Biggest changeYear Ended December 31, Change Year Ended December 31, Change in hours: favorable/(unfavorable) 2022 2021 % 2021 2020 % One-on-One Average Session Length 1.27 1.32 (4)% 1.32 1.39 (5)% 46 Table of Contents RESULTS OF OPERATIONS Year Ended December 31, dollars in thousands 2022 % 2021 % 2020 % Revenue $ 162,665 100 % $ 140,664 100 % $ 103,968 100 % Cost of revenue 49,732 31 % 46,700 33 % 34,834 34 % Gross Profit 112,933 69 % 93,964 67 % 69,134 66 % Sales and marketing expenses 74,183 45 % 65,441 47 % 43,838 42 % General and administrative expenses 129,559 80 % 121,968 87 % 43,231 41 % Write-off of other intangible assets — — % 3,009 2 % — — % Operating Loss (90,809) (56) % (96,454) (69) % (17,935) (17) % Unrealized gain on derivatives, net (26,620) (17) % (71,041) (51) % — — % Interest (income) expense, net (483) — % 3,772 3 % 4,827 5 % Other expense, net 183 — % 8,571 6 % 1,901 2 % Gain on extinguishment of debt, net — — % (7,117) (5) % — — % Loss before Income Taxes (63,889) (39) % (30,639) (22) % (24,663) (24) % Income tax expense 19 — % 40 — % — — % Net Loss (63,908) (39) % (30,679) (22) % (24,663) (24) % Net loss attributable to legacy Nerdy holders prior to the reverse recapitalization — — % (23,546) (17) % (24,663) (24) % Net loss attributable to noncontrolling interests (28,509) (17) % (3,354) (2) % — — % Net Loss Attributable to Class A Common Stockholders $ (35,399) (22) % $ (3,779) (3) % $ — — % Revenue Revenue for the year ended December 31, 2022 was $162,665 thousand, an increase of $22,001 thousand, or 16%, from $140,664 thousand during the same period in 2021.
Biggest changeYear Ended December 31, Change Active Experts in thousands 2023 2022 % Active Experts 17.2 20.8 (17)% RESULTS OF OPERATIONS Year Ended December 31, dollars in thousands 2023 % 2022 % Revenue $ 193,399 100 % $ 162,665 100 % Cost of revenue 56,952 29 % 49,732 31 % Gross Profit 136,447 71 % 112,933 69 % Sales and marketing expenses 68,448 36 % 74,183 45 % General and administrative expenses 125,570 65 % 129,559 80 % Operating Loss (57,571) (30) % (90,809) (56) % Unrealized loss (gain) on derivatives, net 13,385 7 % (26,620) (17) % Interest income (3,377) (2) % (483) — % Other (income) expense, net (19) — % 183 — % Loss before Income Taxes (67,560) (35) % (63,889) (39) % Income tax expense 109 — % 19 — % Net Loss (67,669) (35) % (63,908) (39) % Net loss attributable to noncontrolling interests (27,495) (14) % (28,509) (17) % Net Loss Attributable to Class A Common Stockholders $ (40,174) (21) % $ (35,399) (22) % Revenue Revenue growth in the current year was driven by the completion of our evolution towards ‘always on’ recurring revenue products, strong adoption of Learning Memberships, and lifetime value expansion in our Consumer business coupled with the continued scaling of our Institutional business.
We have determined that collectively, these factors reflect that we are the principal in transactions with Learners and institutions. We do not have any incremental costs to obtain or fulfill a contract that require capitalization.
We determined that collectively, these factors reflect that we are the principal in transactions with Learners and Institutions. We do not have any incremental costs to obtain or fulfill a contract that require capitalization.
Revenue Recognition and Deferred Revenue We recognize revenues from our services as performance obligations are satisfied. Performance obligations are satisfied throughout the term of contracts with Learners and institutions, who are our customers, when they are provided services. Revenue is recognized in an amount that reflects the consideration we expect to be entitled to in exchange for those services.
Revenue Recognition and Deferred Revenue We recognize revenue from our services as performance obligations are satisfied. Performance obligations are satisfied throughout the term of contracts with Learners and Institutions, who are our customers, when they are provided services. Revenue is recognized in an amount that reflects the consideration we expect to be entitled to in exchange for those services.
Once the software is ready for its intended use it is placed into service, such costs are amortized on a straight-line basis within “Cost of revenue” in the Consolidated Statements of Operations, generally over a four year estimated useful life of the related asset.
