grepcent public filings, reorganized for comparison

Nerdy Inc. (NRDY)

CIK: 0001819404. SIC: 8200 Services-Educational Services. Latest 10-K as of: 2026-02-26.

SIC breadcrumb: Services > SIC Major Group 82 > SIC 8200 Services-Educational Services

SEC company page: https://www.sec.gov/edgar/browse/?CIK=1819404. Latest filing source: 0001819404-26-000015.

Informational only. Descriptive public-record data — not a rating, forecast, or investment advice. See Disclaimer.

At a glance

FY2025 · period end 2025-12-31 · filed 2026-02-26 · accession 0001819404-26-000015 · source: SEC companyfacts

Revenue
178,988,000 USD verified
Net income
-39,920,000 USD verified
Assets
76,166,000 USD verified
Free cash flow
-24,216,000 USD computed
Net margin
-22.30% computed
Operating margin
-34.56% computed
Revenue YoY
-5.91% computed
ROE
-210.01% computed

Computed values are grepcent-computed from the verified facts above and may differ from ratios the company itself reports. Free cash flow = operating cash flow − capital expenditures. Net margin = net income ÷ revenue. Operating margin = operating income ÷ revenue. Revenue YoY = FY2025 revenue ÷ FY2024 revenue − 1 (consecutive fiscal years only). ROE = net income ÷ period-end stockholders' equity.

No market price, no rating, no forecast on this site. Not investment advice.

Peer & cluster context

Peer percentile fingerprint

NRDY ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC industry 8200; per-ratio N printed.NRDY ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC industry 8200; per-ratio N printed.RatioNRDYPeer medianPercentileNNet margin-22.3%10.0%011Operating margin-34.6%13.7%011Revenue growth-5.9%7.1%011FCF margin-13.5%12.1%011ROE-210.0%16.4%011ROA-52.4%7.6%011Liabilities / equity2.480.7710011Current ratio2.271.756011

Percentile = share of the N covered peers reporting that ratio whose value is lower (ties counted half); computed among grepcent-covered companies in SIC industry 8200 Services-Educational Services, not the whole market. A higher percentile means a higher value of the ratio, not a better company. Ratios with fewer than 8 reporting peers are omitted. Latest reported values per company; fiscal periods may differ. Descriptive arithmetic - not a score, rating, or ranking.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue178,988,000USD20252026-02-26
Net income-39,920,000USD20252026-02-26
Assets76,166,000USD20252026-02-26

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-26. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001819404.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2019202020212022202320242025
Revenue90,452,000103,968,000140,664,000162,665,000193,399,000190,231,000178,988,000
Net income0.000.00-3,779,000-35,399,000-40,174,000-42,585,000-39,920,000
Operating income-20,537,000-17,935,000-96,454,000-90,809,000-57,571,000-70,108,000-61,864,000
Gross profit59,622,00069,134,00093,964,000112,933,000136,447,000128,394,000103,780,000
Diluted EPS0.000.00-0.05-0.41-0.41-0.38-0.33
Operating cash flow-16,318,000-6,654,000-38,891,000-48,002,000-7,560,000-15,603,000-18,846,000
Capital expenditures6,356,0002,874,0005,163,0005,317,0006,887,0006,863,0005,370,000
Assets25,09357,274,000177,145,000132,692,000124,744,00092,507,00076,166,000
Liabilities8,58776,939,00081,340,00051,642,00039,138,00031,394,00047,233,000
Stockholders' equity16,506-398,461,00050,663,00046,928,00052,477,00039,479,00019,009,000
Cash and cash equivalents25,044,00029,265,000143,964,00090,715,00074,824,00052,541,00047,895,000
Free cash flow-22,674,000-9,528,000-44,054,000-53,319,000-14,447,000-22,466,000-24,216,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2019202020212022202320242025
Net margin0.00%0.00%-2.69%-21.76%-20.77%-22.39%-22.30%
Operating margin-22.70%-17.25%-68.57%-55.83%-29.77%-36.85%-34.56%
Return on equity0.00%-7.46%-75.43%-76.56%-107.87%-210.01%
Return on assets0.00%0.00%-2.13%-26.68%-32.21%-46.03%-52.41%
Liabilities / equity0.521.611.100.750.802.48
Current ratio2.920.923.712.882.672.282.27

