Pricing Log in Create free account
Saturday 7 November 2026 Export NRDY’s income statement to Excel — free account

Nerdy Inc.

NRDY Technology Software Application

Nerdy Inc.’s revenue for fiscal 2025 (year ended December 2025) was $179.0 million, down 5.91% from fiscal 2024.

Revenue
−4.49%
EPS
+42.9%
Free cash flow
+23.5%

Quarter to June 2026, against a year earlier

6.23 0.34 +5.77%
Market cap
$75.2M
P/E
0.0×
Fwd P/E
−2.3×
Dividend yield
—
F-score
2/9
Altman Z
−9.21
Beneish M
−5.50
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Bought, $m 3.66
Sold, $m 0.69
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy 11 — — — — — 4 — — — — —
Sell 4 1 2 3 2 1 1 4 — 1 2 —
Insider Ownership 61.92%

Capital & Financial Ratios $m

Size
Market Cap 75.24
Revenue ttm 178.10
Net income ttm (45.78)
Free cash flow ttm (17.63)
Net debt Q (18.85)
Valuation
P/E 0.00
Forward P/E (2.31) (negative: loss-making)
Price / sales 0.29
Forward P/S Powerpack
Price / FCF 0.00
Price / book 1.98
Financial health
Current ratio Q 2.70 (at or above 1.5: strong)
Debt / equity Q 0.75
Interest coverage Q (9.64)
Growth
Revenue growth Q −4.49% (below 0%: shrinking)
Operating income growth Q +47.30% (above 0%: growing)
EPS, this year +45.45% (at or above 15%: strong)
EPS, next year A +27.78% (at or above 15%: strong)
Revenue, next year A −4.30% (below 0%: weak)
EPS, past 5 yrs —
EPS, next 5 yrs A +54.82% (at or above 15%: strong)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.2×, against a ten-year median of 0.7×; over the ten years it ranged from 0.2× in 2026 to 5.3× in 2021.
P/S against its own 10 years 0.70%
10-year low 10-year high
P/B against its own 10 years 8.27%
10-year low 10-year high
EV/Sales against its own 10 years 2.11%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 75 53 48 38
Receivables 15 7 6 4
Inventory — — — —
Other 5 5 5 4
95 65 58 46
2023 2024 2025 Q'26
Payables 3 3 3 4
ST’ Debt — — — —
Other 12 11 8 7
36 28 26 17

Compound Annual Growth %

10y 5y 3y
Sales — 11.48% 3.24%
Cash Flow — 0.00% 0.00%
Earnings — 0.00% 0.00%
Book Value — 0.00% (29.06%)

Earnings Trends EPS, adjusted, against the consensus

Q2 FY26 Estimate −0.60 Actual −0.60

Earnings per share against the consensus, by quarter
Quarter Estimate Reported Result
Q3 FY25 −2.40 −1.50 Beat by 0.90
Q4 FY25 −0.90 −1.20 Miss by 0.30
Q1 FY26 −0.75 −0.45 Beat by 0.30
Q2 FY26 −0.60 −0.60 Met by 0.00
Q3 FY26 −1.50 — Reports 9 November 2026

EPS $

Mar Jun Sep Dec Year
’26 (0.45) (0.60) — — —
’25 (1.35) (1.05) (1.50) (1.20) (4.95)
’24 (1.05) (1.20) (2.10) (1.35) (5.70)
’23 (3.15) (0.45) (1.95) (0.81) (6.15)
’22 (3.15) 1.35 (3.15) (1.50) (6.15)
’21 (1.05) 0.00 (4.05) 3.30 (0.72)
’20 — 0.00 0.00 (0.02) 0.00
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 49 43 — — —
’25 48 45 37 49 179
’24 54 51 38 48 190
’23 49 49 40 55 193
’22 47 42 32 42 163
’21 35 33 31 42 141
’20 — — 26 — 104
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (2) (5) — — —
’25 (6) (7) (2) (3) (19)
’24 4 (6) (3) (11) (16)
’23 7 (5) (5) (5) (8)
’22 (1) (19) (13) (15) (48)
’21 (2) (8) (9) (19) (39)
’20 — — (4) 0 (7)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (3) (6) — — —
’25 (8) (8) (4) (4) (24)
’24 2 (7) (5) (12) (22)
’23 6 (6) (7) (8) (14)
’22 (2) (21) (15) (16) (53)
’21 (3) (10) (11) (20) (44)
’20 — — (6) 0 (10)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue — — — 90 104 141 163 193 190 179 178 +12.0% 171 177 — (0.5%)
Gross margin, % — — — 65.92 66.50 66.80 69.43 70.55 67.49 57.98 60.97 (7.9) pt
EBT — — — (22) (25) (31) (64) (68) (67) (61) (46) +18.1%
EBT margin, % — — — (24.81) (23.72) (21.78) (39.28) (34.93) (35.23) (33.96) (25.64) (9.2) pt
Net income — 0 — (22) (25) (31) (64) (68) (67) (61) (46) n/m
Per share, $
Per share, $ Revenue — — — 3.03 1.90 26.62 28.40 29.84 25.53 22.21 21.13 +39.4%
Earnings — — — 0.00 0.00 (0.72) (6.15) (6.15) (5.70) (4.95) (3.75) n/m
Cash flow — — — (0.55) (0.12) (7.36) (8.38) (1.17) (2.09) (2.34) (1.41) +27.4%
Capex — — — (0.21) (0.05) (0.98) (0.93) (1.06) (0.92) (0.67) (0.68) +20.9%
Free cash flow — — — (0.76) (0.17) (8.34) (9.31) (2.23) (3.02) (3.00) (2.09) +25.7%
Book value — — — 0.00 (7.28) 18.13 14.15 13.21 8.20 3.59 3.08 +326.1%
Shares, m — — — 30 55 5 6 6 7 8 8 (19.6%)
Valuation, ×
Valuation, × P/E — — — 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.0
P/S — — — 0.00 0.00 2.54 1.18 1.65 0.95 0.70 0.29 1.0
P/B — — — 0.00 11.43 3.72 2.37 3.72 2.96 4.35 1.98 4.1
EV/Sales — — — 0.00 0.00 1.80 0.64 1.27 0.69 0.54 0.18 0.7
EV/FCF — — — 0.00 (1,023.75) (5.76) (1.94) (17.02) (5.80) (4.01) (1.85) (151.2)
Cash, $m
Cash, $m Operating cash flow — — — (16) (7) (39) (48) (8) (16) (19) (12) +2.4%
Capex — — — (6) (3) (5) (5) (7) (7) (5) (6) (2.8%)
Free cash flow — — — (23) (10) (44) (53) (14) (22) (24) (18) +1.1%
Balance, $m
Balance, $m Working capital — — — 0 (3) 114 70 59 36 33 29 +254.1%
Net debt — — — 0 18 (144) (89) (75) (53) (29) (19) +223.1%
Shareholders’ equity — — — 0 (398) 96 81 86 61 29 26 +247.3%
Returns, %
Returns, % ROA — — — (67.73) (2.22) (3.22) (22.85) (31.21) (39.20) (47.33) (43.76) +20.4 pt
ROIC — — — 0.00 0.00 0.00 0.00 (333.72) (511.17) (10,593.15) (398.80) (10,593.1) pt
ROE — — — 0.00 0.31 2.44 (40.03) (48.21) (58.05) (88.67) (81.03) (88.7) pt
People
People Employees — — — — 3 1,000 700 500 600 500 — +178.2%
Revenue/emp, $m — — — 0.00 34.66 0.14 0.23 0.39 0.32 0.36 — n/m
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026

