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
Revenue	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)	-0.77	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)	4.43%	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%

Updated May 7, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q