Nerdy, Inc.
NYSE:NRDY · New York Stock Exchange
+$0.01 today
Vol 0.77M · Avg 0.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:NRDY · Revenue to Net Income
Key Ratios
Analysis
$180.1M of revenue converted into -$33.5M of net income for the selected period. Gross margin is 60.3% and net margin is -19.5%, showing how much revenue survives after costs and taxes. EPS is $-0.27, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $179.0M -5.9% | $190.2M -1.6% | $193.4M +18.9% | $162.7M +15.6% | $140.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $76.4M +23.6% | $61.8M +8.6% | $57.0M +14.5% | $49.7M +6.5% | $46.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $102.6M -20.1% | $128.4M -5.9% | $136.4M +20.8% | $112.9M +20.2% | $94.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 57.3% -10.2pp | 67.5% -3.1pp | 70.6% +1.1pp | 69.4% +2.6pp | 66.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $41.3M | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $165.6M -16.6% | $198.5M +2.3% | $194.0M -4.8% | $203.7M +8.7% | $187.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $137.2M -30.9% | $198.5M +2.3% | $194.0M -4.8% | $203.7M +7.0% | $190.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $7.6M +0.8% | $7.6M +11.8% | $6.8M +3.8% | $6.5M +2.1% | $6.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$53.2M +10.6% | -$59.5M +2.2% | -$60.8M -6.0% | -$57.4M +34.1% | -$87.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -29.7% +1.6pp | -31.3% +0.2pp | -31.4% +3.8pp | -35.3% +26.6pp | -61.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$34.6M +50.7% | -$70.1M -21.8% | -$57.6M +36.6% | -$90.8M +5.9% | -$96.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -19.3% +17.5pp | -36.9% -7.1pp | -29.8% +26.1pp | -55.8% +12.7pp | -68.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.1M -65.4% | $3.1M -8.1% | $3.4M +599.2% | $483.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 -100.0% | $3.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$26.2M -950.4% | $3.1M +130.8% | -$10.0M -137.1% | $26.9M -59.1% | $65.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$60.8M +9.3% | -$67.0M +0.8% | -$67.6M -5.7% | -$63.9M -108.5% | -$30.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -34.0% +1.3pp | -35.2% -0.3pp | -34.9% +4.3pp | -39.3% -17.5pp | -21.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $159.0K +38.3% | $115.0K +5.5% | $109.0K +473.7% | $19.0K -52.5% | $40.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$39.9M +6.3% | -$42.6M -6.0% | -$40.2M -13.5% | -$35.4M -29.5% | -$27.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -22.3% +0.1pp | -22.4% -1.6pp | -20.8% +1.0pp | -21.8% -2.3pp | -19.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +13.2% | -$0 +7.3% | -$0 +0.0% | -$0 -759.5% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +13.2% | -$0 +7.3% | -$0 +0.0% | -$0 -759.5% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $120.8M +8.2% | $111.7M +15.0% | $97.2M +13.1% | $85.9M +8.4% | $79.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $120.8M +8.2% | $111.7M +15.0% | $97.2M +13.1% | $85.9M +8.4% | $79.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Amtech Systems, Inc.
NASDAQ:ASYS
$314.06M
Magnachip Semiconductor Corporation
NYSE:MX
$211.91M
Roadzen, Inc.
NASDAQ:RDZN
$138.84M
Teads Holding Co.
NASDAQ:TEAD
$125.12M
SoundThinking, Inc.
NASDAQ:SSTI
$103.57M
Airship AI Holdings, Inc.
NASDAQ:AISP
$96.60M
PLAYSTUDIOS, Inc.
NASDAQ:MYPS
$73.68M
WM Technology, Inc.
MAPS
$67.48M
RedCloud Holdings plc
RCT
$27.92M
PSQ Holdings, Inc.
PSQH
$22.92M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NRDY generate?
Nerdy, Inc. (NRDY) reported $178.99M of revenue in fiscal 2025.
Is NRDY profitable?
Nerdy, Inc. (NRDY) reported -$39,920,000.00 of net income, with a net margin of -22.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.