Industry Peer Context

Each number-line places NRDY against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

NRDY Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.NRDY Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.11 SIC peersMin -22.3%Median 10.0%Max 19.5%NRDY -22.3%

Operating margin peer context

NRDY Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.NRDY Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.11 SIC peersMin -34.6%Median 13.7%Max 25.3%NRDY -34.6%

ROE peer context

NRDY ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.NRDY ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.11 SIC peersMin -210.0%Median 16.4%Max 28.9%NRDY -210.0%

ROA peer context

NRDY ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.NRDY ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 8200; peer count 11.11 SIC peersMin -52.4%Median 7.6%Max 21.8%NRDY -52.4%

Financial Bridges

Waterfall figures reconcile reported SEC companyfacts components. Missing bridges are omitted when required components are not present for the same fiscal year.

Income statement bridge from reported figures

NRDY FY2025 income statement bridge from reported figures.NRDY FY2025 income statement bridge from reported figures.NRDY income bridgeFY2025: revenue to net incomeSource: SEC companyfacts FY2025.Income statement bridgeReported amount-$250.0M$0.0B$250.0M$179.0MRevenue-$75.2MCost$103.8MGross-$165.6MOpEx-$61.9MOperating+$21.9MOther/tax-$39.9MNet income

Figure provenance: SEC companyfacts FY 2025. Revenue: accession 0001819404-26-000015; concept RevenueFromContractWithCustomerExcludingAssessedTax; source concepts us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | Gross profit: accession 0001819404-26-000015; concept GrossProfit; source concepts us-gaap:GrossProfit | Operating income: accession 0001819404-26-000015; concept OperatingIncomeLoss; source concepts us-gaap:OperatingIncomeLoss | Net income: accession 0001819404-26-000015; concept NetIncomeLoss; source concepts us-gaap:NetIncomeLoss

Free cash flow = operating cash flow - capital expenditures

NRDY FY2025 free cash flow bridge from reported figures.NRDY FY2025 free cash flow bridge from reported figures.NRDY free cash flow bridgeFY2025: operating cash flow less capital expendituresSource: SEC companyfacts FY2025.Free cash flow bridgeReported amount-$250.0M$0.0B$250.0M-$18.8MOperating cash flow-$5.4MCapex-$24.2MFree cash flow

Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001819404-26-000015; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001819404-26-000015; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001819404-26-000015; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment

Financial Charts

NRDY revenue, last 5 periods. Source: SEC companyfacts FY2025.NRDY revenue, last 5 periods. Source: SEC companyfacts FY2025.NRDY RevenueLatest point: FY2025 = $179.0MSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

NRDY net income, last 5 periods. Source: SEC companyfacts FY2025.NRDY net income, last 5 periods. Source: SEC companyfacts FY2025.NRDY Net incomeLatest point: FY2025 = -$39.9MSource: SEC companyfacts FY2025.Fiscal yearNet income-$250.0M-$125.0M$0.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

NRDY operating income, last 5 periods. Source: SEC companyfacts FY2025.NRDY operating income, last 5 periods. Source: SEC companyfacts FY2025.NRDY Operating incomeLatest point: FY2025 = -$61.9MSource: SEC companyfacts FY2025.Fiscal yearOperating income-$250.0M-$125.0M$0.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.

NRDY gross profit, last 5 periods. Source: SEC companyfacts FY2025.NRDY gross profit, last 5 periods. Source: SEC companyfacts FY2025.NRDY Gross profitLatest point: FY2025 = $103.8MSource: SEC companyfacts FY2025.Fiscal yearGross profit$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: GrossProfit. Source concepts: us-gaap:GrossProfit.

NRDY diluted eps, last 5 periods. Source: SEC companyfacts FY2025.NRDY diluted eps, last 5 periods. Source: SEC companyfacts FY2025.NRDY Diluted EPSLatest point: FY2025 = -$0.33/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)-$0.50/share-$0.25/share$0.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

NRDY operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.NRDY operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.NRDY Operating cash flowLatest point: FY2025 = -$18.8MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow-$250.0M-$125.0M$0.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

NRDY capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.NRDY capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.NRDY Capital expendituresLatest point: FY2025 = $5.4MSource: SEC companyfacts FY2025.Fiscal yearCapital expenditures$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

NRDY assets, last 5 periods. Source: SEC companyfacts FY2025.NRDY assets, last 5 periods. Source: SEC companyfacts FY2025.NRDY AssetsLatest point: FY2025 = $76.2MSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: Assets. Source concepts: us-gaap:Assets.

