Revenue
$43.23M
Fiscal year ended 2026-06-30Operating income
-$6.48M
Fiscal year ended 2026-06-30Free cash flow
-$6.28M
Fiscal year ended 2026-06-30Nerdy Inc. (NRDY) reported revenue of $43.23M and net income of -$4.65M for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Nerdy Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Educational Services.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $43.23M | $48.74M | $49.11M | $37.02M | $45.26M | $47.60M | $47.99M | $37.53M | $50.98M | $53.73M |
| Cost of revenue | $15.25M | $16.46M | $24.08M | $13.72M | $17.42M | $19.98M | $16.05M | $11.08M | $17.50M | $17.21M |
| Gross profit | $27.98M | $32.27M | $25.03M | $23.30M | $27.84M | $27.61M | $31.94M | $26.45M | $33.49M | $36.52M |
| Operating income | -$6.48M | -$5.80M | -$13.91M | -$19.08M | -$12.29M | -$16.58M | -$16.30M | -$25.72M | -$15.23M | -$12.85M |
| Net income | -$4.65M | -$4.08M | -$9.24M | -$12.29M | -$7.90M | -$10.50M | -$10.15M | -$15.90M | -$9.09M | -$7.45M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 126.38M | shares 124.30M | Unavailable | shares 121.67M | shares 120.15M | shares 118.46M | Unavailable | shares 113.29M | shares 109.92M | shares 107.95M |
| Pretax income | -$6.82M | -$6.11M | -$14.02M | -$18.72M | -$11.93M | -$16.12M | -$15.75M | -$24.93M | -$14.36M | -$11.99M |
| Income tax expense | $34.00K | $22.00K | $22.00K | $35.00K | $74.00K | $28.00K | $25.00K | $29.00K | $38.00K | $23.00K |
| Diluted EPS | $-0.04 | $-0.03 | Unavailable | $-0.10 | $-0.07 | $-0.09 | Unavailable | $-0.14 | $-0.08 | $-0.07 |
| Selling, general & administrative | $34.46M | $38.07M | $38.94M | $42.38M | $40.13M | $44.20M | $48.24M | $52.18M | $48.72M | $49.37M |
| General & administrative | $22.89M | $23.92M | $24.72M | $25.82M | $26.57M | $28.41M | $29.86M | $31.86M | $33.18M | $31.98M |
| Selling & marketing | $11.57M | $14.16M | $14.22M | $16.56M | $13.56M | $15.78M | $18.38M | $20.32M | $15.54M | $17.39M |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $38.42M | $44.70M | $47.90M | $32.71M | $36.72M | $44.92M | $52.54M | $65.00M | $69.84M | $76.96M |
| Total assets | $64.58M | $72.97M | $76.17M | $70.41M | $73.69M | $83.03M | $92.51M | $106.76M | $111.33M | $121.35M |
| Current assets | $46.36M | $54.50M | $58.17M | $44.49M | $47.64M | $56.06M | $64.71M | $78.08M | $82.39M | $92.00M |
| Total liabilities | $38.64M | $44.04M | $47.23M | $33.36M | $24.95M | $30.16M | $31.39M | $38.95M | $28.78M | $36.17M |
| Current liabilities | $17.18M | $22.61M | $25.62M | $31.02M | $22.41M | $27.38M | $28.33M | $35.84M | $25.70M | $33.04M |
| Total equity incl. NCI | $25.94M | $28.93M | $28.93M | $37.06M | $48.74M | $52.87M | $61.11M | $67.81M | $82.55M | $85.18M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $4.32M | $4.75M | $5.64M | $6.50M | $6.36M | $6.35M | $7.34M | $7.42M | $7.24M | $9.63M |
| Goodwill | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M | $5.72M |
| Long-term debt | $19.58M | $19.45M | $19.33M | Unavailable | Unavailable | Unavailable | $0 | Unavailable | Unavailable | Unavailable |
| Accounts payable | $4.42M | $4.72M | $3.38M | $5.62M | $3.84M | $4.22M | $2.56M | $5.81M | $2.68M | $4.62M |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$4.74M | -$1.78M | -$2.93M | -$2.42M | -$7.04M | -$6.44M | -$11.32M | -$3.05M | -$5.59M | $4.35M |
| Capital expenditures | $1.53M | $1.18M | $1.32M | $1.72M | $1.16M | $1.18M | $1.16M | $1.94M | $1.53M | $2.22M |
| Investing cash flow | -$1.53M | -$1.18M | -$1.32M | -$1.72M | -$1.16M | -$1.18M | -$1.16M | -$1.94M | -$1.53M | -$2.22M |
| Financing cash flow | $0 | -$250.00K | $19.50M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net change in cash | -$6.27M | -$3.20M | $15.18M | -$4.14M | -$8.20M | -$7.62M | -$12.46M | -$5.02M | -$7.12M | $2.14M |
| Stock-based compensation | $3.85M | $5.98M | $5.83M | $6.85M | $7.54M | $7.59M | $8.85M | $9.81M | $11.31M | $11.11M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$6.28M | -$2.96M | -$4.25M | -$4.14M | -$8.20M | -$7.62M | -$12.48M | -$5.00M | -$7.12M | $2.13M |
| Gross margin | 64.7% | 66.2% | 51.0% | 62.9% | 61.5% | 58.0% | 66.6% | 70.5% | 65.7% | 68.0% |
| Operating margin | -15.0% | -11.9% | -28.3% | -51.5% | -27.1% | -34.8% | -34.0% | -68.5% | -29.9% | -23.9% |
| FCF margin | -14.5% | -6.1% | -8.7% | -11.2% | -18.1% | -16.0% | -26.0% | -13.3% | -14.0% | 4.0% |
| SBC / revenue | 8.9% | 12.3% | 11.9% | 18.5% | 16.7% | 15.9% | 18.4% | 26.1% | 22.2% | 20.7% |
| Current ratio | 2.70x | 2.41x | 2.27x | 1.43x | 2.13x | 2.05x | 2.28x | 2.18x | 3.21x | 2.78x |
| Revenue YoY growth | -4.5% | 2.4% | 2.3% | -1.4% | -11.2% | -11.4% | -12.9% | -6.9% | 4.4% | 9.2% |
| Net margin | -10.8% | -8.4% | -18.8% | -33.2% | -17.4% | -22.1% | -21.1% | -42.4% | -17.8% | -13.9% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 3.5% | 2.4% | 2.7% | 4.6% | 2.6% | 2.5% | 2.4% | 5.2% | 3.0% | 4.1% |
| Long-term debt / equity | 0.75x | 0.67x | 0.67x | Unavailable | Unavailable | Unavailable | 0.00x | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open NRDY in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-02-26View SEC filing
10-Q · Filed 2025-11-06View SEC filing
10-Q · Filed 2025-08-07View SEC filing
10-Q · Filed 2025-05-08View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.