NextNav Inc.

NNNextNav Inc. US flag

NASDAQ

13.34

USD

+0.50

- -

1.82BMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-159.21	-30.79	-50.17	-62.91	-92.6
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-1,265.55	-2,310.22	-200.71	-229.96	-90.1	-86.75
EBITDA Margin (%)	-5,137.79	-5,327.26	-1,575.78	-1,520.15	-967.72	-1,366.32
Operating Margin (%)	-5,179.09	-5,560.81	-1,669.28	-1,644.98	-1,060.12	-1,535.8
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24,129.7	-18,953.34	-1,022.52	-1,851.73	-1,794.07	-4,134.16
Profit Margin (%)	-24,136.38	-18,960.16	-1,021.8	-1,857.46	-1,797.12	-4,138.49
Net Income to Common Margin (%)	-24,136.38	-18,960.16	-1,021.8	-1,857.46	-1,797.12	-4,138.49
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	59	- -	8	66	71	289
ST Debt	- -	- -	3	3	2	3
LT Debt	59	- -	5	64	69	286
Total Debt/EBITDA	-2.01	- -	-0.13	-1.13	-1.3	-4.62
Net Debt/EBITDA	-1.72	2.46	0.76	0.57	-0.28	-3.66
Total Debt/EBIT	-2	- -	-0.12	-1.04	-1.19	-4.11
Net Debt/EBIT	-1.7	2.36	0.72	0.53	-0.25	-3.26
EBITDA to Interest Expense	-2.91	-2.28	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.99	-2.29	- -	- -	- -	- -
EBIT to Interest Expense	-2.94	-2.38	- -	- -	- -	- -
Interest Expense	10	18	- -	- -	- -	- -
Common Equity/Total Assets	-1,091.89	-473.49	-556.18	-468.81	-533.01	-425.61
Long-Term Debt/Equity (%)	- -	- -	5.09	79.39	137.61	- -
Long-Term Debt/Capital (%)	-13.65	- -	-0.78	-9.18	-8.72	-37.49
Long-Term Debt/Total Assets (%)	131.11	- -	4.27	39.22	42.64	115.75
Total Debt/Equity (%)	-12.01	- -	7.53	82.54	142.53	-334.67
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt/Total Assets (%)	131.11	- -	6.32	40.77	44.17	116.83
Net Debt to Equity	-10.24	-100.12	-45.47	-41.74	30.51	-265.36
Net Debt/Capital (%)	-11.41	13.38	6.52	4.32	-1.84	-28.34
EBITDA	-29	-41	-62	-59	-55	-62
EBITDA-CapEx	-30	-41	-62	-60	-56	-63
Operating Income (Loss)	-29	-42	-66	-64	-60	-70

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.04	14.98	6.24	8.76	6.6	12.28
Current Ratio	4.26	15.92	6.89	9.31	7.09	12.71
Quick Ratio	2.06	15.24	6.48	8.99	6.87	12.47
CFO/Avg Current Liab	- -	-8.78	-4.77	-3.79	-3.46	-4.14
Common Equity/Total Assets	-1,091.89	-473.49	-556.18	-468.81	-533.01	-425.61
Long-Term Debt/Equity (%)	- -	- -	5.09	79.39	137.61	- -
Long-Term Debt/Capital (%)	-13.65	- -	-0.78	-9.18	-8.72	-37.49
Long-Term Debt/Total Assets (%)	131.11	- -	4.27	39.22	42.64	115.75
Total Debt/Equity (%)	-12.01	- -	7.53	82.54	142.53	-334.67
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt/Total Assets (%)	131.11	- -	6.32	40.77	44.17	116.83
CFO/Total Liabilities	-5.31	-130.02	-186.18	-43.19	-34.05	-15.23
CFO/CapEx	-37.42	-184.35	-60.51	-36.05	-47.99	-107.06
Altman's Z-Score	-17.73	-3.62	-2.7	-5.27	0.47	-4.23

