Nerdy Inc. (NRDY)
NYSE: NRDY · Real-Time Price · USD
8.80
-0.45 (-4.86%)
Sep 15, 2026, 4:00 PM EDT - Market closed
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 | Jun '26 Jun 30, 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 |
| 178.1 | 178.99 | 190.23 | 193.4 | 162.67 | 140.66 | |
Revenue Growth | -0.16% | -5.91% | -1.64% | 18.89% | 15.64% | 35.30% |
Cost of Revenue | 61.75 | 67.45 | 61.84 | 56.95 | 49.73 | 46.7 |
Gross Profit | 116.34 | 111.54 | 128.39 | 136.45 | 112.93 | 93.96 |
Selling, General & Admin | 152.97 | 165 | 198.5 | 194.02 | 202.26 | 187.41 |
Operating Expenses | 152.97 | 165 | 198.5 | 194.02 | 202.26 | 187.41 |
Operating Income | -36.63 | -53.46 | -70.11 | -57.57 | -89.33 | -93.45 |
Interest Expense | -1.33 | - | - | - | - | -3.77 |
Interest & Investment Income | 0.94 | 1.07 | 3.1 | 3.38 | 0.48 | - |
Other Non Operating Income (Expenses) | -0.01 | 0 | -0.02 | -13.37 | 26.44 | 70.87 |
EBT Excluding Unusual Items | -37.03 | -52.38 | -67.03 | -67.56 | -62.41 | -26.35 |
Merger & Restructuring Charges | -0.88 | -0.65 | - | - | -1.48 | - |
Asset Writedown | -7.76 | -7.76 | - | - | - | -3.01 |
Other Unusual Items | - | - | - | - | - | -1.28 |
Pretax Income | -45.67 | -60.79 | -67.03 | -67.56 | -63.89 | -30.64 |
Income Tax Expense | 0.11 | 0.16 | 0.12 | 0.11 | 0.02 | 0.04 |
Earnings From Continuing Operations | -45.78 | -60.95 | -67.14 | -67.67 | -63.91 | -30.68 |
Minority Interest in Earnings | 15.53 | 21.03 | 24.56 | 27.5 | 28.51 | 3.35 |
Net Income | -30.26 | -39.92 | -42.59 | -40.17 | -35.4 | -27.33 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | -23.55 |
Net Income to Common | -30.26 | -39.92 | -42.59 | -40.17 | -35.4 | -3.78 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 8 | 8 | 7 | 6 | 6 | 5 |
Shares Outstanding (Diluted) | 8 | 8 | 7 | 6 | 6 | 5 |
Shares Change | 5.88% | 8.18% | 14.96% | 13.14% | 8.38% | -7.40% |
EPS (Basic) | -3.66 | -4.96 | -5.72 | -6.20 | -6.18 | -0.72 |
EPS (Diluted) | -3.66 | -4.96 | -5.72 | -6.20 | -6.18 | -0.72 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -17.63 | -24.22 | -22.47 | -14.45 | -53.32 | -44.05 |
Free Cash Flow Per Share | -2.14 | -3.01 | -3.02 | -2.23 | -9.31 | -8.34 |
Gross Margin | 65.33% | 62.31% | 67.49% | 70.55% | 69.43% | 66.80% |
Operating Margin | -20.57% | -29.87% | -36.85% | -29.77% | -54.92% | -66.43% |
Profit Margin | -16.99% | -22.30% | -22.39% | -20.77% | -21.76% | -2.69% |
Free Cash Flow Margin | -9.90% | -13.53% | -11.81% | -7.47% | -32.78% | -31.32% |
EBITDA | -35.46 | -52.26 | -68.6 | -56.07 | -87.67 | -91.54 |
EBITDA Margin | -19.91% | -29.20% | -36.06% | -28.99% | -53.90% | -65.08% |
D&A For EBITDA | 1.16 | 1.2 | 1.51 | 1.5 | 1.66 | 1.9 |
EBIT | -36.63 | -53.46 | -70.11 | -57.57 | -89.33 | -93.45 |
EBIT Margin | -20.57% | -29.87% | -36.85% | -29.77% | -54.92% | -66.43% |