NRDY · Nerdy Inc. · Financials
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|---|
| $168M – $175M | $178.1M | $178.99M | $190.23MG | $193.4MG | $162.67M | $140.66MG | $103.97M | $90.45M | |
| — | $3.43M | — | — | $3.38M | $483K | -$3.77M | -$4.83M | — | |
| — | $69.51M | $75.21M | $61.84M | $56.95M | $49.73M | $46.7M | $34.83M | $30.83M | |
| — | $108.59M | $103.78M | $128.39M | $136.45M | $112.93M | $93.96M | $69.13M | $59.62M | |
| — | — | 57.98% | 67.49% | 70.55% | 69.43% | 66.8% | 66.5% | 65.92% | |
| — | $56.51M | $60.12M | $71.62M | $68.45M | $74.18M | $65.44M | $43.84M | $37.97M | |
| — | $97.34M | $105.52M | $126.88M | $125.57M | $129.56M | $121.97M | $43.23M | $42.19M | |
| — | $572K | $625K | $614K | $606K | $602K | $1.07M | $1.05M | $1.05M | |
| — | -$45.27M | -$61.86M | -$70.11M | -$57.57M | -$90.81M | -$96.45M | -$17.94M | -$20.54M | |
| — | — | -34.56% | -36.85% | -29.77% | -55.83% | -68.57% | -17.25% | -22.7% | |
| — | — | — | — | — | — | $3.79M | $4.9M | $2.1M | |
| — | — | — | — | — | — | — | $5937 | — | |
| — | -$9000 | $2000 | -$23K | $19K | -$183K | -$8.57M | -$1.9M | $199K | |
| — | -$45.67M | -$60.79M | -$67.03M | -$67.56M | -$63.89M | -$30.64M | -$24.66M | -$22.44M | |
| — | $113K | $159K | $115K | $109K | $19K | $40K | $0 | $0 | |
| — | -$30.26M | -$39.92M | -$42.59M | -$40.17M | -$35.4M | -$3.78M | $0 | $0 | |
| — | — | -22.3% | -22.39% | -20.77% | -21.76% | -2.69% | 0% | 0% | |
| — | -$15.53M | -$21.03M | -$24.56M | -$27.5M | -$28.51M | -$3.35M | $0 | $0 | |
| — | -$30.26M | -$39.92M | -$42.59M | -$40.17M | -$35.4M | -$3.78M | -$33.32M | — | |
| — | -$30.35M | -$39.9M | -$42.6M | -$40.13M | -$35.55M | -$3.8M | $0 | $0 | |
| USD/shares | — | -$3.60 | -$4.95 | -$5.70 | -$6.15 | -$6.15 | -$0.75 | $0.00 | $0.00 |
| USD/shares | — | -$3.60 | -$4.95 | -$5.70 | -$6.15 | -$6.15 | -$0.75 | $0.00 | $0.00 |
| shares | — | — | 8.06M | 7.45M | 6.48M | 5.72M | 5.28M | 0 | 0 |
| shares | — | — | 8.06M | 7.45M | 6.48M | 5.72M | 5.28M | 0 | 0 |
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 86 similar-size Software - Application companies (of 216 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Tutoring Segment | $178,988,000 | $190,231,000 | $193,399,000 | $162,665,000 |
By Product & Service (USD)
| Component | FY2021 | FY2020 | FY2019 |
|---|---|---|---|
| Online | $140,664,000 | $97,440,000 | $64,378,000 |
| In Person | $0 | $6,528,000 | $26,074,000 |