Once the software is ready for its intended use, it is placed into service and such costs are amortized on a straight-line basis within “Cost of revenue” in the Consolidated Statements of Operations, generally over a four year estimated useful life of the related asset.
We expect to remain an emerging growth company until the earlier of (1) the last day of the fiscal year (a) following the fifth anniversary of the closing date of the TPG Pace’s initial public offering, (b) in which we have total annual gross revenue of at least $1,235,000 thousand or (c) in which we are deemed to be a large accelerated filer, which means the market value of our shares of common stock that are held by non-affiliates equals or exceeds $700,000 thousand as of the prior June 30th, or (2) 54 Table of Contents the date on which we have issued more than $1,000,000 thousand in non-convertible debt securities during the prior three-year period.
We expect to remain an emerging growth company until the earlier of (1) the last day of the fiscal year (a) following the fifth anniversary of the closing date of the TPG Pace’s initial public offering, (b) in which we have total annual gross revenue of at least $1,235,000 thousand or (c) in which we are deemed to be a large accelerated filer, which means the market value of our shares of common stock that are held by non-affiliates equals or exceeds $700,000 thousand as of the prior June 30th, or (2) the date on which we have issued more than $1,000,000 thousand in non-convertible debt securities during the prior three-year period.
Historically, we experience lower than normal revenues during the summer when schools and universities are 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.
Historically, we experience lower than normal revenue during the summer when schools and universities are 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.
The following discussion should be read in conjunction with the financial statements under Part II, Item 8 of this report, “Cautionary Note On Forward-Looking Statements” on page 1 of this report, and “Risk Factors” in Part I, Item 1A of this report. This section of this report generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021.
The following discussion should be read in conjunction with the financial statements under Part II, Item 8 of this report, “Cautionary Note On Forward-Looking Statements” on page 1 of this report, and “Risk Factors” in Part I, Item 1A of this report. This section of this report generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Based upon the facts and circumstances that existed as of December 31, 2022, we remained an emerging growth company for our Annual Report on Form 10-K for the year ended December 31, 2022 and will continue to be for our quarterly reports in the 2023 interim periods.
Based upon the facts and circumstances that existed as of December 31, 2023, we remained an emerging growth company for our Annual Report on Form 10-K for the year ended December 31, 2023 and will continue to be for our quarterly reports in the 2024 interim periods.
Seasonality of our Business We have experienced in the past, and expect to continue to experience seasonal fluctuations in our revenues and earnings due to Learner and institutional spending and consumption habits, and the timing of the academic year.
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.
Our comprehensive learning destination provides learning experiences across numerous subjects and multiple formats, including, one-on-one instruction, small group classes, large format group classes, coding, tutor chat, essay review, and adaptive self-study. Our flagship business, Varsity Tutors LLC (“Varsity Tutors”), is one of the nation’s largest platforms for live online tutoring and classes.
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, tutor 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.
SMALLER REPORTING COMPANY STATUS We are a “smaller reporting company” as defined in Item 10(f)(1) of Regulation S-K. Smaller reporting companies may take advantage of certain reduced disclosure obligations, including, among other things, providing only two years of audited financial statements.
SMALLER REPORTING COMPANY STATUS As of December 31, 2022, we were a “smaller reporting company” as defined in Item 10(f)(1) of Regulation S-K. Smaller reporting companies may take advantage of certain reduced disclosure obligations, including, among other things, providing only two years of audited financial statements.
The grant date fair value of earnouts issued to employees and the Founder’s Award was determined using the Monte Carlo Option Pricing Method. 53 Table of Contents For additional discussion on stock-based compensation, see Note 20 in “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
The grant date fair value of the Founder’s Award was determined using the Monte Carlo Option Pricing Method. For additional discussion on stock-based compensation, see Note 20 in “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 are not included in this report, and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Nerdy Inc.’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the United States Securities and Exchange Commission (the “SEC”) on February 28, 2022.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 are not included in this report, and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Nerdy Inc.’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 28, 2023.
Given the customer receives benefit from the completion of each session (as Learners are not obligated to meet with the same Expert for a minimum number of sessions), we concluded that each session is a separate performance obligation.
Given the customer receives benefit from the completion of each session (as Learners are not obligated to meet with the same Expert for a minimum number of sessions), we concluded each one-on-one or small group tutoring session is a separate performance obligation.
