | — |
| Short Long Term Debt Total | 4,200,000USD | — | 3,484,251USD | 4,101,711USD | 3,501,224USD | 2,345,994USD | 567,530USD | — |
| Net Receivables | 252,375USD | 252,375USD | 119,168USD | 372,438USD | 266,916USD | 110,121USD | 22,567USD | 22,567USD |
| Accounts Payable | 959,794USD | 959,794USD | 725,541USD | 1,238,095USD | 1,377,016USD | 1,070,881USD | 1,184,404USD | 1,184,404USD |
| Property Plant Equipment Net | 974USD | 974USD | 1,603USD | 2,232USD | 2,861USD | 3,490USD | 4,119USD | 4,119USD |
| Common Stock Shares Outstanding | 14,316,703shares | — | 13,978,171shares | 8,965,103shares | 7,925,763shares | 1,279,165shares | 6,585,197shares | 5,811,765shares |
| Non Current Assets Total | 9,826,566USD | — | 9,925,674USD | 10,123,662USD | 10,386,290USD | 9,398,141USD | 7,470,644USD | 7,470,644USD |
| Non Current Liabilities Total | 3,330,110USD | — | 3,403,269USD | 3,098,358USD | 2,930,106USD | 1,585,332USD | 199,100USD | 0USD |
| Non Currrent Assets Other | 40,167USD | — | 40,167USD | 773,742USD | 763,742USD | 763,742USD | 763,742USD | — |
| Unclassified Non Current Assets | 2,502,000USD | — | 2,502,000USD | — | — | — | — | — |
| Unclassified Non Current Liabilities | 3,330,110USD | — | 3,403,269USD | — | — | -1,344,775USD | -1,386,232USD | — |
| Unclassified Equity | 54,550,576USD | — | 55,957,841USD | 51,100,739USD | 47,531,886USD | 45,522,237USD | 41,702,152USD | 41,710,126USD |
| Cash And Equivalents | — | 803,490USD | — | — | — | — | — | — |
| Total Liabilities | — | 7,421,519USD | — | — | — | — | — | — |
| Other Current Liabilities | — | 953,574USD | — | — | — | — | — | — |
| Total Equity Including Noncontrolling Interest | — | 4,897,027USD | — | — | — | — | — | — |
| Long Term Debt | — | 97,994USD | — | 3,098,179USD | 3,098,358USD | 2,930,107USD | 1,585,332USD | — |
| Deferred Revenue | — | 848,526USD | — | — | — | — | — | — |
| Goodwill | — | 3,123,684USD | — | — | — | — | — | — |
| Capital Stock | — | — | — | 401,080USD | 12,586USD | 11,507USD | 11,081USD | 4,764USD |
| Short Long Term Debt | — | — | — | 386,072USD | 1,003,353USD | 571,117USD | 760,662USD | 567,530USD |
| Long Term Investments | — | — | — | 2,502,000USD | 2,415,000USD | 2,415,000USD | 2,415,000USD | 3,407,610USD |
| Property Plant Equipment Gross | — | — | — | 7,238USD | — | — | — | 97,804USD |
| Non Current Liabilities Other | — | — | — | 305,090USD | — | — | — | — |
| Net Working Capital | — | — | — | -761,004USD | -750,124USD | -1,477,647USD | -1,142,891USD | -105,577USD |
| Unclassified Current Liabilities | — | — | — | — | -1,003,353USD | — | — | — |
| Source | Legacy providerLegacy | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 13,076,958USD | 9,936,153USD | 5,088,842USD | 5,703,908USD | 13,840,990USD | 5,700,510USD | 17,897,821USD | 29,478,384USD |
| Intangible Assets | 4,258,220USD | 2,127,368USD | 2,173,420USD | 1,125,285USD | 925,111USD | 753,122USD | — | — |
| Other Current Assets | 1,336,026USD | 1,380,575USD | 340,921USD | 105,226USD | 114,278USD | 90,735USD | 494,112USD | 603,324USD |
| Total Liab | 7,315,557USD | 2,571,086USD | 1,960,813USD | 629,198USD | 981,239USD | 536,778USD | 479,056USD | 2,957,075USD |
| Total Stockholder Equity | 5,761,401USD | 7,365,067USD | 3,128,029USD | 5,074,710USD | 12,859,751USD | 5,163,732USD | 17,418,765USD | 26,521,309USD |
