NRDY · Nerdy Inc.
$0.71
-0.02 (-2.40%)
At close · Aug 14
Market Cap
$140.45M
Shares
191.61M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$178.99M
-5.9%
FY2025
Net Income
-$39.92M
+6.3%
FY2025
Gross Margin
57.98%
-9.5pp
FY2025
Operating Margin
-34.56%
+2.3pp
FY2025
Diluted EPS
-$0.33
+13.2%
FY2025
Operating Cash Flow
-$18.85M
-20.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| $178.1M | $178.99MG | $190.23M | $193.4M | $162.67M | $140.66M | $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 | — | -$0.33 | -$0.38 | -$0.41 | -$0.41 | -$0.05 | $0.00 | $0.00 |
| USD/shares | — | -$0.33 | -$0.38 | -$0.41 | -$0.41 | -$0.05 | $0.00 | $0.00 |
| shares | — | 120.83M | 111.7M | 97.16M | 85.87M | 79.24M | 0 | 0 |
| shares | — | 120.83M | 111.7M | 97.16M | 85.87M | 79.24M | 0 | 0 |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
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
EV/Revenue
—
Peer median 1.64×
EV/EBIT
—
Peer median 22.54×
P/E (TTM)
—
Peer median 26.48×
Peer medians compare against the 89 similar-size Software - Application companies (of 213 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 |
Key facts
CIK
1819404
CUSIP
64081V109
13F (30d)
79 filings
79 filers
Visit website
Investor relations