F

NextNav Inc. — Earnings Quality Grade F

NN · Technology

Major red flags

Revenue
$5M
2025
Net Income
-$189M
2025
Gross Margin
-86.7%
Free Cash Flow
-$51M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-6.08
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 187 days, change -25 days YoY

A2AR vs Revenue Growth

AR growth -28.9% vs revenue growth -19.3%

A3Revenue vs CFFO

Revenue -19.3%, CFFO -33.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -40.2% vs revenue -19.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = -997.3%, excellent (<30%)

B4Gross Margin

Gross margin -86.7%, change +3.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -56.1%. Low accruals

!
C4Cash vs Debt

Cash $0.2B covers 53% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = -71% of equity. Manageable

D2Leverage

Debt/EBITDA = -4.6x. Healthy

D3Soft Asset Growth

Other assets -88.0% vs revenue -19.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 131% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -6.08 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor NN continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-6.08
-4.0 Clean-2.22 Grey-1.78 Danger0
0.881
DSRI
AR growing faster than revenue?
1.039
GMI
Gross margin declining?
1.022
AQI
Asset quality deteriorating?
0.807
SGI
Revenue growth rate
0.572
DEPI
Depreciation slowing?
1.464
SGAI
SG&A ratio changing?
-0.5607
TATA
Accruals level
2.805
LVGI
Leverage increasing?
05

Altman Z-Score

-12.21
Distress Zone
0 Distress1.102.605.0+ Safe
0.5871
Liquidity
-4.2562
Cumulative profit
-0.2843
Operating efficiency
-0.2588
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25