Saturday 17 October 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. In the quarter to June 2026, revenue fell 4.49%, EPS grew 42.9% and free cash flow grew 23.5%, each against the same quarter a year earlier. Insiders bought in the last twelve months.
6.17
0.60
−8.86%
Follow NRDY
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '17 | |
|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Piotroski F-Score |
2 | 3 | 4 | 1 | 4 | — | — | — |
P/S ratio |
0.70 | 0.95 | 1.65 | 1.18 | 2.54 | 0.00 | 0.00 | — |
Altman Z-Score |
(9.21) | (4.96) | (0.07) | (3.16) | (1.08) | 2.65 | — | — |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Altman Z″-Score (non-manufacturers) |
(27.60) | (20.13) | (11.15) | (11.15) | (6.31) | (26.81) | (5,493.13) | — |
P/Operating CF |
(42.87) | (16.00) | (63.20) | (13.24) | (18.83) | (10,539.45) | 0.00 | — |
Beneish M-Score |
(5.50) | (5.56) | (4.35) | (1.92) | 4.58 | — | — | — |
P/B ratio |
4.35 | 2.96 | 3.72 | 2.37 | 3.72 | 11.43 | 0.00 | — |
Price to Tangible BV |
5.90 | 3.42 | 4.15 | 2.68 | 4.16 | 11.82 | 0.00 | — |
EV/Sales |
0.54 | 0.69 | 1.27 | 0.64 | 1.80 | 0.00 | 0.00 | — |
EV/EBITDA |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
EV/Operating CF |
(5.16) | (8.35) | (32.52) | (2.16) | (6.53) | (1,023.81) | 0.00 | — |
EV/FCF |
(4.01) | (5.80) | (17.02) | (1.94) | (5.76) | (1,023.81) | 0.00 | — |
Quick Ratio |
2.09 | 2.11 | 2.53 | 2.74 | 3.56 | 0.87 | 2.92 | — |
Current Ratio |
2.27 | 2.28 | 2.67 | 2.88 | 3.71 | 0.92 | 2.92 | — |
Net Debt/EBITDA |
0.53 | 0.84 | 1.47 | 1.05 | 1.65 | (1.63) | 0.00 | — |
Debt/Assets |
25.37% | 0.00% | 0.00% | 1.40% | 0.00% | 83.07% | 0.00% | 0.00% |
Debt/Equity |
0.67 | 0.00 | 0.00 | 0.02 | 0.00 | (0.12) | 0.00 | — |
Asset Turnover |
2.12 | 1.75 | 1.50 | 1.05 | 1.20 | 3.63 | 7,207.33 | — |
Operating CF/Net income |
0.47 | 0.37 | 0.19 | 1.36 | 10.29 | 10.44 | 1,919.76 | — |
Capex/Depreciation |
(0.70) | (0.91) | (1.02) | (0.82) | (0.55) | (0.43) | (1.21) | — |
Interest Coverage |
— | — | 17.05 | 188.01 | (25.57) | (3.72) | (9.77) | — |
| (88.67%) | (58.05%) | (48.21%) | (40.03%) | 2.44% | 0.31% | 0.00% | — | |
| (47.33%) | (39.20%) | (31.21%) | (22.85%) | (3.22%) | (2.22%) | (67.73%) | — | |
ROIC |
(10,593.15%) | (511.17%) | (333.72%) | 0.00% | 0.00% | 0.00% | 0.00% | — |
Return on Tangible Assets |
(96.82%) | (79.55%) | (52.99%) | (42.74%) | (3.04%) | (8.48%) | (51.52%) | — |
Average Days of Receivables |
11.50 | 14.07 | 29.06 | 26.02 | 13.81 | 1.67 | 0.00 | — |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — |
Selling, General and Administrative Expense of Revenue |
92.54% | 104.35% | 100.32% | 125.25% | 133.23% | 83.75% | 88.62% | — |
Intangible Assets out of Total Assets |
0.10 | 0.09 | 0.07 | 0.07 | 0.06 | 0.25 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
15.54% | 21.60% | 22.89% | 29.04% | 38.69% | 1.66% | 1.93% | — |
Graham Net Nets |
0.09 | 0.18 | 0.18 | 0.29 | 0.21 | 0.00 | 0.00 | — |
Graham Number |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Earnings Yield |
(32.68%) | (23.45%) | (12.80%) | (18.74%) | (2.67%) | (0.02%) | 0.00% | — |
Free Cash Flow Yield |
(19.26%) | (12.41%) | (4.53%) | (27.71%) | (12.35%) | (0.10%) | 0.00% | — |
Revenue per Share |
22.21 | 25.53 | 29.84 | 28.40 | 26.62 | 1.90 | 3.03 | — |
Operating CF per Share |
(2.34) | (2.09) | (1.17) | (8.38) | (7.36) | (0.12) | (0.55) | — |
Capex per Share |
(0.67) | (0.92) | (1.06) | (0.93) | (0.98) | (0.05) | (0.21) | — |
Free Cash Flow per Share |
(3.00) | (3.02) | (2.23) | (9.31) | (8.34) | (0.17) | (0.76) | — |
Cash per Share |
5.94 | 7.05 | 11.55 | 15.84 | 27.24 | 0.53 | 0.00 | — |
Shareholders Equity per Share |
3.59 | 8.20 | 13.21 | 14.15 | 18.13 | (7.28) | 0.00 | — |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Book value per Share |
3.59 | 8.20 | 13.21 | 14.15 | 18.13 | (7.28) | 0.00 | — |
Free Cash Flow |
(24.22) | (22.47) | (14.45) | (53.32) | (44.05) | (9.53) | (22.67) | — |
Working Capital |
32.55 | 36.39 | 59.43 | 70.33 | 113.54 | (2.78) | 0.02 | — |
Capital Expenditures |
(5.37) | (6.86) | (6.89) | (5.32) | (5.16) | (2.87) | (6.36) | — |
Net Current Asset Value |
10.94 | 33.32 | 55.90 | 56.01 | 74.11 | (424.17) | 0.02 | — |
EV/EBIT |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Capex to Sales |
0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.07 | — |
Price to Operating Income |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Other line items | ||||||||
Depreciation/Fixed assets |
0.89 | 0.44 | 0.41 | 0.52 | 0.88 | 0.65 | 0.00 | — |
Cash ROIC |
(25.18%) | (19.77%) | (9.01%) | (30.71%) | (18.37%) | 2.96% | (54,504.81%) | — |
Accounts Receivable Turnover |
27.59 | 16.74 | 14.33 | 19.23 | 48.54 | 35.88 | 0.00 | — |
Accounts Payable Turnover |
25.36 | 20.62 | 17.15 | 14.65 | 11.62 | 8.67 | 0.00 | — |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Average Days of Payables |
16.38 | 15.08 | 22.07 | 23.48 | 28.06 | 46.59 | 0.00 | — |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
Average Receivables |
6.49 | 11.37 | 13.50 | 8.46 | 2.90 | 2.90 | — | — |
Average Payables |
2.97 | 3.00 | 3.32 | 3.39 | 4.02 | 4.02 | — | — |
Average Assets |
84.34 | 108.63 | 128.72 | 154.92 | 117.21 | 28.65 | 0.01 | — |
Average Common Equity |
45.02 | 73.36 | 83.33 | 88.43 | (154.68) | (202.58) | (202.58) | — |
Columns are period end dates