Our offerings include Varsity Tutors for Schools , a product suite (including High Dosage, Teacher Assigned, and On Demand Tutoring) that leverages our platform capabilities to offer our online learning solutions directly to education systems. We have built a diversified business across the following audiences: K-8, High School, College, Graduate School, and Professional.
Our offerings include Varsity Tutors for Schools , a product suite that leverages our 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.
Additionally, excluding these impacts in both periods, sales and marketing expenses for the year ended December 31, 2022 were 43% of revenue compared to 44% of revenue during the same period in 2021, an approximate 100 basis point improvement year-over-year.
Additionally, excluding these impacts in both periods, sales and marketing expenses for the year ended December 31, 2023 were 34% of revenue compared to 43% of revenue during the same period in 2022, a 893 basis point improvement year-over-year.
Our solutions are available directly to Learners, as well as through schools and other 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 solutions are available directly to Learners (“Consumer(s)”), as well as through education systems (“Institution(s)”). 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.
Costs incurred prior to meeting these criteria, together with costs incurred for training and maintenance, are expensed as incurred. Costs incurred for enhancements that are expected to result in additional material functionality are capitalized and amortized over the estimated useful life of the upgrades. Goodwill Goodwill recorded by us relates to the assets of a previously acquired business.
Costs incurred prior to meeting these criteria, together with costs incurred for training and maintenance, are expensed as incurred. Costs incurred for enhancements that are expected to result in additional material functionality are capitalized and amortized over the estimated useful life of the upgrades.
The grant date fair value of the restricted stock units was determined based upon the closing price of the Company’s Class A Common Stock on the date of grant. The grant date fair value of the stock appreciation rights, restricted stock awards, and stock options was determined using the Black-Scholes Model.
Any forfeitures of stock-based compensation are recorded as they occur. The grant date fair value of the restricted stock units was determined based upon the closing price of our Class A Common Stock on the date of grant. The grant date fair value of the stock appreciation rights, restricted stock awards, and stock options was determined using the Black-Scholes Model.
Specifically, our financial results have been impacted by wage inflation among our employees and other inflationary pressures. We continuously explore the best pricing of our services and will consider future pricing actions to offset these inflationary pressures. Restructuring On December 8, 2022, we announced the completion of workforce reductions of approximately 17% of our total workforce.
Specifically, our financial results have been impacted by wage inflation among our employees and other inflationary pressures. We continuously explore the best pricing of our services and will consider future pricing actions to offset these inflationary pressures.
Sales and marketing expenses for the year ended December 31, 2022 included non-cash stock-based compensation and restructuring costs of $4,086 thousand and $345 thousand, respectively. Sales and marketing expenses for the year ended December 31, 2021 included non-cash stock-based compensation of $3,378 thousand. Excluding these impacts in both periods, sales and marketing expenses increased $7,689 thousand, or 12%.
Sales and marketing expenses for the year ended December 31, 2023 included non-cash stock-based compensation of $2,795 thousand. Sales and marketing expenses for the year ended December 31, 2022 included non-cash stock-based compensation and restructuring costs of $4,086 thousand and $345 thousand, respectively. Excluding these impacts in both periods, sales and marketing expenses decreased $4,099 thousand, or 6%.
We generate revenue by selling services to Learners and institutions for one-on-one instruction, classes, and other services that are fulfilled by Experts, who deliver instruction on our behalf through our proprietary Live Learning Platform. Our contracts with Learners consist of Learning Memberships and Packages.
We generate revenue by selling services to Learners and Institutions for one-on-one instruction and small group tutoring that are fulfilled by Experts, who deliver instruction on our behalf through our proprietary Live Learning Platform.
Cash for the purchase of services by Learners (Learning Memberships and Packages) is generally collected in advance (at one time or in installments) and recorded to deferred revenue until the services are used by the Learner.
Cash for the purchase of services by Learners is generally collected monthly in advance and recorded to deferred revenue until the services are used by the Learner.
Interest (Income) Expense, Net Interest income was $483 thousand for the year ended December 31, 2022, compared to interest expense, net of $3,772 thousand for the year ended December 31, 2021.
Interest Income Interest income was $3,377 thousand for the year ended December 31, 2023, compared to $483 thousand for the year ended December 31, 2022.
Given the institutions receive benefit from the completion of each session (institutions are not obligated to meet with the same Expert for a minimum number of sessions), we have concluded that each session is a separate performance obligation.
