← Nerdy Inc.

	FY 2019	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Cash and cash equivalents	—	$29.3m	$144.0m	$90.7m	$74.8m	$52.5m	$47.9m
Accounts receivable, net	—	$475k	$5.3m	$11.6m	$15.4m	$7.3m	$5.6m
Other current assets	—	$1.8m	$6.2m	$5.3m	$4.8m	$4.8m	$4.6m
Total Current Assets	$25k	$812k	$155.4m	$107.7m	$95.0m	$64.7m	$58.2m
Goodwill	—	$5.7m	$5.7m	$5.7m	$5.7m	$5.7m	$5.7m
Intangible assets, net	—	$8.5m	$4.4m	$3.6m	$3.1m	$2.4m	$1.9m
Other assets	—	$1.2m	$832k	$3.2m	$4.5m	$2.5m	$1.7m
Fixed assets, net	—	$10.3m	$10.7m	$12.5m	$16.4m	$17.1m	$8.7m
Deferred revenue	—	$17.3m	$30.0m	$25.5m	$20.5m	$15.3m	$14.5m
Other current liabilities	—	$6.1m	$7.5m	$8.6m	$11.7m	$10.5m	$7.8m
Other liabilities	—	$1.6m	$39.4m	$14.3m	$3.5m	$3.1m	$2.3m
Total Stockholders’ Equity Excluding Noncontrolling Interests	$17k	$5.0m	$50.7m	$46.9m	$52.5m	$39.5m	$19.0m
Total Stockholders’ Equity	—	($398.5m)	$95.8m	$81.0m	$85.6m	$61.1m	$28.9m
Total Assets	$25k	$450.8m	$177.1m	$132.7m	$124.7m	$92.5m	$76.2m
Total Liabilities and Stockholders’ Equity	$25k	$450.8m	$177.1m	$132.7m	$124.7m	$92.5m	$76.2m
Accounts payable	—	$4.4m	$3.6m	$3.2m	$3.4m	$2.6m	$3.4m
Total Current Liabilities	$9k	$534k	$41.9m	$37.3m	$35.6m	$28.3m	$25.6m
Long-term debt	—	$41.0m	$0	—	—	$0	$19.3m
Total Liabilities	$9k	$16.3m	$81.3m	$51.6m	$39.1m	$31.4m	$47.2m
Common stock	$2k	$1k	$15k	$16k	$18k	$18k	$18k
Additional paid-in capital	$23k	$5.6m	$490.2m	$522.0m	$567.7m	$597.3m	$616.7m
Accumulated deficit	($8k)	($646k)	($439.7m)	($475.1m)	($515.3m)	($557.9m)	($597.8m)
Accumulated other comprehensive income	—	$296k	$136k	($12k)	$31k	$19k	$36k
Noncontrolling interests	—	$0	$45.1m	$34.1m	$33.1m	$21.6m	$9.9m