NRDY liabilities, last 5 periods. Source: SEC companyfacts FY2025.NRDY liabilities, last 5 periods. Source: SEC companyfacts FY2025.NRDY LiabilitiesLatest point: FY2025 = $47.2MSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

NRDY stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.NRDY stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.NRDY Stockholders' equityLatest point: FY2025 = $19.0MSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

NRDY cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.NRDY cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.NRDY Cash and cash equivalentsLatest point: FY2025 = $47.9MSource: SEC companyfacts FY2025.Fiscal yearCash and cash equivalents$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.

NRDY free cash flow, last 5 periods. Source: SEC companyfacts FY2025.NRDY free cash flow, last 5 periods. Source: SEC companyfacts FY2025.NRDY Free cash flowLatest point: FY2025 = -$24.2MSource: SEC companyfacts FY2025.Fiscal yearFree cash flow-$250.0M-$125.0M$0.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001819404-26-000015; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

As-reported value updates

5 tracked differences above grepcent's stated thresholds were found between the earliest XBRL-filed value and the value currently on file for the same fiscal period.

View the filing-by-filing ledger →

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-08-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001819404.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q32022-09-30-0.21reported discrete quarter
2023-Q12023-03-31-0.21reported discrete quarter
2023-Q22023-06-30-0.03reported discrete quarter
2023-Q32023-09-3040,296,000-12,290,000-0.13reported discrete quarter
2023-Q42023-12-3155,084,000-5,655,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-3153,727,000-7,446,000-0.07reported discrete quarter
2024-Q22024-06-3050,984,000-9,093,000-0.08reported discrete quarter
2024-Q32024-09-3037,530,000-15,900,000-0.14reported discrete quarter
2024-Q42024-12-3147,990,000-10,146,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-3147,595,000-10,496,000-0.09reported discrete quarter
2025-Q22025-06-3045,263,000-7,897,000-0.07reported discrete quarter
2025-Q32025-09-3037,019,000-12,287,000-0.10reported discrete quarter
2025-Q42025-12-3149,111,000-9,240,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-3148,735,000-4,075,000-0.03reported discrete quarter
2026-Q22026-06-3043,231,000-4,653,000-0.04reported discrete quarter

Quarterly Charts

NRDY quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY Quarterly RevenueLatest point: 2026-Q2 = $43.2MSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Revenue$0.0B$125.0M$250.0M2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001819404-26-000080; filed 2026-08-06. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

NRDY quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY Quarterly Net incomeLatest point: 2026-Q2 = -$4.7MSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Net income-$250.0M-$125.0M$0.0B2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001819404-26-000080; filed 2026-08-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

NRDY quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.NRDY Quarterly Diluted EPSLatest point: 2026-Q2 = -$0.04/shareSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Diluted EPS (USD/share)-$0.50/share-$0.25/share$0.00/share2022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001819404-26-000080; filed 2026-08-06. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Business

Read NRDY's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read NRDY's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Latest quarter (10-Q)

Latest 10-Q source: 0001819404-26-000080.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-08-06. Report date: 2026-06-30.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion summarizes the significant factors affecting the consolidated operating results, financial condition, liquidity, and capital resources of Nerdy Inc. and its consolidated subsidiaries. This discussion should be read in conjunction with our unaudited condensed consolidated financial statements and notes thereto included herein and our audited consolidated financial statements and notes thereto found in our Annual Report on Form 10-K for the year ended December 31, 2025 (the “2025 Annual Report”), filed with the United States Securities and Exchange Commission (the “SEC”) on February 26, 2026. In addition, the following discussion and analysis of Nerdy Inc.’s financial condition and results of operations also contains forward-looking statements that involve risks, uncertainties, and assumptions. Actual results may differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those set forth in the sections entitled “Item 1A. Risk Factors” in Part I of the 2025 Annual Report and “Item 1A. Risk Factors” in Part II of this report, as well as under the section “Cautionary Note On Forward-Looking Statements” below. Unless otherwise stated or the context otherwise indicates, all references in the succeeding paragraphs to “Nerdy,” “the Company,” “us,” “our” or “we” mean Nerdy Inc. and its consolidated subsidiaries.