Revenue is recognized from one-on-one instruction and small group tutoring as performance obligations are satisfied. Given the Institutions receive benefit from the completion of each session (as Institutions are not obligated to meet with the same Expert for a minimum number of sessions), we concluded each one-on-one or small group tutoring session is a separate performance obligation.
For additional information on our financial instruments, refer to Notes 1, 2, 14, and 15 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
For additional information on the Public and FPA Warrant Exchange, the Private Warrant Transaction, and the Earnout Transaction, refer to Notes 1, 5, and 14 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
Excluding these impacts in both periods, general and administrative expenses increased $23,940 thousand, or 39%. Additionally, excluding these impacts in both periods, general and administrative expenses for the year ended December 31, 2022 were 52% of revenue compared to 44% of revenue during the same period in 2021.
Additionally, excluding these impacts in both periods, general and administrative expenses for the year ended December 31, 2023 were 41% of revenue compared to 52% of revenue during the same period in 2022, a 1,102 basis point improvement year-over-year.
Revenue is recognized, and to the extent cash for the purchase of services by institutions is collected in advance (at one time or in installments) deferred revenue is relieved on the date services are delivered to institutions in an amount that reflects the consideration we are contractually entitled to receive in exchange for those services. 52 Table of Contents For institutions that do not pay in advance, we typically invoice these institutions on a monthly basis for each session provided, with amounts recorded to accounts receivable, net of any related allowance for doubtful accounts.
Revenue is recognized, and to the extent cash for the purchase of services by Institutions is collected in advance (at one time or in installments), deferred revenue is relieved on the date services are delivered to the Institutions in an amount that reflects the consideration we are contractually entitled to receive in exchange for those services.
General and administrative expenses for the year ended December 31, 2022 included non-cash stock-based compensation and restructuring costs of $43,158 thousand and $1,134 thousand, respectively. General and administrative expenses for the year ended December 31, 2021 included non-cash stock-based compensation and transaction costs of $51,039 thousand and $9,602 thousand, respectively.
General and administrative expenses for the year ended December 31, 2022 included non-cash stock-based compensation and restructuring costs of $43,158 thousand and $1,134 thousand, respectively. Excluding these impacts in both periods, general and administrative expenses decreased $5,202 thousand, or 6%.
That cost is recognized straight-line or graded (when applicable) over the period during which the employee is required to provide service in exchange for the award - the requisite service period. Any forfeitures of stock-based compensation are recorded as they occur.
Stock-based Compensation We recognize the cost of services received in exchange for awards of equity instruments based on the grant-date fair value of equity awards. That cost is recognized straight-line or graded (when applicable) over the period during which the employee is required to provide service in exchange for the award - the requisite service period.
KEY FINANCIAL AND OPERATING METRICS We monitor the following key financial and operating metrics to evaluate the growth of our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions.
KEY FINANCIAL AND OPERATING METRICS We monitor the following key operating metrics to evaluate the growth of our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions. During the second quarter of 2023, we completed the transition from our Package model to Learning Memberships within our Consumer business for all new customers.
We expect to remain a smaller reporting company at the last day of the fiscal year as long as (i) the market value of our shares of common stock held by non-affiliates is less than $250,000 thousand as of the prior June 30, or (ii) our annual revenues are less than $100,000 thousand during the prior fiscal year and the market value of our shares of common stock held by non-affiliates is less than $700,000 thousand as of the prior June 30.
An entity is a “smaller reporting company” based upon the following criteria (i) the market value of its shares of common stock held by non-affiliates is less than $250,000 thousand as of the prior June 30, or (ii) its annual revenue is less than $100,000 thousand during the prior fiscal year and the market value of its shares of common stock held by non-affiliates is less than $700,000 thousand as of the prior June 30.
The following table presents a reconciliation of income tax expense with amounts computed at the federal statutory tax rate for the periods presented.
Income tax expense recorded during the years ended December 31, 2023 and 2022 represents amounts owed to state authorities. The following table presents a reconciliation of income tax expense with amounts computed at the federal statutory tax rate for the periods presented.
Unrealized Gain on Derivatives, Net During the years ended December 31, 2022 and 2021, we recognized net gains of $26,620 thousand and $71,041 thousand, respectively, related to non-cash mark-to-market adjustments on our warrants and earnouts that were issued in connection with the Reverse Recapitalization.
