Symbols / NRDY Stock $0.90 +4.70% Nerdy Inc.

Technology • Software - Application • United States • NYQ
NRDY (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Software - Application
CEO Mr. Charles Cohn
Exch · Country NYQ · United States
Market Cap 170.88M
Enterprise Value 99.57M
Income -33.50M
Sales 180.13M
FCF (ttm) -1.70M
Book/sh 0.15
Cash/sh 0.35
Employees 500
Insider 10d —
IPO Nov 27, 2020
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E -89.58
PEG —
P/S 0.95
P/B 5.82
P/C —
EV/EBITDA -2.36
EV/Sales 0.55
Quick Ratio 2.19
Current Ratio 2.41
Debt/Eq 74.06
LT Debt/Eq —
EPS (ttm) -0.27
EPS next Y -0.01
EPS Growth —
Revenue Growth 2.40%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2026-08-06
Earnings (prior) 2026-05-07
ROA -34.71%
ROE -124.51%
ROIC —
Gross Margin 64.51%
Oper. Margin -11.90%
Profit Margin -18.60%
Shs Outstand 126.38M
Shs Float 20.28M
Insider Own 51.61%
Instit Own 17.56%
Short Float 12.32%
Short Ratio 21.02
Short Interest 8.44M
52W High 1.74
vs 52W High -48.52%
52W Low 0.75
vs 52W Low 19.44%
Beta 1.76
Impl. Vol. 3.61%
Rel Volume 0.58
Avg Volume 518.79K
Volume 299.54K
Target (mean) $1.62
Tgt Median $1.62
Tgt Low $1.25
Tgt High $2.00
# Analysts 2
Recom None
Prev Close $0.86
Price $0.90
Change 4.70%
About

Nerdy Inc. operates platform for live online learning in the United States. The company's platform uses artificial intelligence to connect students, users, parents, guardians, and purchasers of various ages to tutors, instructors, subject matter experts, educators, and other professionals. Its learning destination provides learning experiences across various subjects and multiple formats, including one-on-one instruction, small group tutoring, large format classes, tutor chat, essay review, adaptive assessment, and self-study tools. The company operates Varsity Tutors and Varsity Tutors for Schools platform for live online tutoring and classes. It provides solutions directly to learners, as well as through education systems. Nerdy Inc. was founded in 2007 and is headquartered in Saint Louis, Missouri.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$1.63
Mean price target
2. Current target
$0.90
Latest analyst target
3. DCF / Fair value
$-0.24
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.90
Low
$1.25
High
$2.00
Mean
$1.63

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-11-07 main Cantor Fitzgerald Neutral → Neutral $1
2025-08-08 main Cantor Fitzgerald Neutral → Neutral $2
2025-03-03 reit Citizens Capital Markets Market Perform → Market Perform —
2025-03-03 main Goldman Sachs Neutral → Neutral $2
2024-11-11 down JP Morgan Neutral → Underweight —
2024-11-08 main Northland Capital Markets Market Perform → Market Perform $2
2024-11-08 down JMP Securities Market Outperform → Market Perform —
2024-11-08 down Cantor Fitzgerald Overweight → Neutral $1
2024-11-08 reit Needham Buy → Buy $2
2024-08-09 main Needham Buy → Buy $2
2024-08-09 main JMP Securities Market Outperform → Market Outperform $3
2024-08-09 down Northland Capital Markets Outperform → Market Perform $3
2024-08-09 main Barclays Equal-Weight → Equal-Weight $3
