Name: NRDY Income Statement - Nerdy Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

NRDY - Nerdy Inc.

USD | NYSE

NRDY Income Statement - Nerdy Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q3 FY 19
Revenues
Revenues	48.7	49.1	37.0	45.3	47.6	48.0	37.5	51.0	53.7	55.1	40.3	48.8	49.2	41.8	31.8	42.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	180.1	179.0	190.2	193.4	162.7	140.7	104.0	90.5
Cost of Revenue	71.7	75.2	61.8	57.0	49.7	46.7	34.8	30.8
Gross Profit	108.4	103.8	128.4	136.4	112.9	94.0	69.1	59.6
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	(51.1)	(61.9)	(70.1)	(57.6)	(90.8)	(96.5)	(17.9)	(20.5)
Non-Operating
Interest Income	-	-	-	-	-	-	0.0	-
Interest Expense	-	-	-	-	-	3.8
Tax & Net
Income Tax Expense	0.2	0.2	0.1	0.1	0.0	0.0	0.0	0.0
Net Income From Continuing Ops	(50.9)	(60.9)	(67.1)	(67.7)	(63.9)
Per Share
EPS Basic	(0.27)	(0.33)	(0.38)	(0.41)	(0.41)	(0.05)	0.00	0.00
EPS Diluted	(0.27)	(0.33)	(0.38)	(0.41)	(0.41)	(0.05)
Supplementary Data
EBITDA	(50.5)	(61.3)	(69.2)	(56.7)	(89.8)	(95.6)	(17.0)	(19.5)
EBIT	(51.1)	(61.9)	(70.1)	(57.6)	(90.8)	(96.5)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Income
Operating Income	(5.8)	(13.9)	(19.1)	(12.3)	(16.6)	(16.3)	(25.7)	(15.2)	(12.9)	(10.2)	(25.6)	(10.5)	(11.4)	(20.4)	(27.7)	(22.0)	(20.7)	-	(58.0)	(7.4)	(4.5)	(12.8)	(5.1)	(0.0)	0.0	(0.0)

Non-Operating
Interest Income	0.4	-	-	-	0.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	-	-	0.0	0.0	0.0
Interest Expense	0.7	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(0.0)	0.0	0.0	(0.0)	0.0	(0.0)	0.0	(0.0)	(0.0)	0.0	0.0	(0.0)	(0.0)	(0.0)	(0.1)	(0.1)	(0.0)
Pre-Tax Income	(6.1)	(14.0)	(18.7)	(11.9)	(16.1)	(15.7)	(24.9)	(14.4)	(12.0)	(9.2)	(20.6)	(5.5)	(32.2)	(15.2)	(32.3)	15.3

Tax & Net
Income Tax Expense	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	(0.0)	0.0	0.0	0.0	-	0.0	0.0	0.0	-	0.0	-	-	-
Net Income From Continuing Ops	(6.1)	(14.0)	(18.8)	(12.0)	(16.2)	(15.8)	(25.0)	(14.4)	(12.0)	(9.2)	(20.6)	(5.6)	(32.3)	(15.1)	(32.3)	15.3	(31.7)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(6.1)	(14.0)	(18.8)	(12.0)	(16.2)	(15.8)	(25.0)	(14.4)	(12.0)	(9.2)	(20.6)	(5.6)	(32.3)	(15.1)	(32.3)	15.3	(31.7)
Net Income Attributable To Parent	(4.1)	(9.2)	(12.3)	(7.9)	(10.5)	(10.1)	(15.9)	(9.1)	(7.4)	(5.7)	(12.3)	(3.3)	(18.9)	(8.7)	(18.5)	8.7
Less: Minority Interest	(2.1)	(4.8)	(6.5)	(4.1)	(5.7)	(5.6)	(9.1)	(5.3)	(4.6)	(3.6)	(8.3)	(2.3)	(13.3)	(6.4)	(13.8)	6.6	(14.9)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(4.1)	(9.2)	(12.3)	(7.9)	(10.5)	(10.1)	(15.9)	(9.1)	(7.4)	(5.7)	(12.3)	(3.3)	(18.9)	(8.3)	(18.5)

Per Share
EPS Basic	(0.03)	-	(0.10)	(0.07)	(0.09)	-	(0.14)	(0.08)	(0.07)	-	(0.13)	(0.03)	(0.21)	-	(0.21)	0.10	(0.21)	-	(0.27)	0.00	0.00	-	0.00	-	-	-
EPS Diluted	(0.03)	-	(0.10)	(0.07)	(0.09)	-	(0.14)	(0.08)	(0.07)	-	(0.13)	(0.03)	(0.21)	-	(0.21)	0.09	(0.21)	-
Shares Basic	124.3	-	121.7	120.2	118.5	-	113.3	109.9	108.0	-	97.1	94.4	91.8	-	87.7	86.4	79.6	-
Shares Diluted	124.3	-	121.7	120.2	118.5	-	113.3	109.9	108.0	-	97.1	94.4	91.8	-	87.7	88.6	79.6	-

Supplementary Data
EBITDA	(5.7)	(13.8)	(18.9)	(12.2)	(16.4)	(16.1)	(25.5)	(15.0)	(12.6)	(10.0)	(25.3)	(10.2)	(11.1)	(20.2)	(27.4)	(21.7)	(20.4)	-	(57.8)	(7.2)	(4.3)	-	(4.9)	-	-	-
EBIT	(5.8)	(13.9)	(19.1)	(12.3)	(16.6)	(16.3)	(25.7)	(15.2)	(12.9)	(10.2)	(25.6)	(10.5)	(11.4)	(20.4)	(27.7)	(22.0)	(20.7)	-	(58.0)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	14.2	14.2	16.6	13.6	15.8	18.4	20.3	15.5	17.4	18.8	19.2	14.9	15.6	17.0	16.2	18.0	22.9
General & Administrative	23.9	24.7	25.8	26.6	28.4	29.9	31.9	33.2	32.0	30.6	35.5	29.7	29.7	32.9	33.4	32.8	30.5
Depreciation & Amortization	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.3	0.3	0.3	0.3
Amortization of Intangibles	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.1	0.1	0.2	0.2
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-