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	0.84	2.01	1.72	2.01	1.62
Days Sales Outstanding	- -	434.6	181.66	212.65	181.34	225.36
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	32.61	16.1	18.08	17.26	11.24
Accounts Payable Turnover Days	- -	11.19	22.68	20.19	21.15	32.46
Cash Conversion Cycle	- -	423.41	158.99	192.46	160.19	192.9
Inventory to Cash Days	- -	434.6	181.66	212.65	181.34	225.36
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	960	206	296	480	1,891	2,211
- Cash & Cash Equivalents	9	100	47	82	39	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	4	1	- -	- -
+ Total Debt	59	- -	8	66	71	289
Enterprise Value	1,011	106	252	462	1,882	2,347
Total Capital	-431	-648	-677	-693	-791	-763
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt / EV	0.06	- -	0.03	0.14	0.04	0.12
EV/Sales	1,776.25	139.34	64.25	119.66	331.96	513.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	960	206	296	480	1,891	2,211
Diluted Enterprise Value	1,011	106	260	466	1,923	2,455
EV per Share	10.59	4.51	2.5	4.28	15.49	17.67
TTM Sales	1	1	4	4	6	5
TTM EBITDA	-29	-41	-62	-59	-55	-62
TTM Operating Income	-29	-42	-66	-64	-60	-70
TTM Cash Flow to Firm	-18	-30	-37	-35	-38	-51
TTM Free Cash Flow to Firm	-18	-30	-36	-34	-37	-50

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-34.74	-4.33	-8.11	-13.94	-50.8	-43.98
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,011	106	252	462	1,882	2,347
Low Price	9.65	6.11	1.85	1.59	3.55	9.05
EV/Sales	1,776.25	139.34	64.25	119.66	331.96	513.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-6.92	-1.6	-11.36	-5.14	-10.01	-9.66
Price/Earnings High	-7.36	-2.5	-23.42	-9.14	-22.11	-12.81
Price/Earnings Low	-6.71	-1	-4.66	-2.39	-4.23	-6.35
Price/Book Value	-1.96	-0.32	-0.43	-0.63	-2.19	-2.1
Price/Book Value Average	-1.94	-0.36	-0.66	-0.49	-1.18	-1.74
Price/Book Value High	-2.06	-0.56	-1.36	-0.86	-2.61	-2.31
Price/Book Value Low	-1.88	-0.22	-0.27	-0.23	-0.5	-1.14
Price/Tangible Book Value	-1.94	2.15	3.9	9.33	80.22	-14.98
Price/Tangible Book Value Average	-1.92	2.41	6	7.16	43.29	-12.38
Price/Tangible Book Value High	-2.04	3.77	12.37	12.73	95.59	-16.43
Price/Tangible Book Value Low	-1.86	1.5	2.46	3.33	18.3	-8.15
Price/Sales	1,688.02	270.5	75.4	124.41	333.49	483.47
Price/Sales Average	1,669.04	302.93	116.03	95.53	179.95	399.61
Price/Sales High	1,776.28	473.07	239.32	169.7	397.36	530.24
Price/Sales Low	1,619.22	188.67	47.61	44.45	76.08	262.94
Price/Cash Flow	-33.81	-4.31	-7.98	-13.56	-49.74	-43.57
Price/Cash Flow Average	-33.43	-4.82	-12.28	-10.41	-26.84	-36.01
Price/Cash Flow High	-35.58	-7.53	-25.33	-18.49	-59.27	-47.78
Price/Cash Flow Low	-32.44	-3	-5.04	-4.84	-11.35	-23.7
Price/Free Cash Flow Average	-34.35	-4.85	-12.49	-10.71	-27.41	-36.35
Price/Free Cash Flow High	-36.56	-7.57	-25.75	-19.02	-60.53	-48.23
Price/Free Cash Flow Low	-33.33	-3.02	-5.12	-4.98	-11.59	-23.92
EV/Sales Average	1,757.27	171.77	106.97	91.8	185.61	452.93
EV/Sales High	1,864.51	341.91	230.26	165.97	403.02	583.57
EV/Sales Low	1,707.45	57.51	38.55	40.72	81.75	316.26
EV/EBITDA Average	-34.2	-3.22	-6.79	-6.04	-19.18	-33.15
EV/EBITDA High	-36.29	-6.42	-14.61	-10.92	-41.65	-42.71
EV/EBITDA Low	-33.23	-1.08	-2.45	-2.68	-8.45	-23.15
EV/EBIT Average	-33.93	-3.09	-6.41	-5.58	-17.51	-29.49
EV/EBIT High	-36	-6.15	-13.79	-10.09	-38.02	-38
EV/EBIT Low	-32.97	-1.03	-2.31	-2.48	-7.71	-20.59
Last Price	10.06	8.76	2.93	4.45	15.56	16.64
High Price	10.59	15.32	9.3	6.07	18.54	18.25
Enterprise Value Average	1,000	131	420	355	1,052	2,071
Enterprise Value High	1,061	261	904	641	2,285	2,669
Enterprise Value Low	972	44	151	157	463	1,446

