Nerdy Inc. (NRDY)

Nerdy Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	177.87	190.23	193.4	162.67	140.66	103.97
Revenue Growth (YoY)	-9.86%	-1.64%	18.89%	15.64%	35.30%	14.94%
Cost of Revenue	67.18	61.84	56.95	49.73	46.7	34.83
Gross Profit	110.69	128.39	136.45	112.93	93.96	69.13
Selling, General & Admin	174.3	198.5	191.93	202.26	187.41	87.07
Operating Expenses	174.3	198.5	191.93	202.26	187.41	87.07
Operating Income	-63.61	-70.11	-55.48	-89.33	-93.45	-17.94
Interest Expense	-	-	-	-	-3.77	-4.83
Interest & Investment Income	1.76	3.1	3.38	0.48	-	-
Other Non Operating Income (Expenses)	-0.02	-0.02	-13.37	26.44	70.87	-1.9
EBT Excluding Unusual Items	-61.87	-67.03	-65.47	-62.41	-26.35	-24.66
Merger & Restructuring Charges	-0.65	-	-0.84	-1.48	-	-
Asset Writedown	-	-	-	-	-3.01	-
Legal Settlements	-	-	-1.25	-	-	-
Other Unusual Items	-	-	-	-	-1.28	-
Pretax Income	-62.52	-67.03	-67.56	-63.89	-30.64	-24.66
Income Tax Expense	0.16	0.12	0.11	0.02	0.04	-
Earnings From Continuing Operations	-62.68	-67.14	-67.67	-63.91	-30.68	-24.66
Minority Interest in Earnings	21.85	24.56	27.5	28.51	3.35	-
Net Income	-40.83	-42.59	-40.17	-35.4	-27.33	-24.66
Preferred Dividends & Other Adjustments	-	-	-	-	-23.55	-
Net Income to Common	-40.83	-42.59	-40.17	-35.4	-3.78	-24.66
Shares Outstanding (Basic)	119	112	97	86	79	86
Shares Outstanding (Diluted)	119	112	97	86	79	86
Shares Change (YoY)	9.21%	14.96%	13.14%	8.38%	-7.40%	-
EPS (Basic)	-0.34	-0.38	-0.41	-0.41	-0.05	-0.29
EPS (Diluted)	-0.34	-0.38	-0.41	-0.41	-0.05	-0.29
Free Cash Flow	-32.44	-22.47	-14.45	-53.32	-44.05	-9.53
Free Cash Flow Per Share	-0.27	-0.20	-0.15	-0.62	-0.56	-0.11
Gross Margin	62.23%	67.49%	70.55%	69.43%	66.80%	66.50%
Operating Margin	-35.76%	-36.85%	-28.69%	-54.92%	-66.43%	-17.25%
Profit Margin	-22.95%	-22.39%	-20.77%	-21.76%	-2.69%	-23.72%
Free Cash Flow Margin	-18.24%	-11.81%	-7.47%	-32.78%	-31.32%	-9.16%
EBITDA	-62.34	-68.6	-53.98	-87.67	-91.54	-15.97
EBITDA Margin	-35.05%	-36.06%	-27.91%	-53.90%	-65.08%	-15.36%
D&A For EBITDA	1.27	1.51	1.5	1.66	1.9	1.96
EBIT	-63.61	-70.11	-55.48	-89.33	-93.45	-17.94
EBIT Margin	-35.76%	-36.85%	-28.69%	-54.92%	-66.43%	-17.25%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q