| Other Current Liab | 1,144,685USD | 721,382USD | 460,768USD | 231,633USD | 625,942USD | 243,815USD | 65,975USD | -158,996USD |
| Common Stock | 400,979USD | 1,657USD | 936USD | 10,499USD | 10,499USD | 5,995USD | 1,307USD | 1,292USD |
| Capital Stock | 401,080USD | 4,764USD | 1,410USD | 10,500USD | — | — | — | — |
| Retained Earnings | -50,597,419USD | -34,349,823USD | -24,151,139USD | -49,342,484USD | -40,593,180USD | -33,105,008USD | -88,816,843USD | -73,682,093USD |
| Good Will | 3,123,684USD | 1,167,805USD | 1,167,805USD | 0USD | — | — | — | — |
| Cash | 1,696,090USD | 1,062,367USD | 323,805USD | 2,845,931USD | 11,447,047USD | 3,700,814USD | 17,382,038USD | 28,854,218USD |
| Cash And Short Term Investments | 1,696,090USD | 1,062,367USD | 323,805USD | 2,845,931USD | 11,447,047USD | 3,700,814USD | 17,382,038USD | 28,854,218USD |
| Total Current Assets | 3,151,284USD | 2,465,509USD | 1,698,808USD | 4,273,720USD | 12,683,597USD | 4,782,762USD | 17,876,150USD | 29,457,542USD |
| Total Current Liabilities | 3,912,288USD | 2,571,086USD | 1,960,813USD | 629,198USD | 981,239USD | 450,709USD | 479,056USD | 2,957,075USD |
| Current Deferred Revenue | 1,655,990USD | 97,770USD | 139,921USD | 120,073USD | 148,855USD | 77,957USD | — | — |
| Net Debt | 1,788,161USD | -494,837USD | 504,472USD | -2,845,931USD | -11,447,047USD | -3,700,814USD | -17,382,038USD | -28,854,218USD |
| Short Term Debt | 386,072USD | 567,530USD | 828,277USD | — | — | — | — | — |
| Short Long Term Debt | 386,072USD | 567,530USD | 828,277USD | 3,514,503USD | — | — | — | — |
| Short Long Term Debt Total | 3,484,251USD | 567,530USD | 828,277USD | — | — | — | — | — |
| Long Term Debt | 3,098,179USD | — | — | — | — | — | — | — |
| Long Term Investments | 2,502,000USD | 3,407,610USD | 0USD | — | — | — | — | — |
| Net Receivables | 119,168USD | 22,567USD | 1,034,082USD | 371,620USD | 412,192USD | 331,562USD | — | — |
| Accounts Payable | 725,541USD | 1,184,404USD | 531,847USD | 277,492USD | 206,442USD | 128,937USD | 413,081USD | 217,488USD |
| Property Plant Equipment Net | 1,603USD | 4,119USD | 6,642USD | 304,903USD | 232,282USD | 138,626USD | 21,671USD | 20,842USD |
| Property Plant Equipment Gross | 7,238USD | 97,804USD | 99,510USD | 1,543,594USD | — | — | — | — |
| Common Stock Shares Outstanding | 8,930,520shares | 4,566,787shares | 228,274shares | 524,940shares | — | — | — | 34,490shares |
| Non Current Assets Total | 9,925,674USD | 7,470,644USD | 3,390,034USD | 1,430,188USD | 1,157,393USD | 917,748USD | 21,671USD | 20,842USD |
| Non Current Liabilities Total | 3,403,269USD | 0USD | 0USD | 864,575USD | — | 86,069USD | — | — |
| Non Current Liabilities Other | 305,090USD | — | — | — | — | — | — | — |
| Non Currrent Assets Other | 40,167USD | 763,742USD | 42,167USD | — | — | 26,000USD | — | — |
| Net Working Capital | -761,004USD | -105,577USD | -262,005USD | 3,644,522USD | — | — | — | — |
| Unclassified Equity | 55,556,761USD | 41,708,469USD | 27,276,822USD | 54,396,195USD | 53,442,432USD | 38,262,745USD | 106,234,301USD | 100,202,110USD |
| Inventory | — | — | — | 950,943USD | 710,080USD | 659,651USD | — | — |
| Unclassified Current Liabilities | — | — | — | -3,514,503USD | — | — | — | 2,739,587USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20272026-05-31 · USD | Q1 20262026-03-31 · USD | Q1 20252025-03-31 · USD | Q3 20242024-09-30 · USD | Q1 20242024-03-31 · USD | Q3 20232023-09-30 · USD | Q2 20232023-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -3,125,469USD | -3,125,469USD | -5,280,981USD | -4,597,453USD | -2,009,830USD | -1,987,626USD | -1,308,262USD | -1,308,095USD |