Unrealized Loss (Gain) on Derivatives, Net During the years ended December 31, 2023 and 2022, we recognized a net loss (gain) of $13,385 thousand and $(26,620) thousand, respectively, related to non-cash mark-to-market adjustments on our Warrants and Earnouts contracts to non-employees. Of the net loss recognized in 2023, $11,091 thousand and $2,294 thousand related to warrants and earnouts, respectively.
Variations in the number of Active Learners are due to changes in demand for our solutions, seasonality, testing schedules, and the launch of new products and learning formats and therefore is a key indicator of our ability to attract and engage Learners. The following table summarizes the number of Active Learners for the periods presented.
Variations in the number of Active Members are due to changes in demand for our solutions, seasonality, testing schedules, the extension of Learning Memberships to additional Consumer audiences, 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.
See Note 17 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report for information on our lease obligations and the amount and timing of future payments. As of December 31, 2022, we had no debt obligations.
We believe our cash on hand will be sufficient to satisfy these future requirements. Our cash requirements under our contractual obligations and commitments consist primarily of lease arrangements. See Note 17 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report for information on our lease obligations and the amount and timing of future payments.
We estimate the amount in which and the period of time over which payments for services are not redeemed using historical usage and redemption patterns. These estimates are reassessed each reporting period. Our revenues from contracts with institutions, which are generally short-term in duration (one year or less), are recognized from services as performance obligations are satisfied.
These estimates are reassessed each reporting period. 46 Table of Contents Institutions Our revenue from contracts with Institutions, which are generally short-term in duration of (one year or less), is recognized from services as performance obligations are satisfied.
These subscription offerings simplify both the sales process and the operating model needed to support customers. Combined with our ongoing efforts in automation, self-service capabilities and the application of artificial intelligence and machine learning in our business, we have been able to generate operating efficiencies and remove significant costs from the business.
Combined with our ongoing automation efforts involving self-service capabilities, the application of AI, and other efficiency efforts, we have been able to generate operating efficiencies and remove significant costs from the business.
Investing Activities Cash used in investing activities was $5,317 thousand and $5,163 thousand for the years ended December 31, 2022 and 2021, respectively. Cash used in investing activities related to capital expenditures primarily for the development of internal use software and information technology (“IT”) equipment.
Cash used in investing activities related to capital expenditures primarily for the development of internal use software and information technology (“IT”) equipment. Financing Activities Cash used in financing activities for the year ended December 31, 2023 was $1,940 thousand, which related to transaction costs paid in connection with the Warrant Transactions and Earnout Transaction.
RECENTLY ISSUED AND ADOPTED ACCOUNTING STANDARDS See Note 3 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report for a discussion regarding recently issued and adopted accounting standards.
RECENTLY ISSUED AND ADOPTED ACCOUNTING STANDARDS See Note 3 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report for a discussion regarding recently issued and adopted accounting standards. 47 Table of Contents EMERGING GROWTH COMPANY STATUS We are an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the JOBS Act.
Financing Activities Year Ended 2022 Cash used in financing activities for the year ended December 31, 2022 was $1,000 thousand, which primarily related to payments made to Legacy Nerdy Holders in connection with the Reverse Recapitalization. Year Ended 2021 Cash provided by financing activities for the year ended December 31, 2021 was $159,250 thousand.
Cash used in financing activities for the year ended December 31, 2022 was $1,000 thousand, which primarily related to payments made to legacy Nerdy holders in connection with the reverse recapitalization. CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”).
For additional information regarding the adoption of these ASUs, refer to Notes 3 and 17 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
For additional information regarding our the Public and FPA Warrant Exchange, the Private Warrant Transaction, and the Earnout Transaction, refer to “Overview” within Part I, Item 2 of this report and Notes 1, 5, and 14 within “Notes to Consolidated Financial Statements” in Part II, Item 8 of this report.
For additional discussion, refer to “Cautionary Statement on Forward-Looking Statements” on page 1 of this report and “Risk Factors” in Part I, Item 1A of this report. Macroeconomic Trends Adverse macroeconomic conditions, including inflation, slower growth or a recession, tighter credit, higher interest rates, and higher unemployment rates have had negative impacts on consumer confidence and spending in 2022.
Macroeconomic Trends Adverse macroeconomic conditions, including inflation, slower growth or a recession, tighter credit, higher interest rates, and higher unemployment rates, had negative impacts on consumer confidence and spending in 2023 and 2022, and some of these conditions are expected to continue into 2024.
