NRDY
Nerdy Inc. Class A
$0.99
-$0.02(-1.99%)
41
Overall
45
Value
36
Tech
44
Quality
Market Cap
$196.95M
Volume
541.36K
52W Range
$0.75 - $2.18
Target Price
$2.04
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $104.0M | $140.7M | $162.7M | $193.4M | $190.2M | ||
| Total Revenue | $104.0M | $140.7M | $162.7M | $193.4M | $190.2M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $34.8M | $46.7M | $49.7M | $57.0M | $61.8M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $69.1M | $94.0M | $112.9M | $136.4M | $128.4M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $87.1M | $187.4M | $203.7M | $194.0M | $198.5M | ||
| Selling, General & Administrative | $87.1M | $187.4M | $203.7M | $194.0M | $198.5M | ||
| Selling & Marketing Expenses | $43.8M | $65.4M | $74.2M | $68.4M | $71.6M | ||
| General & Administrative Expenses | $43.2M | $122.0M | $129.6M | $125.6M | $126.9M | ||
| Promotion & Advertising | $-29.3M | $44.4M | -- | -- | -- | ||
| Salaries & Wages | $-1.7M | -- | $49.6M | $46.7M | $42.7M | ||
| Depreciation & Amortization | $-917.0K | $835.0K | $1.1M | $898.0K | $898.0K | ||
| Depreciation & Amortization | $-917.0K | $835.0K | $1.1M | $898.0K | $898.0K | ||
| Amortization | $-4.1M | $5.7M | $5.7M | $5.7M | $6.1M | ||
| Other Operating Expenses | -- | $1.2M | $1.5M | $1.6M | $1.5M | ||
| OPERATING INCOME | |||||||
| Operating income | $-17.9M | $-96.5M | $-90.8M | $-57.6M | $-70.1M | ||
| EBITDA | $-11.9M | $-87.1M | $-57.9M | $-60.8M | $-59.5M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $4.9M | $3.8M | $-483.0K | $-3.4M | -- | ||
| Intinc | $5.9K | -- | -- | $3.4M | $3.1M | ||
| Net Non-Operating Interest Income/Expense | $-4.9M | $-3.8M | $483.0K | $3.4M | $3.1M | ||
| Gain on Sale of Securities | -- | $71.0M | $26.6M | $-13.4M | -- | ||
| Other Income/Expense | $1.8M | $-69.6M | $26.4M | $13.4M | $23.0K | ||
| Other Special Charges | $-1.8M | $-1.5M | $-183.0K | $19.0K | $-23.0K | ||
| SPECIAL ITEMS | |||||||
| Special Income Charges | -- | $-3.0M | -- | $-5.3M | -- | ||
| Impairment of Capital Assets | -- | $3.0M | -- | $5.3M | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-17.9M | $-93.4M | $-64.4M | $-67.6M | $-67.0M | ||
| Pre-Tax Income | $-24.7M | $-30.6M | $-63.9M | $-67.6M | $-67.0M | ||
| INCOME TAX | |||||||
| Tax Provision | -- | $40.0K | $19.0K | $109.0K | $115.0K | ||
| NET INCOME | |||||||
| Net Income | $-24.7M | $-27.3M | $-35.4M | $-40.2M | $-42.6M | ||
| Net Income (Continuing Operations) | $-24.7M | $-3.8M | $-63.9M | $-67.7M | $-67.1M | ||
| Net Income (Discontinued Operations) | $-24.7M | $-27.3M | $-35.4M | $-40.2M | $-42.6M | ||
| Net Income (Common Stockholders) | $-637.4K | $-3.8M | $-35.4M | $-40.2M | $-42.6M | ||
| Normalized Income | -- | -- | -- | -- | $-66.4M | ||
| TOTALS | |||||||
| Total Expenses | $121.9M | $234.1M | $253.5M | $251.0M | $260.3M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $28.4M | $79.2M | $85.9M | $97.2M | $111.7M | ||
| Average Shares Outstanding (Diluted) | $31.9M | $79.2M | $85.9M | $97.2M | $111.7M | ||
| Shares Outstanding | $56.3M | $158.1M | $165.1M | $173.7M | $182.4M | ||
| Basic EPS | -- | $-0.05 | $-0.41 | $-0.41 | $-0.38 | ||
| Basic EPS (Continuing Operations) | -- | $-0.05 | $-0.41 | $-0.41 | $-0.38 | ||
| Diluted EPS | $-0.02 | $-0.05 | $-0.41 | $-0.41 | $-0.38 | ||
| Diluted EPS (Continuing Operations) | $-0.02 | $-0.05 | $-0.41 | $-0.41 | $-0.38 | ||
| OTHER METRICS | |||||||
| Marketing Expense | -- | $44.4M | $45.1M | $43.0M | $39.6M | ||
| Minority Interests | -- | $3.4M | $28.5M | $27.5M | $24.6M | ||
| Net Income From Other Gains Losses | $24.7M | $-23.5M | -- | -- | -- | ||
| Other Gand A | $43.2M | $122.0M | $129.6M | $125.6M | $126.9M | ||
| Selling Expense | $43.8M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NRDY | $0.99 | -2.0% | 541.36K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |