NRDY RSI Chart
Last 30 days
-13.0%
Last 90 days
-18.1%
Trailing 12 Months
-30.5%
Historical Charts for Stock Metrics
Year | Q1 | Q2 | Q3 | Q4 |
---|---|---|---|---|
2023 | 164.9M | 171.6M | 180.1M | 193.4M |
2022 | 153.0M | 162.4M | 162.9M | 162.7M |
2021 | 115.5M | 126.8M | 131.7M | 140.7M |
2020 | 93.8M | 97.2M | 100.6M | 104.0M |
2019 | 0 | 0 | 0 | 90.5M |
2018 | 0 | 0 | 0 | 72.0M |
Stocks Marked 'Very Cheap' by Grufity's Fair Value Model Have Outperformed Russell 2000 Index
Small Caps and Mid Caps are mostly overlooked by investors as all the focus goes to Magnificent 7. These stocks that are not part of the beauty contest require a deeper look. However, all large cap stocks were once small caps. Grufity's Fair Value model opens up this unverse as it separates high-performing, rewarding stocks from low-performing risky stocks. <b>Russell 2000 stocks that were marked 'Very Cheap' by the model doubled in three years while the index was flat.</b>
Returns of $10,000 invested in:
Very Cheap Stocks: $21,859
Russell 2000 Index: $10,334
Very Expensive Stocks: $8,224
Russell 2000 stocks considered 'Very Cheap' by the model greatly outperformed Russell 2000 index and the 'Very Expensive' bucket over past three years.
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
Apr 22, 2024 | swenson christopher c. | sold | -75,900 | 2.53 | -30,000 | chief legal officer |
Mar 25, 2024 | pello jason h. | sold | -89,336 | 3.06 | -29,195 | chief financial officer |
Mar 18, 2024 | swenson christopher c. | sold | -74,000 | 2.96 | -25,000 | chief legal officer |
Mar 15, 2024 | cohn charles k. | bought | 112,125 | 2.99 | 37,500 | chief executive officer |
Mar 14, 2024 | cohn charles k. | bought | 106,500 | 2.84 | 37,500 | chief executive officer |
Mar 13, 2024 | cohn charles k. | bought | 104,625 | 2.79 | 37,500 | chief executive officer |
Mar 12, 2024 | cohn charles k. | bought | 104,625 | 2.79 | 37,500 | chief executive officer |
Which funds bought or sold NRDY recently?
View All DetailsDatesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
Apr 24, 2024 | Newbridge Financial Services Group, Inc. | unchanged | - | -260 | 1,455 | -% |
Apr 23, 2024 | AMALGAMATED BANK | reduced | -77.26 | -23,000 | 5,000 | -% |
Apr 22, 2024 | MetLife Investment Management, LLC | unchanged | - | -8,765 | 111,352 | -% |
Apr 16, 2024 | Register Financial Advisors LLC | new | - | 11,640 | 11,640 | 0.01% |
Apr 05, 2024 | CWM, LLC | new | - | - | - | -% |
Apr 02, 2024 | Marotta Asset Management | unchanged | - | -13,000 | 72,750 | 0.01% |
Mar 21, 2024 | HEALTHCARE OF ONTARIO PENSION PLAN TRUST FUND | unchanged | - | -162,000 | 2,058,000 | 0.01% |
Mar 11, 2024 | VANGUARD GROUP INC | added | 3.53 | -432,984 | 10,333,500 | -% |
Mar 01, 2024 | GOLDMAN SACHS GROUP INC | added | 95.97 | 11,427,500 | 25,420,500 | -% |
Feb 28, 2024 | AMERICAN INTERNATIONAL GROUP, INC. | added | 2.37 | -5,732 | 106,652 | -% |
Unveiling Nerdy, Inc.'s Major ShareHolders
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Peers (Alternatives to Nerdy, Inc.)
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
CRM | 264.8B | 34.9B | 64.03 | 7.6 | ||||
UBER | 143.9B | 37.3B | 76.24 | 3.86 | ||||
ADSK | 46.3B | 5.3B | 50.48 | 8.66 | ||||
ANSS | 28.4B | 2.3B | 56.85 | 12.53 | ||||
ZM | 18.4B | 4.5B | 28.79 | 4.05 | ||||
MID-CAP | ||||||||
APPF | 7.7B | 620.4M | 2.9K | 12.49 | ||||
LYFT | 6.2B | 4.4B | -18.17 | 1.4 | ||||
AYX | 3.4B | 970.0M | -19.13 | 3.53 | ||||
ALRM | 3.3B | 881.7M | 40.51 | 3.69 | ||||
AI | 2.7B | 296.4M | -9.83 | 9.01 | ||||
AGYS | 2.3B | 228.1M | 26.17 | 10.02 | ||||
SMALL-CAP | ||||||||
AVID | 1.2B | 413.5M | 92.02 | 2.88 | ||||
APPS | 185.7M | 572.4M | -0.94 | 0.32 | ||||
ASUR | 180.2M | 119.1M | -19.56 | 1.51 | ||||
AEYE | 168.8M | 31.3M | -28.74 | 5.39 |
Nerdy, Inc. News
Income Statement (Quarterly) | |||||||||||||||||||
Description | (%) Q/Q | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2020Q1 | 2019Q4 | 2018Q4 |
Revenue | 36.7% | 55,084,000 | 40,296,000 | 48,839,000 | 49,180,000 | 41,802,000 | 31,752,000 | 42,186,000 | 46,925,000 | 42,015,000 | 31,298,000 | 32,786,000 | 34,565,000 | 33,007,000 | 26,396,000 | 21,570,000 | - | - | - |
Cost Of Revenue | - | - | - | - | - | - | - | - | - | - | - | 11,513,000 | - | - | - | 7,523,000 | - | - | - |
Gross Profit | 34.5% | 39,270,000 | 29,188,000 | 34,099,000 | 33,890,000 | 29,488,000 | 21,917,000 | 28,755,000 | 32,773,000 | 28,659,000 | 20,659,000 | 21,273,000 | 23,373,000 | 22,567,000 | 17,984,000 | 14,047,000 | - | - | - |
S&GA Expenses | -2.3% | 18,796,000 | 19,233,000 | 14,859,000 | 15,560,000 | 17,031,000 | 16,195,000 | 18,011,000 | 22,946,000 | 17,921,000 | 18,773,000 | 14,165,000 | 14,582,000 | 12,927,000 | 13,296,000 | 7,411,000 | - | - | - |
EBITDA Margin | 15.3% | -0.33 | -0.39 | -0.46 | -0.35 | -0.36 | -0.31 | -0.48 | -0.62 | -0.49 | -0.58 | -0.18 | -0.23 | -0.24 | -0.20 | -0.21 | -0.22 | -0.23 | - |
Interest Expenses | 8.6% | 917,000 | 844,000 | 783,000 | 833,000 | 464,000 | 7,000 | 5,000 | 7,000 | 5,000 | -1,286,000 | -1,254,000 | -1,237,000 | -8,464,000 | 1,265,000 | 1,248,000 | - | - | - |
Income Taxes | -42.9% | 12,000 | 21,000 | 53,000 | 23,000 | -16,000 | 22,000 | - | 13,000 | 40,000 | 35,000 | - | - | - | - | - | - | - | - |
Earnings Before Taxes | 55.2% | -9,228,000 | -20,605,000 | -5,497,000 | -32,230,000 | -15,156,000 | -32,276,000 | 15,277,000 | -31,734,000 | -7,093,000 | -57,684,000 | -336,000 | -5,726,000 | - | -7,525,000 | - | - | - | - |
EBT Margin | 14.4% | -0.35 | -0.41 | -0.50 | -0.39 | -0.39 | -0.34 | -0.50 | -0.63 | -0.50 | -0.52 | -0.15 | -0.21 | -0.24 | -0.22 | -0.23 | -0.24 | -0.25 | - |
Net Income | 54.0% | -5,655,000 | -12,290,000 | -3,298,000 | -18,931,000 | -8,733,000 | -18,516,000 | 8,695,000 | -16,845,000 | -7,133,000 | -21,275,000 | - | - | 2,050,500 | - | -4,101,000 | - | - | - |
Net Income Margin | 13.5% | -0.21 | -0.24 | -0.29 | -0.23 | -0.22 | -0.21 | -0.23 | -0.30 | -0.20 | -0.15 | 0.02 | -0.02 | -0.02 | -0.04 | -0.04 | - | - | -0.35 |
Free Cashflow | -20.1% | -8,009,000 | -6,668,000 | -5,582,000 | 5,812,000 | -15,510,000 | -14,904,000 | -20,710,000 | -2,195,000 | -20,336,000 | -10,766,000 | -9,689,000 | -3,263,000 | -3,106,000 | 2,139,000 | - | - | - | - |
Balance Sheet | ||||||||||||||||
Description | (%) Q/Q | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2019Q4 |
Assets | 0.9% | 125 | 124 | 124 | 132 | 133 | 140 | 154 | 177 | 177 | 238 | 45.00 | 452 | 57.00 | 58.00 | 59.00 |
Current Assets | -3.1% | 95.00 | 98.00 | 100 | 107 | 108 | 114 | 128 | 151 | 155 | 213 | 18.00 | 2.00 | 32.00 | - | 28.00 |
Cash Equivalents | -11.0% | 75.00 | 84.00 | 91.00 | 97.00 | 91.00 | 106 | 121 | 142 | 144 | 170 | 15.00 | 26.00 | 31.00 | 34.00 | 28.00 |
Net PPE | 20.0% | 16.00 | 14.00 | 12.00 | 12.00 | 13.00 | 13.00 | 12.00 | 11.00 | 11.00 | 10.00 | 10.00 | - | 10.00 | - | 13.00 |
Goodwill | 0% | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | - | 6.00 | - | 6.00 |
Liabilities | -4.5% | 39.00 | 41.00 | 59.00 | 71.00 | 52.00 | 56.00 | 50.00 | 100 | 81.00 | 192 | 70.00 | 49.00 | 77.00 | 66.00 | 56.00 |
Current Liabilities | -10.6% | 36.00 | 40.00 | 28.00 | 36.00 | 37.00 | 36.00 | 35.00 | 47.00 | 42.00 | 92.00 | 29.00 | 33.00 | 34.00 | - | 21.00 |
Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 40.00 | - | 41.00 | - | 35.00 |
LT Debt, Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.00 | - | - |
LT Debt, Non Current | - | - | - | - | - | - | - | - | - | - | - | 40.00 | - | 41.00 | - | 35.00 |
Shareholder's Equity | 4.4% | 52.00 | 50.00 | 39.00 | 529 | 47.00 | 84.00 | 44.00 | 497 | 96.00 | 46.00 | - | - | 5.00 | - | 3.00 |
Retained Earnings | -1.1% | -515 | -509 | -497 | -494 | -475 | -466 | -447 | -456 | -439 | -457 | -418 | -46.69 | -412 | -0.03 | -168 |
Additional Paid-In Capital | 1.4% | 568 | 560 | 536 | 529 | 522 | 515 | 507 | 497 | 490 | 493 | 8.00 | - | 7.00 | 0.00 | 5.00 |
Shares Outstanding | 0.1% | 97.00 | 97.00 | 94.00 | 92.00 | 86.00 | 88.00 | 86.00 | 80.00 | 79.00 | 79.00 | 86.00 | 11.00 | 86.00 | 20.00 | 86.00 |
Minority Interest | 2.2% | 33.00 | 32.00 | 27.00 | 25.00 | 34.00 | 36.00 | 44.00 | 36.00 | 45.00 | 10.00 | - | - | - | - | - |
Float | - | - | - | 267 | - | - | - | 127 | - | - | - | 447 | - | - | - | - |
Cashflow (Quarterly) | ||||||||||||||||||||
Description | (%) Q/Q | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2020Q1 | 2019Q4 | 2019Q3 | 2018Q4 |
Cashflow From Operations | -5.2% | -5,045 | -4,794 | -4,515 | 6,794 | -14,532 | -13,279 | -19,260 | -931 | -18,942 | -9,112 | -8,422 | -2,415 | -2,234 | 2,822 | -7,242 | - | - | 93* | - |
Share Based Compensation | -1.3% | 11,467 | 11,622 | 10,131 | 11,049 | 11,742 | 12,158 | 10,854 | 12,490 | 15,902 | 32,066 | 502 | 502 | 495 | 445 | - | - | - | - | - |
Cashflow From Investing | -58.2% | -2,964 | -1,874 | -1,067 | -982 | -978 | -1,625 | -1,450 | -1,264 | -1,394 | -1,654 | -1,267 | -848 | -872 | -683 | - | - | - | - | - |
Cashflow From Financing | -142.2% | -1,373 | -567 | - | - | -137 | -26.00 | -21.00 | -816 | -42,438 | 203,294 | -1,162 | -444 | - | - | 12,293 | - | - | 25.00 | - |