| Depreciation | 336,669USD | 336,669USD | 401,902USD | 181,433USD | 148,803USD | 287,586USD | 311,679USD | 21,470USD |
| Stock Based Compensation | -13,660USD | — | 42,860USD | 31,411USD | 6,228USD | 16,394USD | 89,871USD | 144,284USD |
| Other Non Cash Items | 459,121USD | — | 3,323,987USD | 2,240,150USD | 481,522USD | 8,909USD | 121,493USD | — |
| Change To Account Receivables | -133,207USD | -133,207USD | -62,225USD | -6,814USD | -4,552USD | 6,322USD | -20,790USD | 164,995USD |
| Change In Working Capital | -133,207USD | -500,947USD | -598,371USD | 199,658USD | 190,472USD | 532,426USD | 3,160USD | 36,997USD |
| Total Cash From Operating Activities | -2,343,339USD | — | -2,110,603USD | -1,944,801USD | -1,182,805USD | -1,142,311USD | -871,930USD | -1,105,344USD |
| Capital Expenditures | 0USD | — | -3USD | -66,000USD | -79,183USD | -169,406USD | -5USD | -57,433USD |
| Free Cash Flow | -2,343,339USD | — | -2,110,600USD | -2,010,801USD | -1,261,988USD | -1,311,717USD | -871,930USD | -1,162,777USD |
| Total Cashflows From Investing Activities | -237,561USD | — | -969,800USD | -565,000USD | -79,183USD | -169,406USD | -77,900USD | -14,917USD |
| Total Cash From Financing Activities | 1,688,300USD | — | 2,349,194USD | 3,556,783USD | 1,175,367USD | 1,024,591USD | 1,389,677USD | — |
| Dividends Paid | -19,691USD | — | -170,478USD | — | — | — | — | — |
| Change In Cash | -892,600USD | -892,600USD | -731,209USD | 1,046,982USD | -86,621USD | -287,126USD | 439,847USD | -1,120,261USD |
| Begin Period Cash Flow | 1,696,090USD | — | 2,427,299USD | 15,385USD | 102,006USD | 323,805USD | 105,902USD | 1,488,704USD |
| End Period Cash Flow | 803,490USD | — | 1,696,090USD | 1,062,367USD | 15,385USD | 36,679USD | 545,749USD | 368,443USD |
| Other Cashflows From Investing Activities | -237,561USD | — | -944,800USD | — | -79,183USD | -169,406USD | -77,900USD | 42,516USD |
| Other Cashflows From Financing Activities | 1,707,991USD | — | -295,072USD | -23,879USD | 251,811USD | 924,591USD | 1,389,677USD | -14,917USD |
| Unclassified Operating Cash Flow | — | 946,408USD | — | — | — | — | — | — |
| Change To Liabilities | — | 439,724USD | — | — | — | — | — | — |
| Operating Cash Flow | — | -2,343,339USD | — | — | — | — | — | — |
| Investing Cash Flow | — | -237,561USD | — | — | — | — | — | — |
| Financing Cash Flow | — | 1,688,300USD | — | — | — | — | — | — |
| End Cash Flow | — | 803,490USD | — | — | — | — | — | — |
| Sale Purchase Of Stock | — | — | -345,600USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | 3,160,344USD | 3,387,962USD | — | — | — | — |
| Investments | — | — | — | -1,281,503USD | -79,183USD | -169,406USD | -4,908USD | -14,917USD |
| Net Borrowings | — | — | — | 192,700USD | 723,556USD | — | — | — |
| Issuance Of Capital Stock | — | — | — | — | 200,000USD | — | — | — |
| Change To Inventory | — | — | — | — | — | — | 164,968USD | 4,368USD |
| Source | Legacy providerLegacy | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20162016-12-31 · USD | FY 20152015-12-31 · USD | FY 20142014-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -15,911,934USD | -10,128,428USD | -6,656,837USD | -7,384,605USD | -5,200,139USD | -12,924,202USD | -9,441,535USD | -9,253,323USD |
