NextDecade Corporation (NEXT) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
1000 LOUISIANA STREET HOUSTON, TX 77002 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 4923 - Natural Gas Transmission and Distribution (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) (USD)
| 6/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 62,789,000 | 25,552,000 | 22,608,000 | 77,943,000 | 75,622,000 | 40,766,000 | |||
| Cash and cash equivalents | 62,789,000 | 25,552,000 | 22,608,000 | 15,736,000 | 3,169,000 | 35,703,000 | |||
| Short-term investments | 62,207,000 | 72,453,000 | 5,063,000 | ||||||
| Prepaid expense | 619,000 | 272,000 | 314,000 | 292,000 | 233,000 | 208,000 | |||
| Other current assets | 107,000 | 418,000 | 267,000 | 381,000 | 255,000 | 236,000 | |||
| Other undisclosed current assets | 423,000 | 145,000 | 89,000 | 186,000 | 822,000 | 1,655,000 | |||
| Total current assets: | 63,938,000 | 26,387,000 | 23,278,000 | 78,802,000 | 76,932,000 | 42,865,000 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 1,474,000 | 590,000 | 429,000 | 1,054,000 | ✕ | ✕ | |||
| Property, plant and equipment | 218,646,000 | 173,816,000 | 161,662,000 | 134,591,000 | 92,070,000 | 73,226,000 | |||
| Other noncurrent assets | 28,372,000 | 21,312,000 | 16,299,000 | 6,748,000 | |||||
| Total noncurrent assets: | 248,492,000 | 195,718,000 | 178,390,000 | 142,393,000 | 92,070,000 | 73,226,000 | |||
| TOTAL ASSETS: | 312,430,000 | 222,105,000 | 201,668,000 | 221,195,000 | 169,002,000 | 116,091,000 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 11,761,000 | 5,146,000 | 589,000 | 18,160,000 | 5,058,000 | 3,265,000 | |||
| Employee-related liabilities | ✕ | ✕ | 4,358,000 | 14,000 | 4,221,000 | 3,130,000 | 1,851,000 | ||
| Accounts payable | 1,084,000 | 281,000 | 207,000 | 11,912,000 | 719,000 | 726,000 | |||
| Accrued liabilities | 10,677,000 | 507,000 | 368,000 | 2,027,000 | 1,209,000 | 688,000 | |||
| Debt | 698,000 | ||||||||
| Deferred compensation liability | 182,000 | 182,000 | 182,000 | 182,000 | 3,018,000 | 1,815,000 | |||
| Derivative instruments and hedges, liabilities | |||||||||
| Other undisclosed current liabilities | 13,418,000 | 2,898,000 | 4,372,000 | 2,503,000 | 4,014,000 | 3,317,000 | |||
| Total current liabilities: | 25,361,000 | 8,226,000 | 5,143,000 | 21,543,000 | 12,090,000 | 8,397,000 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 3,000 | ||||||||
| Liabilities, other than long-term debt | 23,465,000 | 23,000,000 | 22,916,000 | 2,015,000 | |||||
| Deferred compensation liability, classified | 2,015,000 | ||||||||
| Other liabilities | 23,000,000 | 23,000,000 | 22,916,000 | ||||||
| Operating lease, liability | 465,000 | 3,000 | ✕ | ✕ | |||||
| Derivative instruments and hedges, liabilities | |||||||||
| Other undisclosed noncurrent liabilities | 6,790,000 | 2,587,000 | 874,000 | 12,034,000 | 7,441,000 | 2,587,000 | |||
| Total noncurrent liabilities: | 30,255,000 | 25,587,000 | 23,790,000 | 12,037,000 | 7,441,000 | 4,602,000 | |||
| Total liabilities: | 55,616,000 | 33,813,000 | 28,933,000 | 33,580,000 | 19,531,000 | 12,999,000 | |||
| Equity | |||||||||
| Equity, attributable to parent | 54,371,000 | 19,892,000 | 60,432,000 | 89,717,000 | 83,221,000 | 103,092,000 | |||
| Common stock | 14,000 | 12,000 | 12,000 | 12,000 | 11,000 | 11,000 | |||
| Treasury stock, value | (4,587,000) | (1,315,000) | (1,031,000) | (685,000) | (35,000) | ||||
| Additional paid in capital | 289,084,000 | 191,264,000 | 209,481,000 | 224,091,000 | 180,862,000 | 158,738,000 | |||
| Accumulated other comprehensive loss | (40,000) | ||||||||
| Accumulated deficit | (230,140,000) | (170,069,000) | (148,030,000) | (133,701,000) | (97,617,000) | (55,617,000) | |||
| Other undisclosed equity | 202,443,000 | 168,400,000 | 112,303,000 | 97,898,000 | 66,250,000 | ||||
| Total equity: | 256,814,000 | 188,292,000 | 172,735,000 | 187,615,000 | 149,471,000 | 103,092,000 | |||
| TOTAL LIABILITIES AND EQUITY: | 312,430,000 | 222,105,000 | 201,668,000 | 221,195,000 | 169,002,000 | 116,091,000 | |||
Income Statement (P&L) (USD)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Operating expenses | (54,475,000) | (19,507,000) | (22,012,000) | (35,001,000) | (43,015,000) | (35,638,000) | ||
| Other undisclosed operating income | 412,000 | |||||||
| Operating loss: | (54,475,000) | (19,507,000) | (22,012,000) | (35,001,000) | (43,015,000) | (35,638,000) | ||
| Nonoperating income (expense) | (5,596,000) | (2,532,000) | 7,683,000 | (870,000) | 1,055,000 | 312,000 | ||
| Investment income, nonoperating | ||||||||
| Loss from continuing operations: | (60,071,000) | (22,039,000) | (14,329,000) | (35,871,000) | (41,960,000) | (35,326,000) | ||
| Loss before gain (loss) on sale of properties: | ✕ | (22,039,000) | (14,329,000) | (35,871,000) | (41,960,000) | (35,326,000) | ||
| Net loss attributable to parent: | (60,071,000) | (22,039,000) | (14,329,000) | (35,871,000) | (41,960,000) | (35,326,000) | ||
| Preferred stock dividends and other adjustments | (63,000) | (128,000) | (1,517,000) | (822,000) | ||||
| Other undisclosed net loss available to common stockholders, basic | (24,282,000) | (18,294,000) | (14,327,000) | (11,164,000) | (724,000) | |||
| Net loss available to common stockholders, diluted: | (84,353,000) | (40,396,000) | (28,784,000) | (48,552,000) | (43,506,000) | (35,326,000) | ||
Comprehensive Income (USD)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (60,071,000) | (22,039,000) | (14,329,000) | (35,871,000) | (41,960,000) | (35,326,000) | ||
| Other comprehensive loss | (13,000) | |||||||
| Comprehensive loss, net of tax, attributable to parent: | (60,071,000) | (22,039,000) | (14,329,000) | (35,871,000) | (41,960,000) | (35,339,000) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.