Nerdy Inc
NYSE:NRDY
Cash Flow Statement
Cash Flow Statement
Nerdy Inc
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
(76)
|
(31)
|
(62)
|
(41)
|
(16)
|
(64)
|
(64)
|
(85)
|
(74)
|
(68)
|
|
Depreciation & Amortization |
8
|
6
|
8
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
|
Stock-Based Compensation |
40
|
54
|
67
|
77
|
51
|
47
|
46
|
45
|
45
|
0
|
|
Other Non-Cash Items |
24
|
(19)
|
5
|
(15)
|
(27)
|
21
|
30
|
62
|
54
|
60
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
25
|
4
|
10
|
1
|
(16)
|
(11)
|
(12)
|
(9)
|
(4)
|
(6)
|
|
Cash from Operating Activities |
(19)
N/A
|
(39)
-101%
|
(40)
-2%
|
(48)
-21%
|
(52)
-9%
|
(48)
+8%
|
(40)
+16%
|
(26)
+37%
|
(17)
+33%
|
(8)
+56%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
|
Cash from Investing Activities |
(5)
N/A
|
(5)
+3%
|
(6)
-24%
|
(6)
+10%
|
(6)
+0%
|
(5)
+7%
|
(5)
+5%
|
(5)
+8%
|
(5)
-5%
|
(7)
-41%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
|
Net Issuance of Debt |
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
242
|
200
|
199
|
201
|
(43)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
Cash from Financing Activities |
202
N/A
|
159
-21%
|
158
-1%
|
160
+1%
|
(43)
N/A
|
(1)
+98%
|
(0)
+82%
|
(0)
+11%
|
(1)
-344%
|
(2)
-173%
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
177
N/A
|
115
-35%
|
112
-3%
|
106
-6%
|
(101)
N/A
|
(54)
+46%
|
(46)
+16%
|
(30)
+33%
|
(23)
+25%
|
(16)
+28%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
(25)
N/A
|
(44)
-78%
|
(46)
-5%
|
(54)
-17%
|
(58)
-8%
|
(53)
+8%
|
(45)
+15%
|
(30)
+33%
|
(22)
+27%
|
(14)
+34%
|