Nerdy Inc. Class A (NRDY) Financials

$9.35

$-0.22 (-2.30%)

As on 04-Sep-2026 16:00EDT

Market cap

$691 Mln

Revenue (TTM)

$178 Mln

P/E Ratio

--

P/B Ratio

4.8

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	178.10	178.99	190.23	193.40	162.67	140.66
Cost of Revenue	69.81	76.41	61.84	56.95	49.73	46.70
Gross Profit	108.28	102.58	128.39	136.45	112.93	93.96
Operating Expenses	145.96	137.17	198.50	194.02	203.74	190.42
Operating Profit (EBIT)	-37.68	-34.59	-70.11	-57.57	-90.81	-96.45
Other Income	--	--	--	--	--	69.61
Profit before Tax	-45.67	-60.79	-67.03	-67.56	-63.89	-30.64
Provision for Tax	0.11	0.16	0.12	0.11	0.02	0.04
Profit after Tax (Net Income)	-30.26	-39.92	-42.59	-40.17	-35.40	-27.33
Minority Interest	15.53	21.03	24.56	30.32	28.51	3.35
Consolidated Profit	--	--	--	--	-35.40	-3.78

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	17.28	19.01	39.48	52.48	46.93	50.66
Minority Interest	15.53	--	--	--	--	45.14
Non-Current Liabilities	21.46	21.61	3.07	3.53	14.31	39.43
Current Liabilities	17.18	25.63	28.33	35.61	37.33	41.91
Total Liabilities	81.76	76.17	92.51	124.74	132.69	177.15

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	18.22	17.99	27.79	29.71	25.04	21.70
Current Assets	46.36	58.17	64.71	95.04	107.66	155.45
Total Assets	81.76	76.17	92.51	124.74	132.69	177.15
Total Debt*	19.58	19.33	0.93	1.32	1.53	0.84
Net Current Assets	29.18	32.55	36.39	59.43	70.33	113.54

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	-18.85	-15.60	-7.56	-48.00	-38.89
Cash Flow from Investing Activities	--	-5.37	-6.86	-6.89	-5.32	-5.16
Cash from Financing Activities	--	19.50	--	-1.94	-1.00	159.25
Net Cash Inflow / Outflow	--	--	--	--	--	115.20

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	-3.69	-4.87	-5.51	-5.73	-5.92	-5.17
Cash EPS ($)	--	-3.94	-4.53	-4.77	-4.83	-3.96
Adjusted Book Value ($)	--	2.32	5.11	7.48	7.85	9.59
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-2.30	-2.02	-1.08	-8.03	-7.36
Free Cash Flow per Share ($)	--	-2.95	-2.91	-2.06	-8.92	-8.34

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	-101.39	-90.41	-78.58	-70.83	18.25
ROE (%)	-81.19	-136.51	-92.62	-80.83	-72.55	15.71
ROA (%)	-34.02	-47.33	-39.20	-31.21	-22.85	-23.31
EBIT Margin (%)	-24.89	-33.96	-35.23	-34.93	-39.28	-66.43
Net Margin (%)	-16.99	-22.30	-22.39	-20.77	-21.76	-13.00
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	-0.16	-0.06	-0.02	0.19	0.16	0.35
EBIT Growth (%)	35.49	9.31	0.79	-5.75	31.63	-421.02
Net Profit Growth (%)	26.34	6.26	-6.00	-13.49	-29.55	-10.79
EPS Growth (%)	35.71	0.12	0.04	0.03	-0.15	-0.17
Book Value Growth (%)	-48.40	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	--	-0.21	-0.29	-0.60	-0.38	-0.87
Price / Book Value	4.81	0.45	0.32	0.46	0.29	0.47
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	-4.01	0.38	0.66	0.81	1.32	1.37
Close Price ($)	13.74	15.60	24.30	51.45	33.75	67.50
High Price ($)	26.10	30.30	54.00	80.55	84.15	202.35
Low Price ($)	11.25	11.55	10.90	32.40	23.85	66.75
Market Cap ($ Cr)	691.25	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	1.13	1.02	0.02	0.03	0.03	0.02
Short term debt to equity ratio	--	--	0.02	0.03	0.03	0.02
Current Ratio	2.70	2.27	2.28	2.67	2.88	3.71
Quick Ratio	2.70	--	--	--	2.78	3.71
Interest Coverage	-30.65	--	--	-20.01	-132.28	-24.65

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	2.43	3.15	3.86	7.96	7.13	3.78
Asset Turnover	2.00	2.12	1.75	1.50	1.05	1.20
Receivable days	--	13.24	21.82	25.49	18.99	7.52
Inventory Days	--	--	--	23.78	13.62	0.00
Payable days	--	14.18	17.71	21.30	24.93	31.43
Cash Conversion Cycle	--	--	--	27.97	7.68	-23.90

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.