Nerdy Inc. (NRDY)
NYSE: NRDY · Real-Time Price · USD
0.79349
-0.0165 (-2.04%)
Jun 3, 2026, 11:21 AM EDT - Market open
Nerdy Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 180.13 | 178.99 | 190.23 | 193.4 | 162.67 | 140.66 | |
Revenue Growth (YoY) | -2.16% | -5.91% | -1.64% | 18.89% | 15.64% | 35.30% |
Service and Other Expenses | 71.69 | 75.21 | 61.84 | 56.95 | 49.73 | 46.7 |
Total Property Expenses | 71.69 | 75.21 | 61.84 | 56.95 | 49.73 | 46.7 |
Gross Profit | 108.44 | 103.78 | 128.39 | 136.45 | 112.93 | 93.96 |
Selling, General & Admin | 159.52 | 165.64 | 198.5 | 194.02 | 203.74 | 187.41 |
Other Operating Expenses | - | - | - | - | - | 3.01 |
Operating Income | -51.08 | -61.86 | -70.11 | -57.57 | -90.81 | -96.45 |
Interest Income | -0.09 | 0 | -0.02 | 0.02 | 0.48 | 3.77 |
Interest Expense | -0.66 | - | - | - | - | - |
Other Non-Operating Income (Expense) | -0.13 | 1.07 | 3.1 | -10.01 | 26.44 | 69.59 |
Total Non-Operating Income (Expense) | -0.88 | 1.08 | 3.08 | -9.99 | 26.92 | 73.36 |
Pretax Income | -50.77 | -60.79 | -67.03 | -67.56 | -63.89 | -30.64 |
Provision for Income Taxes | 0.15 | 0.16 | 0.12 | 0.11 | 0.02 | 0.04 |
Net Income | -33.5 | -39.92 | -42.59 | -40.17 | -35.4 | -3.78 |
Minority Interest in Earnings | -17.43 | -21.03 | -24.56 | -27.5 | -28.51 | -26.9 |
Net Income to Common | -33.5 | -39.92 | -42.59 | -40.17 | -35.4 | -3.78 |
Shares Outstanding (Basic) | 120 | 121 | 112 | 97 | 86 | 76 |
Shares Outstanding (Diluted) | 120 | 121 | 112 | 97 | 86 | 76 |
Shares Change (YoY) | 4.87% | 8.18% | 14.96% | 12.53% | 14.24% | -11.67% |
EPS (Basic) | -0.28 | -0.33 | -0.38 | -0.41 | -0.41 | -0.05 |
EPS (Diluted) | -0.28 | -0.33 | -0.38 | -0.41 | -0.41 | -0.05 |
Shares Outstanding | 125.41 | 123.56 | 117.7 | 106.42 | 90.65 | 83.91 |
Free Cash Flow | -19.56 | -24.22 | -22.47 | -14.45 | -53.32 | -44.05 |
Free Cash Flow Per Share | -0.16 | -0.20 | -0.20 | -0.15 | -0.62 | -0.58 |
Gross Margin | 60.20% | 57.98% | 67.49% | 70.55% | 69.43% | 66.80% |
Operating Margin | -28.36% | -34.56% | -36.85% | -29.77% | -55.83% | -68.57% |
Profit Margin | -28.27% | -34.05% | -35.30% | -34.99% | -39.29% | -21.81% |
FCF Margin | -10.86% | -13.53% | -11.81% | -7.47% | -32.78% | -31.32% |
EBITDA | -44.62 | -54.24 | -62.54 | -50.8 | -84.29 | -90.07 |
EBITDA Margin | -24.77% | -30.30% | -32.87% | -26.27% | -51.82% | -64.03% |
EBIT | -51.08 | -61.86 | -70.11 | -57.57 | -90.81 | -96.45 |
EBIT Margin | -28.36% | -34.56% | -36.85% | -29.77% | -55.83% | -68.57% |
Effective Tax Rate | -0.30% | -0.26% | -0.17% | -0.16% | -0.03% | -0.13% |