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-159.21	-30.79	-50.17	-62.91	-92.6
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-1,265.55	-2,310.22	-200.71	-229.96	-90.1	-86.75
EBITDA Margin (%)	-5,137.79	-5,327.26	-1,575.78	-1,520.15	-967.72	-1,366.32
Operating Margin (%)	-5,179.09	-5,560.81	-1,669.28	-1,644.98	-1,060.12	-1,535.8
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-24,129.7	-18,953.34	-1,022.52	-1,851.73	-1,794.07	-4,134.16
Profit Margin (%)	-24,136.38	-18,960.16	-1,021.8	-1,857.46	-1,797.12	-4,138.49
Net Income to Common Margin (%)	-24,136.38	-18,960.16	-1,021.8	-1,857.46	-1,797.12	-4,138.49
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	59	- -	8	66	71	289
ST Debt	- -	- -	3	3	2	3
LT Debt	59	- -	5	64	69	286
Total Debt/EBITDA	-2.01	- -	-0.13	-1.13	-1.3	-4.62
Net Debt/EBITDA	-1.72	2.46	0.76	0.57	-0.28	-3.66
Total Debt/EBIT	-2	- -	-0.12	-1.04	-1.19	-4.11
Net Debt/EBIT	-1.7	2.36	0.72	0.53	-0.25	-3.26
EBITDA to Interest Expense	-2.91	-2.28	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.99	-2.29	- -	- -	- -	- -
EBIT to Interest Expense	-2.94	-2.38	- -	- -	- -	- -
Interest Expense	10	18	- -	- -	- -	- -
Common Equity/Total Assets	-1,091.89	-473.49	-556.18	-468.81	-533.01	-425.61
Long-Term Debt/Equity (%)	- -	- -	5.09	79.39	137.61	- -
Long-Term Debt/Capital (%)	-13.65	- -	-0.78	-9.18	-8.72	-37.49
Long-Term Debt/Total Assets (%)	131.11	- -	4.27	39.22	42.64	115.75
Total Debt/Equity (%)	-12.01	- -	7.53	82.54	142.53	-334.67
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt/Total Assets (%)	131.11	- -	6.32	40.77	44.17	116.83
Net Debt to Equity	-10.24	-100.12	-45.47	-41.74	30.51	-265.36
Net Debt/Capital (%)	-11.41	13.38	6.52	4.32	-1.84	-28.34
EBITDA	-29	-41	-62	-59	-55	-62
EBITDA-CapEx	-30	-41	-62	-60	-56	-63
Operating Income (Loss)	-29	-42	-66	-64	-60	-70