Year Ended December 31, dollars in thousands 2022 % 2021 % 2020 % Consumer $ 140,820 86 % $ 130,223 93 % $ 97,936 94 % Institutional 19,054 12 % 4,871 3 % — — % Other (a) 2,791 2 % 5,570 4 % 6,032 6 % Revenue $ 162,665 100 % $ 140,664 100 % $ 103,968 100 % (a) Other consists of the Legacy Businesses and other services. 47 Table of Contents 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 thousands; favorable/(unfavorable) 2023 % 2022 % $ % Consumer $ 158,654 82 % $ 140,820 86 % 17,834 13 % Institutional 33,815 17 % 19,054 12 % 14,761 77 % Other (a) 930 1 % 2,791 2 % (1,861) (67) % Revenue $ 193,399 100 % $ 162,665 100 % $ 30,734 19 % (a) Other consists of the Legacy Businesses and other services. 42 Table of Contents Cost of Revenue and Gross Profit The following table sets forth our cost of revenue and gross profit for the periods presented.
Contracts with Learners are sold through Learning Memberships, whereby Learners pay a fixed monthly rate over the contract term, and Packages, which primarily consist of upfront payments that can be redeemed up to one year from the date of first payment.
Contracts with Institutions are sold through subscriptions (District Assigned, Teacher Assigned, and Parent Assigned), whereby Institutions pay a fixed monthly rate over the contract term, and our legacy high-dosage contracts, which consist of payments for services that can be redeemed following the date of first payment or payments after services are completed.
We elected as a practical expedient, not to disclose additional information about unsatisfied performance obligations for contracts with customers that have an expected duration of one year or less. Fixed Assets, Net Expenditures for fixed assets are capitalized and primarily include costs related to software developed or acquired for internal use and purchases of furniture and IT equipment.
We elected as a practical expedient, not to disclose additional information about unsatisfied performance obligations for contracts with customers that have an expected duration of one year or less. Learners Our revenue from contracts with Learners, which are generally short-term in duration (one year or less), is recognized as performance obligations are satisfied.
The below metrics exclude the legacy Veritas LLC (“Veritas”) business and EduNation Limited, a company incorporated in England and Wales (“First Tutors UK”) (collectively, the “Legacy Businesses”), as well as our Teacher Assigned and On Demand solutions.
Active Members exclude EduNation Limited, a company incorporated in England and Wales (“First Tutors UK”), as well as our Institutional business.
Gross profit for the year ended December 31, 2022 of $112,933 thousand increased by $18,969 thousand, or 20%, compared to the same period in 2021. Gross margin was 69% during the year ended December 31, 2022, an approximate increase of 260 basis points when compared to the prior year period.
Gross margin was 71% during the year ended December 31, 2023, an increase of 113 basis points when compared to the prior year period.
Per the terms of the contract, services purchased by institutions are generally redeemed up to one year from the date of the first payment. To the extent cash for the purchase of services by institutions is collected in advance, we recognize revenue for unredeemed payments for services over the life of the agreement with institutions based on usage.
Per the terms of our legacy high-dosage contracts, services purchased by Institutions are generally redeemed following the date of the first payment. We recognize revenue for unredeemed payments for services over the period in which the performance obligation is satisfied (unredeemed payments expire after a stated usage period) with the Institution based on historical usage patterns.
Of the net gain recognized in 2022, $12,812 thousand and $13,808 thousand related to warrants and earnouts, respectively. Of the net gain recognized in 2021, $24,095 thousand and $46,946 thousand related to warrants and earnouts, respectively.
Of the net gain recognized in 2022, $12,812 thousand and $13,808 thousand related to warrants and earnouts, respectively. The net gain recognized for the year ended December 31, 2022 related to our Warrants was due to a lower average trading price of our Public Warrants during the period.
Year Ended December 31, dollars in thousands 2022 2021 Computed tax (21%) $ (13,417) $ (1,489) Partnership outside basis adjustments (3,840) (8,827) Income tax benefit attributable to NCI 7,085 797 Change in valuation allowance charged to expense 14,301 9,812 State income tax benefit, net of effect on federal tax (2,406) (190) Other, net (none in excess of 5% of computed tax) (1,704) (63) Income tax expense $ 19 $ 40 Prior to the Reverse Recapitalization, Nerdy LLC was a partnership.