OVERVIEW

We operate a next-generation live tutoring and intervention platform that leverages the power of human expertise with advanced artificial intelligence (“AI”) to personalize learning, accelerate student achievement, and empower educators. Our mission is to transform the way people learn through technology. Our purpose-built proprietary platform leverages technology, including AI, to connect students, users, parents, guardians, and purchasers (“Learner(s)”) of all ages to tutors, instructors, subject matter experts, educators, and other professionals (“Expert(s)”), delivering superior value on both sides of the network. Our comprehensive learning destination provides learning experiences across numerous subjects and multiple formats, including Learning Memberships, one-on-one instruction, small group tutoring, large format classes, chat, essay review, adaptive assessments, and self-study tools. Our flagship business, Varsity Tutors LLC (“Varsity Tutors”), is one of the nation’s largest platforms for live online tutoring and classes. Our solutions are available to Learners either directly through Learning Memberships (“Consumers”) and, historically, through education systems (“Institutions”). Our platform offers Experts the opportunity to generate income from the convenience of home, while also increasing access for Learners by removing barriers to high-quality live online learning. Our offerings have included our legacy Varsity Tutors for Schools, a product suite that leveraged our next-generation live tutoring and intervention platform capabilities to offer high-dosage tutoring and our online learning solutions to Institutions. We have built a diversified business across the following audiences: K-8, High School, College, Graduate School, and Professional.

ABANDONMENT OF FIRST TUTORS

In the second quarter of 2026, we made a strategic decision to abandon the First Tutors business, which is operated by EduNation Limited, a limited company incorporated in England and Wales. We will no longer sell new services under the First Tutors trade name, and we are directing resources toward the growth of our core business. In connection with this abandonment, we recorded write-offs of the First Tutors trade name along with other assets and liabilities.

WIND-DOWN OF VARSITY TUTORS FOR SCHOOLS

On July 31, 2026, subsequent to the end of the period, we committed to a plan to wind down our Varsity Tutors for Schools offering and business line. In connection with the wind-down, the Company estimates it will incur exit-related costs of approximately $2,000 thousand to $4,000 thousand, consisting of employee severance and other employee termination benefits, contract termination costs, asset impairment charges, and other exit-related costs. The Company expects to recognize substantially all of these costs during the third quarter of 2026. No adjustment has been made to the condensed consolidated financial statements as of and for the three and six months ended June 30, 2026. Varsity Tutors for Schools revenue, included within Institutional revenue below, was $4,311 thousand and $10,339 thousand for the three and six months ended June 30, 2026, respectively.

KEY OPERATING METRICS

We monitor the following key operating metrics, among others, to evaluate the performance of our business.

“Active Member(s)” is defined as the number of Learners with an active paid Learning Membership as of the date presented. Variations in the number of Active Members are due to changes in demand for our solutions, seasonality, testing schedules, and the launch of new membership options. As a result, we believe Active Members is a key indicator of our ability to attract, engage, and retain Learners. Active Members excludes our Institutional business. While our Active Member count as

13

Table of Contents

of June 30, 2026 was lower when compared to June 30, 2025, the rate of decline has narrowed sequentially for four consecutive quarters and we believe the recent rollout and continued advancement of our new Learner and Expert platform user experiences will result in positive growth by the end of 2026.

Active Members in thousandsJune 30, 2026March 31, 2026December 31, 2025September 30, 2025June 30, 2025March 31, 2025
Active Members29.136.933.234.330.640.5
YoY change(5)%(9)%(11)%(14)%(14)%(12)%

“Average Revenue per Member per Month” (“ARPM”) is defined as the average Consumer Learning Membership subscription revenue per member per month as of the date presented. Variations in ARPM are primarily due to changes in the mix of Learning Memberships sold and pricing changes. We believe ARPM is a key indicator of the value we provide to our customers. ARPM excludes our Institutional business. ARPM as of June 30, 2026 was higher when compared to June 30, 2025, primarily driven by price increases enacted in February 2025.

