2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $104M | $141M | $163M | $193M | $190M |
Cost of Revenue | $35M | $47M | $50M | $57M | $62M |
Gross Profit | $69M | $94M | $113M | $136M | $128M |
Gross Profit % | 66% | 67% | 69% | 71% | 67% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$25M | -$31M | -$64M | -$40M | -$67M |
Dep. & Amort. | $6M | $6.4M | $6.5M | $6.8M | $7.6M |
Def. Tax | $458K | -$74M | $0 | $0 | $0 |
Stock Comp. | $1.7M | $54M | $47M | $44M | $41M |
Chg. in WC | $9.1M | $4M | -$11M | -$6.3M | $2.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $29M | $144M | $91M | $75M | $53M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $29M | $144M | $91M | $75M | $53M |
Receivables | $475K | $5.3M | $12M | $15M | $7.3M |
Inventory | $1 | $1 | $3.7M | $0 | $0 |
NRDY reported Q4 2024 revenue of $48M, exceeding guidance of $44M-$47M, but down 13% YoY due to lower institutional revenue and consumer ARPU. Adjusted EBITDA loss was $5.5M, better than the guidance range of -$7M to -$10M.
The company is leveraging AI to enhance its platform, including tools like AI session playback, Tutor Copilot, and predictive analytics for institutions. These innovations aim to improve retention, engagement, and operational efficiency while reducing costs.
For FY 2025, NRDY expects revenue of $190M-$200M and adjusted EBITDA loss of $12M-$18M. The company anticipates being adjusted EBITDA and cash flow positive in Q4 2025, ending the year with $35M-$40M in cash and no debt.
Consumer revenue is expected to grow sequentially throughout 2025, driven by higher ARPU from price increases and improved retention. Institutional revenue is projected to remain flat YoY, with growth resuming in the back half of the year.
AI-driven productivity improvements have enabled a 15% reduction in corporate headcount, with annualized cash savings of $6M. The company plans to scale without significant new hiring while continuing to invest in innovation.