Year Ended December 31, dollars in thousands 2023 2022 Computed tax (21%) $ (14,188) $ (13,417) Partnership outside basis adjustments 2,266 (3,840) Income tax benefit attributable to NCI 6,979 7,085 Income tax credit (1,121) (412) Change in valuation allowance charged to expense 11,907 14,301 State income tax benefit, net of effect on federal tax (2,888) (2,406) Other, net (2,846) (1,292) Income tax expense $ 109 $ 19 LIQUIDITY AND CAPITAL RESOURCES Sources and Uses of Cash As of December 31, 2023 and 2022, we had cash and cash equivalents totaling $74,824 thousand and $90,715 thousand, respectively.
Year Ended December 31, Change Year Ended December 31, Change dollars in thousands; favorable/(unfavorable) 2022 2021 $ % 2021 2020 $ % Revenue $ 162,665 $ 140,664 $ 22,001 16 % $ 140,664 $ 103,968 $ 36,696 35 % Cost of revenue 49,732 46,700 (3,032) (6) % 46,700 34,834 (11,866) (34) % Gross Profit $ 112,933 $ 93,964 $ 18,969 20 % $ 93,964 $ 69,134 $ 24,830 36 % % Margin 69 % 67 % 67 % 66 % Cost of revenue includes the cost of Experts performing instruction, amortization of capitalized technology costs, and other costs required to deliver instruction to Learners.
Year Ended December 31, Change dollars in thousands; favorable/(unfavorable) 2023 2022 $ % Revenue $ 193,399 $ 162,665 $ 30,734 19 % Cost of revenue 56,952 49,732 (7,220) (15) % Gross Profit $ 136,447 $ 112,933 $ 23,514 21 % % Margin 71 % 69 % Cost of revenue includes the cost of Experts performing instruction, amortization of capitalized technology costs, and other costs required to deliver instruction to Learners.
Based upon the facts and circumstances that existed as of December 31, 2022, we remained a smaller reporting company for our Annual Report on Form 10-K for the year ended December 31, 2022 and will continue to be for our quarterly reports in the 2023 interim periods.
Pursuant to 5120.1c of the SEC Financial Reporting Manual, we may continue to use the scaled disclosures permitted for a smaller reporting company through our annual report on Form 10-K for the year ended December 31, 2023, and will begin providing non-scaled larger company disclosure in our first quarterly report of 2024.
These increases in the current year period were driven by growth across Consumer audiences, including Learning Memberships, and growth in our Institutional business.
These increases in the current year period were primarily driven by growth in our Consumer business as a result of the strong adoption of Learning Memberships, which has led to lifetime value expansion and higher gross margin.
This increase in the current year period was a result of investments in new product development and administrative expenses related to being a public company. Our investments in product development have allowed us to launch a suite of new products including Learning Memberships for consumers, and our Teacher Assigned and On Demand Institutional offerings for institutional customers.
Our investments in product development and our platform-oriented approach to growth have allowed us to launch a suite of ‘always on’ subscription products including Learning Memberships for consumers, and our District, Teacher, and Parent Assigned offerings for Institutional customers. Subscription and access-based offerings simplify the operating model needed to support customers and grow the business.
Per the terms of the Packages contract, purchased services can be redeemed up to one year from the date of the first payment. We recognize revenue for unredeemed payments for services over the life of the agreement (unredeemed payments expire each month in the case of Learning Memberships) with the customer based on historical customer usage patterns.
We recognize revenue for unredeemed payments for services over the period in which the performance obligation is satisfied (unredeemed payments expire each month for Learning Memberships) with the customer based on historical customer usage patterns. We estimate the amount in which and the period of time over which payments for services are not redeemed using historical usage and redemption patterns.
Cost of revenue for the year ended December 31, 2022 increased $3,032 thousand to $49,732 thousand, or 6%, compared to the prior year period, primarily due to higher Expert costs of $2,652 thousand as a result of higher consumer, one-on-one session volume and incremental session volume and tutor costs related to Varsity Tutors for Schools .
Cost of revenue for the year ended December 31, 2023 increased primarily due to higher Expert costs of $6,816 thousand related to higher tutoring volumes in both our Consumer and Institutional business. Gross profit for the year ended December 31, 2023 of $136,447 thousand increased by $23,514 thousand, or 21%, compared to the same period in 2022.
Cash Requirements Our cash requirements within the next twelve months include working capital requirements, sales and marketing activities, and capital expenditures. We believe our cash on hand will be sufficient to satisfy these future requirements. 50 Table of Contents Our cash requirements under our contractual obligations and commitments consist primarily of lease arrangements.