2024-08-09 down JP Morgan Overweight → Neutral —
2024-08-09 down Raymond James Outperform → Market Perform —
2024-05-17 reit Needham Buy → Buy $4
2024-05-09 main Goldman Sachs Neutral → Neutral $4
2024-05-08 reit Needham Buy → Buy $4
2024-02-28 reit Needham Buy → Buy $4
2023-11-09 main Goldman Sachs Neutral → Neutral $3
News
RSS: Latest NRDY news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-06-16 SWENSON CHRISTOPHER C. Officer — 20,153 $0.88 $17,735
2026-06-15 COHN CHARLES K Chief Executive Officer — 250,007 $1.00 $250,007
2026-06-12 COHN CHARLES K Chief Executive Officer — 251,081 $1.00 $251,081
2026-06-11 COHN CHARLES K Chief Executive Officer — 258,204 $0.97 $250,458
2026-06-10 COHN CHARLES K Chief Executive Officer — 219,019 $0.91 $199,307
2026-05-18 SWENSON CHRISTOPHER C. Officer — 22,796 $0.80 $18,237
2026-04-16 SWENSON CHRISTOPHER C. Officer — 69,796 $0.93 $64,910
2026-04-16 PASZTERKO JOHN ANDREW Chief Operating Officer — 31,788 $0.93 $29,563
2026-03-16 SWENSON CHRISTOPHER C. Officer — 18,366 $0.90 $16,529
2026-03-16 PELLO JASON H. Chief Financial Officer — 30,609 $0.90 $27,548
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
178.99
-5.91%
190.23
-1.64%
193.40
+18.89%
162.66
Operating Revenue
178.99
-5.91%
190.23
-1.64%
193.40
+18.89%
162.66
Cost Of Revenue
75.21
+21.62%
61.84
+8.58%
56.95
+14.52%
49.73
Reconciled Cost Of Revenue
75.21
+21.62%
61.84
+8.58%
56.95
+14.52%
49.73
Gross Profit
103.78
-19.17%
128.39
-5.90%
136.45
+20.82%
112.93
Operating Expense
165.64
-16.55%
198.50
+2.31%
194.02
-4.77%
203.74
Selling General And Administration
165.64
-16.55%
198.50
+2.31%
194.02
-4.77%
203.74
Selling And Marketing Expense
60.12
-16.06%
71.62
+4.64%
68.45
-7.73%
74.18
General And Administrative Expense
105.52
-16.83%
126.88
+1.04%
125.57
-3.08%
129.56
Other Gand A
105.52
-16.83%
126.88
+1.04%
125.57
-3.08%
129.56
Total Expenses
240.85
-7.49%
260.34
+3.73%
250.97
-0.99%
253.47
Operating Income
-61.86
+11.76%
-70.11
-21.78%
-57.57
+36.60%
-90.81
Total Operating Income As Reported
-61.86
+11.76%
-70.11
-21.78%
-57.57
+36.60%
-90.81
EBITDA
-54.23
+13.28%
-62.54
-23.11%
-50.80
+39.73%
-84.29
Normalized EBITDA
-54.23
+13.28%
-62.54
-67.15%
-37.41
+66.27%
-110.91
Reconciled Depreciation
7.63
+0.78%
7.57
+11.78%
6.77
+3.85%
6.52
EBIT
-61.86
+11.76%
-70.11
-21.78%
-57.57
+36.60%
-90.81
Total Unusual Items
—
—
-13.38
-150.28%
26.62
Total Unusual Items Excluding Goodwill
—
—
-13.38
-150.28%
26.62
Special Income Charges
—
—
0.00
0.00
Other Special Charges
—
—
—
—
Impairment Of Capital Assets
—
—
0.00
0.00
Net Income
-39.92
+6.26%
-42.59
-6.00%
-40.17
-13.49%
-35.40
Pretax Income
-60.79
+9.31%
-67.03
+0.79%
-67.56
-5.75%
-63.89
Net Non Operating Interest Income Expense
1.07
-65.43%
3.10
-8.08%
3.38
+599.17%
0.48
Interest Expense Non Operating
—
—
—
—
Net Interest Income
1.07
-65.43%
3.10
-8.08%
3.38
+599.17%
0.48
Interest Expense
—
—
—
—
Interest Income Non Operating
1.07
-65.43%
3.10
-8.08%
3.38
+599.17%
0.48
Interest Income
1.07
-65.43%
3.10
-8.08%
3.38
+599.17%
0.48
Other Income Expense
0.00
+108.70%
-0.02
+99.83%