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands | 12 Months Ended | ||
---|---|---|---|
Dec. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | |
Income Statement [Abstract] | |||
Revenue | $ 193,399 | $ 162,665 | $ 140,664 |
Cost of revenue | 56,952 | 49,732 | 46,700 |
Gross Profit | 136,447 | 112,933 | 93,964 |
Sales and marketing expenses | 68,448 | 74,183 | 65,441 |
General and administrative expenses | 125,570 | 129,559 | 121,968 |
Write-off of other intangible assets | 0 | 0 | 3,009 |
Operating Loss | (57,571) | (90,809) | (96,454) |
Unrealized loss (gain) on derivatives, net | 13,385 | (26,620) | (71,041) |
Interest (income) expense, net | (3,377) | (483) | 3,772 |
Other (income) expense, net | (19) | 183 | 8,571 |
Gain on extinguishment of debt, net | 0 | 0 | (7,117) |
Loss before Income Taxes | (67,560) | (63,889) | (30,639) |
Income tax expense | 109 | 19 | 40 |
Net Loss | (67,669) | (63,908) | (30,679) |
Net loss attributable to legacy Nerdy holders prior to the reverse recapitalization | 0 | 0 | (23,546) |
Net loss attributable to noncontrolling interests | (27,495) | (28,509) | (3,354) |
Net Loss Attributable to Class A Common Stockholders | $ (40,174) | $ (35,399) | $ (3,779) |
Loss per share of Class A Common Stock: | |||
Basic (in dollars per share) | $ (0.41) | $ (0.41) | $ (0.05) |
Diluted (in dollars per share) | $ (0.41) | $ (0.41) | $ (0.05) |
Weighted-Average Shares of Class A Common Stock Outstanding: | |||
Basic (in shares) | 97,157 | 85,873 | 79,236 |
Diluted (in shares) | 97,157 | 85,873 | 79,236 |
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2023 | Dec. 31, 2022 |
---|---|---|
Current Assets | ||
Cash and cash equivalents | $ 74,824 | $ 90,715 |
Accounts receivable, net | 15,398 | 11,596 |
Other current assets | 4,815 | 5,345 |
Total Current Assets | 95,037 | 107,656 |
Fixed assets, net | 16,388 | 12,504 |
Goodwill | 5,717 | 5,717 |
Intangible assets, net | 3,061 | 3,574 |
Other assets | 4,541 | 3,241 |
Total Assets | 124,744 | 132,692 |
Current Liabilities | ||
Accounts payable | 3,443 | 3,199 |
Deferred revenue | 20,480 | 25,539 |
Other current liabilities | 11,682 | 8,593 |
Total Current Liabilities | 35,605 | 37,331 |
Other liabilities | 3,533 | 14,311 |
Total Liabilities | 39,138 | 51,642 |
Commitments and Contingencies (See Note 19) | ||
Stockholders’ Equity | ||
Additional paid-in capital | 567,709 | 522,031 |
Accumulated deficit | (515,281) | (475,107) |
Accumulated other comprehensive income (loss) | 31 | (12) |
Total Stockholders’ Equity Excluding Noncontrolling Interests | 52,477 | 46,928 |
Noncontrolling interests | 33,129 | 34,122 |
Total Stockholders’ Equity | 85,606 | 81,050 |
Total Liabilities and Stockholders’ Equity | 124,744 | 132,692 |
Class A Common Stock | ||
Stockholders’ Equity | ||
Common stock | 11 | 9 |
Class B Common Stock | ||
Stockholders’ Equity | ||
Common stock | $ 7 | $ 7 |
 | Mr. Charles Cohn |
---|---|
 | nerdy.com |
 | Software - Apps |
 | 700 |