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.04	14.98	6.24	8.76	6.6	12.28
Current Ratio	4.26	15.92	6.89	9.31	7.09	12.71
Quick Ratio	2.06	15.24	6.48	8.99	6.87	12.47
CFO/Avg Current Liab	- -	-8.78	-4.77	-3.79	-3.46	-4.14
Common Equity/Total Assets	-1,091.89	-473.49	-556.18	-468.81	-533.01	-425.61
Long-Term Debt/Equity (%)	- -	- -	5.09	79.39	137.61	- -
Long-Term Debt/Capital (%)	-13.65	- -	-0.78	-9.18	-8.72	-37.49
Long-Term Debt/Total Assets (%)	131.11	- -	4.27	39.22	42.64	115.75
Total Debt/Equity (%)	-12.01	- -	7.53	82.54	142.53	-334.67
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt/Total Assets (%)	131.11	- -	6.32	40.77	44.17	116.83
CFO/Total Liabilities	-5.31	-130.02	-186.18	-43.19	-34.05	-15.23
CFO/CapEx	-37.42	-184.35	-60.51	-36.05	-47.99	-107.06
Altman's Z-Score	-17.73	-3.62	-2.7	-5.27	0.47	-4.23

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	0.84	2.01	1.72	2.01	1.62
Days Sales Outstanding	- -	434.6	181.66	212.65	181.34	225.36
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	32.61	16.1	18.08	17.26	11.24
Accounts Payable Turnover Days	- -	11.19	22.68	20.19	21.15	32.46
Cash Conversion Cycle	- -	423.41	158.99	192.46	160.19	192.9
Inventory to Cash Days	- -	434.6	181.66	212.65	181.34	225.36
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	960	206	296	480	1,891	2,211
- Cash & Cash Equivalents	9	100	47	82	39	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	4	1	- -	- -
+ Total Debt	59	- -	8	66	71	289
Enterprise Value	1,011	106	252	462	1,882	2,347
Total Capital	-431	-648	-677	-693	-791	-763
Total Debt/Capital (%)	-13.65	- -	-1.16	-9.54	-9.03	-37.84
Total Debt / EV	0.06	- -	0.03	0.14	0.04	0.12
EV/Sales	1,776.25	139.34	64.25	119.66	331.96	513.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	960	206	296	480	1,891	2,211
Diluted Enterprise Value	1,011	106	260	466	1,923	2,455
EV per Share	10.59	4.51	2.5	4.28	15.49	17.67
TTM Sales	1	1	4	4	6	5
TTM EBITDA	-29	-41	-62	-59	-55	-62
TTM Operating Income	-29	-42	-66	-64	-60	-70
TTM Cash Flow to Firm	-18	-30	-37	-35	-38	-51
TTM Free Cash Flow to Firm	-18	-30	-36	-34	-37	-50

