Nerdy Inc
NYSE:NRDY
Balance Sheet
Balance Sheet Decomposition
Nerdy Inc
Current Assets | 95m |
Cash & Short-Term Investments | 74.8m |
Receivables | 15.4m |
Other Current Assets | 4.8m |
Non-Current Assets | 29.7m |
PP&E | 16.4m |
Intangibles | 8.8m |
Other Non-Current Assets | 4.5m |
Current Liabilities | 35.6m |
Accounts Payable | 3.4m |
Other Current Liabilities | 32.2m |
Non-Current Liabilities | 36.7m |
Other Non-Current Liabilities | 36.7m |
Balance Sheet
Nerdy Inc
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
25
|
29
|
144
|
91
|
75
|
|
Cash Equivalents |
25
|
29
|
144
|
91
|
75
|
|
Total Receivables |
1
|
1
|
5
|
12
|
15
|
|
Accounts Receivables |
1
|
1
|
5
|
12
|
15
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
2
|
2
|
6
|
5
|
5
|
|
Total Current Assets |
28
|
32
|
156
|
108
|
95
|
|
PP&E Net |
13
|
10
|
11
|
15
|
20
|
|
PP&E Gross |
13
|
10
|
11
|
15
|
20
|
|
Accumulated Depreciation |
8
|
13
|
18
|
24
|
27
|
|
Intangible Assets |
10
|
9
|
4
|
4
|
3
|
|
Goodwill |
6
|
6
|
6
|
6
|
6
|
|
Other Long-Term Assets |
3
|
1
|
1
|
0
|
1
|
|
Other Assets |
6
|
6
|
6
|
6
|
6
|
|
Total Assets |
59
N/A
|
57
-3%
|
177
+209%
|
133
-25%
|
125
-6%
|
|
Liabilities | ||||||
Accounts Payable |
2
|
4
|
4
|
3
|
3
|
|
Accrued Liabilities |
1
|
3
|
4
|
4
|
10
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
7
|
0
|
0
|
0
|
|
Other Current Liabilities |
18
|
20
|
35
|
30
|
23
|
|
Total Current Liabilities |
21
|
34
|
42
|
37
|
36
|
|
Long-Term Debt |
35
|
41
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
45
|
34
|
33
|
|
Other Liabilities |
0
|
2
|
39
|
14
|
4
|
|
Total Liabilities |
56
N/A
|
77
+38%
|
127
+64%
|
86
-32%
|
72
-16%
|
|
Equity | ||||||
Common Stock |
166
|
386
|
0
|
0
|
0
|
|
Retained Earnings |
169
|
412
|
440
|
475
|
515
|
|
Additional Paid In Capital |
5
|
7
|
490
|
522
|
568
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
3
N/A
|
20
N/A
|
51
N/A
|
47
-7%
|
52
+12%
|
|
Total Liabilities & Equity |
59
N/A
|
57
-3%
|
177
+209%
|
133
-25%
|
125
-6%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
86
|
86
|
158
|
165
|
174
|