| Depreciation | 1,097,804USD | 713,236USD | 1,468,762USD | 94,105USD | 105,175USD | 6,923USD | 6,270USD | 1,325USD |
| Stock Based Compensation | 2,549,894USD | 67,874USD | 116,512USD | 1,768,123USD | 939,500USD | 2,804,527USD | 722,934USD | 1,203,663USD |
| Other Non Cash Items | 6,414,391USD | 2,729,450USD | 740,179USD | -1,092,441USD | — | — | 100,000USD | 25,000USD |
| Change To Account Receivables | -412,096USD | 11,515USD | -662,939USD | -80,630USD | -276,022USD | — | — | — |
| Change In Working Capital | 1,288,382USD | 1,537,714USD | -1,400,025USD | 315,859USD | -654,404USD | 2,736,209USD | -1,704,269USD | 870,759USD |
| Total Cash From Operating Activities | -4,561,463USD | -5,080,154USD | -5,731,409USD | -6,298,959USD | -4,809,868USD | -7,376,543USD | -10,316,600USD | -7,152,576USD |
| Capital Expenditures | -109,000USD | -534,751USD | -1,025,428USD | -359,750USD | -298,859USD | -2,946USD | -11,827USD | -54,943USD |
| Free Cash Flow | -4,670,463USD | -5,614,905USD | -6,756,837USD | -6,658,709USD | -5,108,727USD | -7,379,489USD | -10,328,427USD | -7,207,519USD |
| Total Cashflows From Investing Activities | -2,721,968USD | -1,033,751USD | 980,935USD | -359,750USD | -298,359USD | -2,946USD | -11,827USD | -54,943USD |
| Net Borrowings | -362,999USD | 1,967,224USD | 735,057USD | — | — | — | — | — |
| Total Cash From Financing Activities | 7,917,154USD | 6,852,467USD | 4,791,804USD | 14,404,942USD | 8,722,122USD | 21,749,206USD | -18,394USD | — |
| Dividends Paid | -335,662USD | — | — | — | — | — | — | — |
| Issuance Of Capital Stock | 5,861,800USD | 2,450,000USD | 3,509,470USD | 14,869,899USD | 3,600,000USD | — | — | — |
| Change In Cash | 633,723USD | 738,562USD | 41,330USD | 7,746,233USD | 3,613,895USD | 14,542,896USD | 3,220,280USD | -7,201,387USD |
| Begin Period Cash Flow | 1,062,367USD | 323,805USD | 282,475USD | 3,700,814USD | 86,919USD | 11,230,637USD | 8,010,357USD | 15,211,744USD |
| End Period Cash Flow | 1,696,090USD | 1,062,367USD | 323,805USD | 11,447,047USD | 3,700,814USD | 25,773,533USD | 11,230,637USD | 8,010,357USD |
| Other Cashflows From Investing Activities | -1,219,800USD | 1,000USD | -1,016,175USD | — | — | 2,946USD | 11,827USD | 54,943USD |
| Other Cashflows From Financing Activities | 2,418,353USD | 2,118,249USD | 2,150,777USD | -464,957USD | 5,172,122USD | -21,749,206USD | 18,394USD | -54,943USD |
| Unclassified Investing Cash Flow | -1,393,168USD | — | 2,041,603USD | — | — | — | — | — |
| Investments | — | -1,033,751USD | 980,935USD | -359,750USD | -298,359USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | -1,603,500USD | — | — | 43,498,412USD | — | — |
| Change To Inventory | — | — | — | -50,429USD | -60,932USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2027Quarterly · 2026-05-31 | Segment | Media | 40,952 | USD | Disclosure |
| Q1 2027Quarterly · 2026-05-31 | Segment | Travel | 1,410,783 | USD | Disclosure |
| FY 2026Yearly · 2026-02-28 | Segment | Media | 94,723 | USD | 0001493152-26-026334 |
| FY 2026Yearly · 2026-02-28 | Segment | Travel | 3,620,805 | USD | 0001493152-26-026334 |
| Q4 2025Quarterly · 2025-11-30 | Segment | Media | 21,098 | USD | 0001493152-26-002276 |
| Q4 2025Quarterly · 2025-11-30 | Segment | Travel | 1,179,032 | USD | 0001493152-26-002276 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.