ARPM in onesJune 30, 2026March 31, 2026December 31, 2025September 30, 2025June 30, 2025March 31, 2025
ARPM$366$374$364$374$348$335
YoY change5%12%21%24%24%14%

“Active Experts” is defined as the number of Experts who have instructed one or more sessions in a given period. We believe Active Experts is a key indicator of our ability to service Learners and provide Experts with revenue-generating opportunities. Active Experts includes our Institutional business. The following table summarizes Active Experts for the periods presented. Our Active Expert count during the three and six months ended June 30, 2026 decreased when compared to the prior year periods. This decrease was primarily due to lower Consumer Active Experts, driven by utilization of the highest quality Experts by encouraging them to work with more Learners and develop deeper relationships that allow for increased revenue-generating opportunities. We believe our Active Expert count at June 30, 2026 is sufficient to meet our near-term growth objectives.

Three Months Ended June 30,ChangeSix Months Ended June 30,Change
Active Experts in thousands20262025%20262025%
Active Experts8.49.7(13)%9.812.1(19)%

RESULTS OF OPERATIONS

Three Months Ended June 30,Six Months Ended June 30,
dollars in thousands2026%2025%2026%2025%
Revenue$43,231100%$45,263100%$91,966100%$92,858100%
Cost of revenue15,24735%17,42138%31,70834%37,40540%
Gross Profit27,98465%27,84262%60,25866%55,45360%
Sales and marketing expenses11,57127%13,55830%25,72828%29,34332%
General and administrative expenses22,88953%26,57259%46,80451%54,98359%
Operating Loss(6,476)(15)%(12,288)(27)%(12,274)(13)%(28,873)(31)%
Interest expense6721%%1,3321%%
Interest income(325)%(365)(1)%(693)%(827)(1)%
Other (income) expense, net(1)%4%15%4%
Loss before Income Taxes(6,822)(16)%(11,927)(26)%(12,928)(14)%(28,050)(30)%
Income tax expense34%74%56%102%
Net Loss(6,856)(16)%(12,001)(26)%(12,984)(14)%(28,152)(30)%

14

Table of Contents

Revenue

Revenue for the three months ended June 30, 2026 decreased when compared to the prior year period due to lower Consumer and Institutional revenue. The decrease in Consumer revenue was primarily driven by a lower Active Member count, partially offset by higher ARPM. As we began to lap the price increases enacted in February 2025, the rate of ARPM growth moderated year-over-year. Revenue for the six months ended June 30, 2026 decreased slightly when compared to the prior year period primarily due to lower Institutional revenue. Consumer revenue was relatively flat year-over-year as a lower Active Member count was offset by higher ARPM, which was primarily a result of price increases enacted in February 2025. Revenue for future periods will be impacted by the previously announced wind-down of Varsity Tutors for Schools.

While both current year periods were impacted by a lower Active Member count when compared to the corresponding prior year periods, the rate of decline has narrowed sequentially for four consecutive quarters, and we expect to return to positive Active Member growth by the end of 2026.

The following tables present our revenue by business category for the periods presented.

Three Months Ended June 30,Change
dollars in thousands2026%2025%$%
Consumer$36,45284%$37,82483%$(1,372)(4)%
Institutional6,75215%7,30816%(556)(8)%
Other271%1311%(104)(79)%
Revenue$43,231100%$45,263100%$(2,032)(4)%

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A (excerpt)

Latest 10-K Item 7 source: 0001819404-26-000015. The complete FY 2025 MD&A is published at /company/NRDY/mda/fy2025/.

Extracted from a substantive MD&A body after the formal Item 7 span was a TOC or reference stub. Confidence: high. Filing date: 2026-02-26. Report date: 2025-12-31.

OVERVIEW

We operate a next-generation live tutoring and intervention platform that leverages the power of human expertise with advanced artificial intelligence (“AI”) to personalize learning, accelerate student achievement, and empower educators. Our mission is to transform the way people learn through technology. Our purpose-built proprietary platform leverages technology, including AI, to connect students, users, parents, guardians, and purchasers (“Learner(s)”) of all ages to tutors, instructors, subject matter experts, educators, and other professionals (“Expert(s)”), delivering superior value on both sides of the network. Our comprehensive learning destination provides learning experiences across numerous subjects and multiple formats, including Learning Memberships, one-on-one instruction, small group tutoring, large format classes, chat, essay review, adaptive assessments, and self-study tools. Our flagship business, Varsity Tutors LLC (“Varsity Tutors”), is one of the nation’s largest platforms for live online tutoring and classes. Our solutions are available to Learners either directly through Learning Memberships (“Consumers”) and through education systems (“Institutions”). Our platform offers Experts the opportunity to generate income from the convenience of home, while also increasing access for Learners by removing barriers to high-quality live online learning. Our offerings include Varsity Tutors for Schools, a product suite that leverages our next-generation live tutoring and intervention platform capabilities to offer high-dosage tutoring and our online learning solutions to Institutions. We have built a diversified business across the following audiences: K-8, High School, College, Graduate School, and Professional.