-13.37
-150.56%
26.44
Other Non Operating Income Expenses
0.00
+108.70%
-0.02
-221.05%
0.02
+110.38%
-0.18
Gain On Sale Of Security
—
—
-13.38
-150.28%
26.62
Tax Provision
0.16
+38.26%
0.12
+5.50%
0.11
+473.68%
0.02
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
0.00
0.00
+100.00%
-2.81
-150.28%
5.59
Net Income Including Noncontrolling Interests
-60.95
+9.23%
-67.14
+0.78%
-67.67
-5.89%
-63.91
Net Income From Continuing Operation Net Minority Interest
-39.92
+6.26%
-42.59
-6.00%
-40.17
-13.49%
-35.40
Net Income From Continuing And Discontinued Operation
-39.92
+6.26%
-42.59
-6.00%
-40.17
-13.49%
-35.40
Net Income Continuous Operations
-60.95
+9.23%
-67.14
+0.78%
-67.67
-5.89%
-63.91
Minority Interests
21.03
-14.37%
24.56
-10.69%
27.50
-3.56%
28.51
Normalized Income
-39.92
+6.26%
-42.59
-43.87%
-29.60
+47.54%
-56.43
Net Income Common Stockholders
-39.92
+6.26%
-42.59
-6.00%
-40.17
-13.49%
-35.40
Otherunder Preferred Stock Dividend
—
—
0.00
0.00
Diluted EPS
-0.33
+13.16%
-0.38
+7.32%
-0.41
+0.00%
-0.41
Basic EPS
-0.33
+13.16%
-0.38
+7.32%
-0.41
+0.00%
-0.41
Basic Average Shares
120.83
+8.18%
111.69
+14.96%
97.16
+13.14%
85.87
Diluted Average Shares
120.83
+8.18%
111.69
+14.96%
97.16
+13.14%
85.87
Diluted NI Availto Com Stockholders
-39.92
+6.26%
-42.59
-6.00%
-40.17
-13.49%
-35.40
Total Other Finance Cost
—
—
-3.38
-599.17%
-0.48
Line Item Trend 2023-12-31
Total Assets
124.74
Current Assets
95.04
Cash Cash Equivalents And Short Term Investments
74.82
Cash And Cash Equivalents
74.82
Receivables
15.40
Accounts Receivable
15.40
Prepaid Assets
3.13
Other Current Assets
1.69
Total Non Current Assets
29.71
Net PPE
16.39
Gross PPE
43.49
Accumulated Depreciation
-27.11
Properties
0.00
Machinery Furniture Equipment
40.84
Other Properties
0.80
Leases
1.85
Goodwill And Other Intangible Assets
8.78
Goodwill
5.72
Other Intangible Assets
3.06
Other Non Current Assets
4.54
Total Liabilities Net Minority Interest
39.14
Current Liabilities
35.60
Payables And Accrued Expenses
8.82
Payables
4.46
Accounts Payable
3.44
Current Accrued Expenses
4.35
Pensionand Other Post Retirement Benefit Plans Current
3.40
Total Tax Payable
1.02
Current Debt And Capital Lease Obligation
1.32
Current Capital Lease Obligation
1.32
Current Deferred Liabilities
20.48
Current Deferred Revenue
20.48
Other Current Liabilities
1.59
Total Non Current Liabilities Net Minority Interest
3.53
Long Term Debt And Capital Lease Obligation
—
Long Term Debt
—
Other Non Current Liabilities
3.53
Preferred Securities Outside Stock Equity
—
Stockholders Equity
52.48
Common Stock Equity
52.48
Capital Stock
0.02
Common Stock
0.02
Preferred Stock
—
Share Issued
106.42
Ordinary Shares Number
106.42
Treasury Shares Number
0.00
Additional Paid In Capital
567.71
Retained Earnings
-515.28
Gains Losses Not Affecting Retained Earnings
0.03
Minority Interest
33.13
Other Equity Adjustments
0.03
Total Equity Gross Minority Interest
85.61
Total Capitalization
52.48
Working Capital
59.43
Invested Capital
52.48
Total Debt
1.32
Capital Lease Obligations
1.32
Net Tangible Assets
43.70
Tangible Book Value
43.70