Nerdy Inc. vs peers in Software Application (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
RDZN Roadzen Inc. $94.5M — (loss-making) — (loss-making) +49.04% (above 0%: growing) n/m −85.81% (below 0%: shrinking) 57.25% (9.53%) Compare
RTB RTB Digital, Inc. $83.4M — (loss-making) 9.6× +350.29% (above 0%: growing) n/m −123.92% (below 0%: shrinking) 37.41% (383.63%) Compare
NTWK NetSol Technologies Inc. $77.3M 26.4× — (loss-making) +12.54% (above 0%: growing) +45.45% (above 0%: growing) +134,644.57% (above 0%: growing) 63.60% 21.62% Compare
NRDY Nerdy Inc. $75.2M — (loss-making) — (loss-making) −4.49% (below 0%: shrinking) n/m +23.48% (above 0%: growing) 64.73% (14.98%)
ROC Rank One Computing Corporation $62.0M — (loss-making) — (loss-making) — n/m −613.92% (below 0%: shrinking) 89.67% (15.23%) Compare
RSSS Research Solutions Inc. $61.5M 20.3× 17.1× −2.87% (below 0%: shrinking) −71.43% (below 0%: shrinking) −21.64% (below 0%: shrinking) 53.00% 6.97% Compare
AMOD Alpha Modus Holdings, Inc. $59.5M — (loss-making) — — n/m −72.95% (below 0%: shrinking) — 0.00% Compare
THRY Thryv Holdings, Inc. $52.9M — (loss-making) — (loss-making) −28.39% (below 0%: shrinking) n/m −23.41% (below 0%: shrinking) 62.74% (0.76%) Compare
MAPS WM Technology, Inc. $51.9M 14.0× 4.7× −5.35% (below 0%: shrinking) +100.00% (above 0%: growing) −57.80% (below 0%: shrinking) 94.05% 5.54% Compare
Median of peers $61.7M 20.3× 9.6× +4.84% +45.45% −65.37% 62.74% (0.38%)

All 230 Software Application stocks →

Pay and ownership Proxy statement filed 13 July 2026

Ownership

Directors and executive officers, together 50.60% of the votes
Charles Cohn 48.40% of the votes
Entities affiliated with TCV 11.00% of the votes
Entities affiliated with Learn Capital 5.00% of the votes
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement

Nerdy Inc. (NRDY) Latest News

22 Oct

Impact 3 · · Business Wire

13 Aug

Impact 3 · · The Motley Fool transcript

10 Aug

Impact 5 ·

8 Aug

Impact 3 · · MarketBeat transcript

7 Aug

Impact 4 · · Moby transcript

6 Aug

Impact 3 ·

17 Jun

Impact 3 ·

13 May

Impact 4 · · MarketBeat

11 May

Impact 4 · · Simply Wall St.

8 May

Impact 4 · · The Motley Fool transcript
Impact 4 · · Moby

7 May

Impact 4 · · Business Wire
Impact 3 · · Zacks

6 Apr

Impact 3 · · Business Wire

6 Mar

Impact 4 · · Business Wire

28 Feb

Impact 4 · · MarketBeat

27 Feb

Impact 4 · · Moby
Impact 4 · · GuruFocus.com

26 Feb

Impact 4 · · The Motley Fool transcript
Impact 4 · · Business Wire
Impact 3 · · Zacks

23 Jan

Impact 3 · · Simply Wall St.

5 Jan

Impact 3 · · Business Wire

21 Dec

Impact 3 · · Simply Wall St.

15 Dec

Impact 4 · · Zacks

24 Nov

Impact 4 · · Simply Wall St.

13 Nov

Impact 4 · · Zacks

10 Nov

Impact 3 · · Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.

7 Nov

Impact 4 · · GuruFocus.comGuruFocus.comZacks

6 Nov

Impact 3 · · Zacks
stockrow.com/NRDY · Data as of Oct 26, 2026 · For information only; not investment advice. · © 2026 stockrow.com