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-34.74	-4.33	-8.11	-13.94	-50.8	-43.98
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,011	106	252	462	1,882	2,347
Low Price	9.65	6.11	1.85	1.59	3.55	9.05
EV/Sales	1,776.25	139.34	64.25	119.66	331.96	513.31
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-6.92	-1.6	-11.36	-5.14	-10.01	-9.66
Price/Earnings High	-7.36	-2.5	-23.42	-9.14	-22.11	-12.81
Price/Earnings Low	-6.71	-1	-4.66	-2.39	-4.23	-6.35
Price/Book Value	-1.96	-0.32	-0.43	-0.63	-2.19	-2.1
Price/Book Value Average	-1.94	-0.36	-0.66	-0.49	-1.18	-1.74
Price/Book Value High	-2.06	-0.56	-1.36	-0.86	-2.61	-2.31
Price/Book Value Low	-1.88	-0.22	-0.27	-0.23	-0.5	-1.14
Price/Tangible Book Value	-1.94	2.15	3.9	9.33	80.22	-14.98
Price/Tangible Book Value Average	-1.92	2.41	6	7.16	43.29	-12.38
Price/Tangible Book Value High	-2.04	3.77	12.37	12.73	95.59	-16.43
Price/Tangible Book Value Low	-1.86	1.5	2.46	3.33	18.3	-8.15
Price/Sales	1,688.02	270.5	75.4	124.41	333.49	483.47
Price/Sales Average	1,669.04	302.93	116.03	95.53	179.95	399.61
Price/Sales High	1,776.28	473.07	239.32	169.7	397.36	530.24
Price/Sales Low	1,619.22	188.67	47.61	44.45	76.08	262.94
Price/Cash Flow	-33.81	-4.31	-7.98	-13.56	-49.74	-43.57
Price/Cash Flow Average	-33.43	-4.82	-12.28	-10.41	-26.84	-36.01
Price/Cash Flow High	-35.58	-7.53	-25.33	-18.49	-59.27	-47.78
Price/Cash Flow Low	-32.44	-3	-5.04	-4.84	-11.35	-23.7
Price/Free Cash Flow Average	-34.35	-4.85	-12.49	-10.71	-27.41	-36.35
Price/Free Cash Flow High	-36.56	-7.57	-25.75	-19.02	-60.53	-48.23
Price/Free Cash Flow Low	-33.33	-3.02	-5.12	-4.98	-11.59	-23.92
EV/Sales Average	1,757.27	171.77	106.97	91.8	185.61	452.93
EV/Sales High	1,864.51	341.91	230.26	165.97	403.02	583.57
EV/Sales Low	1,707.45	57.51	38.55	40.72	81.75	316.26
EV/EBITDA Average	-34.2	-3.22	-6.79	-6.04	-19.18	-33.15
EV/EBITDA High	-36.29	-6.42	-14.61	-10.92	-41.65	-42.71
EV/EBITDA Low	-33.23	-1.08	-2.45	-2.68	-8.45	-23.15
EV/EBIT Average	-33.93	-3.09	-6.41	-5.58	-17.51	-29.49
EV/EBIT High	-36	-6.15	-13.79	-10.09	-38.02	-38
EV/EBIT Low	-32.97	-1.03	-2.31	-2.48	-7.71	-20.59
Last Price	10.06	8.76	2.93	4.45	15.56	16.64
High Price	10.59	15.32	9.3	6.07	18.54	18.25
Enterprise Value Average	1,000	131	420	355	1,052	2,071
Enterprise Value High	1,061	261	904	641	2,285	2,669
Enterprise Value Low	972	44	151	157	463	1,446

Shares Outstanding	95	97	106	111	131	135
Diluted Weighted Avg Shares	95	24	101	108	122	133
Basic Weighted Avg Shares	95	24	101	108	122	133
Revenue per Share	0.01	0.03	0.04	0.04	0.05	0.03
EBITDA per Share	-0.31	-1.73	-0.61	-0.54	-0.45	-0.47
Operating Income per Share	-0.31	-1.8	-0.65	-0.59	-0.49	-0.53
Basic EPS, GAAP	-1.44	-6.14	-0.4	-0.66	-0.84	-1.42
Basic EPS from Cont Ops	-1.44	-6.14	-0.4	-0.66	-0.84	-1.42
Diluted EPS, GAAP	-1.44	-6.14	-0.4	-0.66	-0.84	-1.42
Diluted EPS from Cont Ops	-1.44	-6.14	-0.4	-0.66	-0.84	-1.42
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.3	-2.03	-0.37	-0.33	-0.31	-0.38
Free Cash Flow per Basic Share	-0.31	-2.05	-0.37	-0.34	-0.32	-0.39
Cash & Equivalents per Share	0.09	4.25	0.55	0.79	0.66	1.15
Book Value per Share	-5.14	-27.5	-6.81	-7.04	-7.1	-7.91
Tangible Book Value per Share	-5.18	4.07	0.75	0.48	0.19	-1.11

NextNav Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)