Nerdy, Inc. (NRDY)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 104 | 141 | 163 | 193 | 190 | 179 | 178 | 171 |
| Operating profit | $m | -35 | -38 | ||||||
| Net profit | $m | -25 | -27 | -35 | -40 | -43 | -40 | -30 | -22 |
| EPS reported | $ | -0.33 | -3.72 | ||||||
| Operating cashflow per share | $ | -2.34 | -0.09 | ||||||
| Capex per share | $ | 0.67 | 0.05 | ||||||
| FCF per share | $ | -3.01 | -0.14 | ||||||
| Free cash flow | $m | -24 | -18 | ||||||
| Net debt | $m | -29 | -19 | ||||||
| Book value equity | $m | 19 | 17 | ||||||
| Book value per share | $ | 0.16 | 2.05 | ||||||
| Number of shares | m | 120.83 | 8.43 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 6.61 | 7.27 | ||||||
| P/S LTM | x | 0.70 | 0.71 | ||||||
| P/FCF LTM | x | -5.19 | -7.13 | ||||||
| EV/EBITDA LTM | x | -1.83 | -2.43 | ||||||
| EV/Sales LTM | x | 0.54 | 0.38 | ||||||
| Earnings Yield LTM | % | -31.77% | -33.86% | ||||||
| FCF Yield | % | -19.27% | -14.03% | ||||||
| Quality | |||||||||
| ROE | % | -210.01% | -151.55% | ||||||
| ROIC | % | -68.44% | -79.49% | ||||||
| Operating margin | % | -19.32% | -21.16% | ||||||
| Gross margin | % | +57.31% | +60.80% | ||||||
| FCF/Sales | % | -13.53% | -9.90% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | -5.91% | -6.38% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -1.25 | -0.90 | ||||||
| Net Debt/EBITDA | x | 0.54 | 0.47 | ||||||
| EBIT/Net interest | x | 0.00 | -28.29 | ||||||
| Net debt/market cap | % | +15.38% | +22.64% | ||||||
| Net debt/Equity | x | -1.50 | -1.09 | ||||||
| Gross debt/equity | x | 1.02 | 1.13 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Nerdy, Inc. provides a leading online platform dedicated to live learning experiences. At its core, the company utilizes a proprietary, custom-built platform, enhanced by technology including artificial intelligence, to efficiently connect students across various age groups with expert educators, creating significant value for both parties within its network. This comprehensive learning ecosystem delivers educational content spanning numerous subjects through diverse formats, encompassing personalized one-on-one instruction, collaborative small group sessions, large-scale virtual classes, and adaptable self-directed study modules. Its flagship offering, Varsity Tutors, specifically manages platforms for live online tutoring and virtual classroom environments. Nerdy's services are available both directly to individual learners and through collaborations with schools and other educational institutions. The company, founded in 2007, is headquartered in Saint Louis, Missouri.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Nerdy, Inc. provides a leading online platform dedicated to live learning experiences. At its core, the company utilizes a proprietary, custom-built platform, enhanced by technology including artificial intelligence, to efficiently connect students across various age groups with expert educators, creating significant value for both parties within its network. This comprehensive learning ecosystem delivers educational content spanning numerous subjects through diverse formats, encompassing personalized one-on-one instruction, collaborative small group sessions, large-scale virtual classes, and adaptable self-directed study modules. Its flagship offering, Varsity Tutors, specifically manages platforms for live online tutoring and virtual classroom environments. Nerdy's services are available both directly to individual learners and through collaborations with schools and other educational institutions. The company, founded in 2007, is headquartered in Saint Louis, Missouri.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free