Dueto Related Parties Current
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-18.85
-20.78%
-15.60
-106.39%
-7.56
+84.25%
-48.00
Cash Flow From Continuing Operating Activities
-18.85
-20.78%
-15.60
-106.39%
-7.56
+84.25%
-48.00
Net Income From Continuing Operations
-60.95
+9.23%
-67.14
+0.78%
-67.67
-5.89%
-63.91
Depreciation Amortization Depletion
7.63
+0.78%
7.57
+11.78%
6.77
+3.85%
6.52
Depreciation
7.00
+0.69%
6.96
+12.81%
6.17
+4.17%
5.92
Amortization Cash Flow
0.62
+1.79%
0.61
+1.32%
0.61
+0.66%
0.60
Depreciation And Amortization
7.63
+0.78%
7.57
+11.78%
6.77
+3.85%
6.52
Amortization Of Intangibles
0.62
+1.79%
0.61
+1.32%
0.61
+0.66%
0.60
Other Non Cash Items
0.15
—
1.94
—
Stock Based Compensation
27.81
-32.32%
41.09
-7.18%
44.27
-6.30%
47.24
Asset Impairment Charge
—
—
0.00
0.00
Operating Gains Losses
7.76
—
13.38
+150.28%
-26.62
Gain Loss On Investment Securities
—
—
13.38
+150.28%
-26.62
Gain Loss On Sale Of PPE
7.76
0.00
0.00
—
Change In Working Capital
-1.24
-142.99%
2.88
+146.03%
-6.26
+44.33%
-11.24
Change In Receivables
1.70
-78.97%
8.06
+312.07%
-3.80
+39.41%
-6.28
Changes In Account Receivables
1.70
-78.97%
8.06
+312.07%
-3.80
+39.41%
-6.28
Change In Payables And Accrued Expense
0.54
+419.41%
-0.17
+64.14%
-0.47
-21.23%
-0.39
Change In Payable
0.54
+419.41%
-0.17
+64.14%
-0.47
-21.23%
-0.39
Change In Account Payable
0.54
+419.41%
-0.17
+64.14%
-0.47
-21.23%
-0.39
Change In Other Working Capital
-1.24
+76.33%
-5.22
-3.12%
-5.06
-13.28%
-4.47
Change In Other Current Assets
0.86
-52.24%
1.81
+20.81%
1.50
+10.46%
1.36
Change In Other Current Liabilities
-3.11
-93.34%
-1.61
-201.77%
1.58
+207.86%
-1.46
Investing Cash Flow
-5.37
+21.75%
-6.86
+0.35%
-6.89
-29.53%
-5.32
Cash Flow From Continuing Investing Activities
-5.37
+21.75%
-6.86
+0.35%
-6.89
-29.53%
-5.32
Capital Expenditure
-5.37
+21.75%
-6.86
+0.35%
-6.89
-29.53%
-5.32
Capital Expenditure Reported
-5.37
+21.75%
-6.86
+0.35%
-6.89
-29.53%
-5.32
Financing Cash Flow
19.50
0.00
+100.00%
-1.94
-94.00%
-1.00
Cash Flow From Continuing Financing Activities
19.50
0.00
+100.00%
-1.94
-94.00%
-1.00
Net Issuance Payments Of Debt
20.00
0.00
0.00
0.00
Issuance Of Debt
20.00
0.00
0.00
0.00
Repayment Of Debt
—
—
0.00
0.00
Long Term Debt Issuance
20.00
0.00
0.00
0.00
Long Term Debt Payments
—
—
0.00
0.00
Net Long Term Debt Issuance
20.00
0.00
0.00
0.00
Short Term Debt Payments
—
—
—
—
Net Short Term Debt Issuance
—
—
—
—
Proceeds From Stock Option Exercised
0.00
0.00
+100.00%
-1.94
0.00
Net Other Financing Charges
-0.50
—
-1.94
-94.00%
-1.00
Changes In Cash
-4.72
+79.00%
-22.47
-37.10%
-16.39
+69.83%
-54.32
Effect Of Exchange Rate Changes
-0.06
-6000.00%
-0.00
+95.00%
-0.02
-53.85%
-0.01
Beginning Cash Position
52.67
-29.90%
75.14
-17.92%
91.55
-37.24%
145.88
End Cash Position
47.90
-9.07%
52.67
-29.90%
75.14
-17.92%
91.55
Free Cash Flow
-24.22
-7.79%
-22.47
-55.51%
-14.45
+72.90%
-53.32
Interest Paid Supplemental Data
0.17
0.00
0.00
-100.00%
2.40
Income Tax Paid Supplemental Data
0.15
+26.50%
0.12
+25.81%
0.09
+144.74%
0.04
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category