Seasonality of our Business

We have experienced in the past, and expect to continue to experience seasonal fluctuations in our revenue and earnings due to Learner and Institutional spending and consumption habits, and the timing of the academic year. Historically, we experience lower than normal revenue during the summer when schools and universities are typically out of session in the United States (the “U.S.”) and when people travel for vacations and holidays. Due to seasonality, comparisons of our historical quarterly results of operations on a sequential basis may not provide meaningful insight into our overall financial performance.

Abandonment of Capitalized Internal-Use Software

In the fourth quarter of 2025, management made a strategic decision to abandon certain components of our previously capitalized internal-use software including our legacy Live Learning Platform, our legacy Learner user experience, our legacy Expert user experience, and our legacy landing pages. These components and functions were rebuilt on entirely new, AI-native codebases, preserving essential business logic and data while migrating to modern, decoupled systems. We believe this modernization of our software platform onto entirely new, AI-native codebases will allow for not only the immediate improvement of the experiences we can offer to Learners, but also allow for more efficient product innovation in the future. In connection with this abandonment, we recorded a write-off of a portion of our previously capitalized internal-use software, which was included in “Cost of revenue” in the Consolidated Statement of Operations for the year ended December 31, 2025. For additional information on the abandonment charge, see Note 8 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.

KEY FINANCIAL AND OPERATING METRICS

We monitor the following key operating metrics, among others, to evaluate the performance of our business.

“Active Member(s)” is defined as the number of Learners with an active paid Learning Membership as of the dates presented. Variations in the number of Active Members are due to changes in demand for our solutions, seasonality, testing schedules, and the launch of new membership options. As a result, we believe Active Members is a key indicator of our ability to attract, engage, and retain Learners. Active Members exclude our Institutional business. Our Active Member count as of December 31, 2025 was lower when compared to December 31, 2024 primarily due to operational challenges that we are actively addressing through the appointment of a new Chief Operating Officer in 2025 to drive enhanced operational execution

38

Table of Contents

and systematic process improvements. We also rolled out new Learner and Expert platform user experiences in the fourth quarter that we believe will re-accelerate growth.

Active Members in thousandsDecember 31, 2025September 30, 2025June 30, 2025March 31, 2025December 31, 2024September 30, 2024
Active Members33.234.330.640.537.539.7
YoY change(11)%(14)%(14)%(12)%(8)%1%

“Average Revenue per Member per Month” (“ARPM”) is defined as the average Consumer Learning Membership subscription revenue per member per month as of the dates presented. Variations in ARPM are primarily due to changes in the mix of Learning Memberships sold and pricing changes. We believe ARPM is a key indicator of the value we provide to our customers. ARPM excludes our Institutional business. ARPM as of December 31, 2025 was higher when compared to December 31, 2024 due to the mix shift to higher frequency Learning Memberships coupled with price increases for new Consumer customers enacted during the first quarter of 2025. The impact of these changes was further bolstered by higher retention in newer cohorts due primarily to improvements in the user experience and new Expert incentives.

ARPM in onesDecember 31, 2025September 30, 2025June 30, 2025March 31, 2025December 31, 2024September 30, 2024
ARPM$364$374$348$335$302$302
YoY change21%24%24%14%(2)%(13)%

“Active Experts” is defined as the number of Experts who have instructed one or more sessions in a given period. Active Experts also includes our Institutional business, but excludes First Tutors UK. The following table summarizes Active Experts for the periods presented. Our Active Expert count during the year ended December 31, 2025 decreased when compared to the prior year period. This decrease was primarily due to lower Consumer Active Experts as a result of our Expert incentives, which has promoted utilization of the highest quality Experts by encouraging them to work with more Learners and develop deeper relationships that allow for increased revenue-generating opportunities, coupled with lower utilization of tutoring sessions in our Institutional business as a result of lower bookings. We believe our Active Expert count at December 31, 2025 is sufficient to meet our near-term growth objectives.