To the extent we generate negative operating cash flows, it is possible that we may have to finance future operations primarily or in part from cash on hand. Cash Requirements Our cash requirements within the next twelve months include working capital requirements, sales and marketing activities, and capital expenditures.
Operating Expenses The following table sets forth our operating expenses for the periods shown: Year Ended December 31, Change Year Ended December 31, Change dollars in thousands; favorable/(unfavorable) 2022 2021 $ % 2021 2020 $ % Sales and marketing expenses $ 74,183 $ 65,441 $ (8,742) (13) % $ 65,441 $ 43,838 $ (21,603) (49) % General and administrative expenses 129,559 121,968 (7,591) (6) % 121,968 43,231 (78,737) (182) % Write-off of other intangible assets — 3,009 3,009 100 % 3,009 — (3,009) (100) % Total operating expenses $ 203,742 $ 190,418 $ (13,324) (7) % $ 190,418 $ 87,069 $ (103,349) (119) % Sales and Marketing Sales and marketing expenses for the year ended December 31, 2022 were $74,183 thousand, an increase of $8,742 thousand from $65,441 thousand in the same period in 2021.
Operating Expenses The following table sets forth our operating expenses for the periods shown: Year Ended December 31, Change dollars in thousands; (favorable)/unfavorable 2023 2022 $ % Sales and marketing expenses $ 68,448 $ 74,183 $ (5,735) 8 % General and administrative expenses 125,570 129,559 (3,989) 3 % Total operating expenses $ 194,018 $ 203,742 $ (9,724) 5 % Sales and Marketing Sales expenses consist of compensation for our employees engaged in our sales process.
The following table sets forth our cash flows: Year Ended December 31, dollars in thousands 2022 2021 2020 Cash (used in) provided by: Operating activities $ (48,002) $ (38,891) $ (6,654) Investing activities (5,317) (5,163) (2,874) Financing activities (1,000) 159,250 12,293 Effect of Exchange Rate Change on Cash, Cash Equivalents and Restricted Cash (13) 1 21 Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash $ (54,332) $ 115,197 $ 2,786 Operating Activities Cash used in operating activities for the year ended December 31, 2022 increased $9,111 thousand compared to the same period in 2021, primarily driven by targeted investments in new products and solutions, including Learning Memberships and Varsity Tutors for Schools , and marketing; new talent hires across engineering and product to drive new product innovation and growth; and unfavorable changes in working capital as we rollout Learning Memberships.
Year Ended December 31, dollars in thousands 2023 2022 Cash used in: Operating activities $ (7,560) $ (48,002) Investing activities (6,887) (5,317) Financing activities (1,940) (1,000) Effect of Exchange Rate Change on Cash, Cash Equivalents, and Restricted Cash (20) (13) Net Decrease in Cash, Cash Equivalents, and Restricted Cash $ (16,407) $ (54,332) Operating Activities Cash used in operating activities for the year ended December 31, 2023 decreased $40,442 thousand compared to the same period in 2022.
This decrease in interest expense was driven by the repayment in full of our previously outstanding principal balance under the loan and security agreement (the “LSA”) in connection with the Closing of the Reverse Recapitalization on September 20, 2021 and higher interest income on our cash balances during the year ended December 31, 2022.
This increase was driven by higher interest income on our cash balances during the year ended December 31, 2023. 44 Table of Contents Income Tax Expense Our effective income tax rate was (0.16)% and (0.03)% for the years ended December 31, 2023 and 2022, respectively.
We also continued to make investments in our Institutional sales and go-to-market organization in support of Varsity Tutors for Schools , and expect to grow into these investments as we expect revenue to grow faster than expenses.
We also delivered substantial Varsity Tutors for School revenue growth, yielding efficiencies from prior investments in the Institutional sales and go-to-market organization. Our more efficient operating model in our Consumer business and the continued scaling of our Institutional business continue to lead to sales and marketing efficiency improvements as the business delivers revenue growth.
Sources and Uses of Cash As of December 31, 2022 and 2021, we had cash and cash equivalents totaling $90,715 thousand and $143,964 thousand, respectively. We have incurred cumulative losses from our operations, and we may incur additional losses in the future. Our operations have historically been financed primarily through capital contributions and debt financings.
We have incurred cumulative losses from our operations, and we may incur additional losses in the future. Our operations since we became a public company have been financed primarily by the cash proceeds we received from the reverse recapitalization.