Year Ended December 31,Change
Active Experts in thousands20252024%
Active Experts15.820.2(22)%

RESULTS OF OPERATIONS

Year Ended December 31,
dollars in thousands2025%2024%
Revenue$178,988100%$190,231100%
Cost of revenue75,20842%61,83733%
Gross Profit103,78058%128,39467%
Sales and marketing expenses60,12334%71,62337%
General and administrative expenses105,52159%126,87967%
Operating Loss(61,864)(35)%(70,108)(37)%
Interest income, net(1,073)(1)%(3,104)(2)%
Other (income) expense, net(2)%23%
Loss before Income Taxes(60,789)(34)%(67,027)(35)%
Income tax expense159%115%
Net Loss(60,948)(34)%(67,142)(35)%

Revenue

Revenue for the year ended December 31, 2025 decreased when compared to the prior year period primarily due to lower Institutional revenue and a specific state-funded program ($7,437 thousand for the year ended December 31, 2024) within Consumer revenue that did not recur in 2025. Also within Consumer Revenue, Learning Membership revenue increased 2% year-over-year. The current year period was positively impacted by higher ARPM in our Consumer business as a result of a mix

39

Table of Contents

shift to higher frequency Learning Memberships and price increases for new Consumer customers enacted during the first quarter of 2025, coupled with higher retention in newer cohorts due primarily to improvements in the user experience and investments in Expert pay and incentives.

The following table presents our revenue by category of Learners for the periods presented.

Year Ended December 31,Change
dollars in thousands2025%2024%$%
Consumer$150,73684%$154,23081%(3,494)(2)%
Institutional27,60715%35,27718%(7,670)(22)%
Other6451%7241%(79)(11)%
Revenue$178,988100%$190,231100%$(11,243)(6)%

Cost of Revenue and Gross Profit

The following table sets forth our cost of revenue and gross profit for the periods presented.

Year Ended December 31,Change
dollars in thousands20252024$%
Revenue$178,988$190,231$(11,243)(6)%
Cost of revenue75,20861,83713,37122%
Gross Profit$103,780$128,394$(24,614)(19)%
% Margin58%67%

Cost of revenue for the year ended December 31, 2025 was impacted by a charge for the abandonment of capitalized internal-use software, net of accumulated amortization, of $7,757 thousand related to our replacement of certain components of our platform with AI-native codebases, as discussed above. Excluding this impact, cost of revenue increased $5,614 thousand due to higher Expert costs of $5,243 thousand, primarily driven by investments in Expert pay and incentives. We believe these investments drive Expert satisfaction and engagement with our platform (and Learners) by allowing certain Experts to receive additional income for each sequential recurring session with the same student. Following the adoption of the new incentives, we continue to see faster time to the first session, more sessions in the first 30 days, lower tutor replacement rates, and higher retention.

Gross margin for the year ended December 31, 2025 was negatively impacted by the previously discussed charge related to the abandonment of capitalized internal-use software. Excluding this impact, gross margin decreased primarily due to investments in Expert pay and incentives. For the third consecutive quarter, gross margin improved sequentially quarter-over-quarter as gross margin, excluding the impact of the abandonment charge, of 67% for the fourth quarter of 2025 increased approximately 380 basis points when compared to the third quarter of 2025. The continued expansion was primarily a result of a mix shift to higher frequency Learning Memberships coupled with price increases for new Consumer customers enacted during the first quarter of 2025 and better optimization of tutoring incentives. We expect gross margin improv

[Excerpt truncated for page length; the complete text is on the linked full-MD&A page.]

Read the full FY 2025 MD&A or browse all MD&A years.

MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. Each year's full verbatim text is on its own sub-page.

Macro cross-references for NRDY

Indicators mapped to this company's SIC classification (industry 8200 Services-Educational Services) by grepcent's deterministic macro-sector crosswalk. A navigational mapping, not a statistical or causal claim.

Macro-to-micro threads including this sector: US labor market, Growth & output, Government finances, Sector employment.

All 71 macro indicators →

For LLMs & downloads

Markdown twin: /company/NRDY.md · JSON record: /company/NRDY.json · verified financials: JSON / CSV · machine TOC for the whole site: /llms.txt