
Will GoodRX Stock Bounce Back?
GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $3.3M | $97M | $86.7M | $88.9M | |
Revenue Growth (YoY) | -- | -19.8% | 2818.85% | -10.67% | 2.62% | |
Cost of Revenues | -- | $394K | $86.5M | $76.2M | $75.8M | |
Gross Profit | -- | $2.9M | $10.5M | $10.4M | $13.1M | |
Gross Profit Margin | -- | 88.14% | 10.8% | 12.05% | 14.78% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $7.2M | $11.3M | $11.2M | $27.6M | |
Other Inc / (Exp) | -- | $78.2K | -$834.2K | $4.9M | -- | |
Operating Expenses | -- | $7.9M | $15.2M | $12.5M | $31.5M | |
Operating Income | -- | -$4.9M | -$4.8M | -$2.1M | -$18.4M | |
Net Interest Expenses | -- | $131.8K | $2.7M | $2.9M | $1.1M | |
EBT. Incl. Unusual Items | -- | -$5M | -$8.3M | -$94.9K | -$19.5M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | $900 | $29.7K | -$677K | |
Net Income to Company | -- | -$5M | -$8.3M | -$124.6K | -$18.8M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -$5M | -$8.3M | -$124.6K | -$18.8M | |
Basic EPS (Cont. Ops) | -- | -$0.41 | -$0.57 | -$0.01 | -$0.73 | |
Diluted EPS (Cont. Ops) | -- | -$0.41 | -$0.57 | -$0.01 | -$0.73 | |
Weighted Average Basic Share | -- | $12.3M | $13.8M | $15.9M | $25.7M | |
Weighted Average Diluted Share | -- | $12.3M | $13.8M | $15.9M | $25.7M | |
EBITDA | -- | -$4.2M | -$897.8K | $4.4M | -$14.5M | |
EBIT | -- | -$4.9M | -$5.6M | $2.8M | -$18.4M | |
Revenue (Reported) | -- | $3.3M | $97M | $86.7M | $88.9M | |
Operating Income (Reported) | -- | -$4.9M | -$4.8M | -$2.1M | -$18.4M | |
Operating Income (Adjusted) | -- | -$4.9M | -$5.6M | $2.8M | -$18.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $759.8K | $24.2M | $21.5M | $22.3M | |
Revenue Growth (YoY) | -- | -81.67% | 3080.1% | -10.93% | 3.51% | |
Cost of Revenues | -- | $100.6K | $21.2M | $18.3M | $18.7M | |
Gross Profit | -- | $659.2K | $2.9M | $3.3M | $3.6M | |
Gross Profit Margin | -- | 86.76% | 12.06% | 15.14% | 16.08% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $1.4M | $2.8M | $5.2M | $6M | |
Other Inc / (Exp) | -- | $1.1M | -- | -- | -- | |
Operating Expenses | -- | $1.5M | $3.2M | $6.2M | $6.7M | |
Operating Income | -- | -$795.9K | -$276.9K | -$2.9M | -$3.2M | |
Net Interest Expenses | -- | $26.6K | $181.9K | $247.3K | $209.6K | |
EBT. Incl. Unusual Items | -- | $272.1K | -$458.8K | -$3.2M | -$3.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -$28.4K | -- | -$159.9K | |
Net Income to Company | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Basic EPS (Cont. Ops) | -- | $0.02 | -$0.03 | -$0.13 | -$0.11 | |
Diluted EPS (Cont. Ops) | -- | $0.02 | -$0.03 | -$0.13 | -$0.11 | |
Weighted Average Basic Share | -- | $13.2M | $13.8M | $25M | $28.4M | |
Weighted Average Diluted Share | -- | $14.1M | $13.8M | $25M | $28.4M | |
EBITDA | -- | $317.2K | $110.8K | -$2M | -$2.5M | |
EBIT | -- | $298.7K | -$276.9K | -$2.9M | -$3.2M | |
Revenue (Reported) | -- | $759.8K | $24.2M | $21.5M | $22.3M | |
Operating Income (Reported) | -- | -$795.9K | -$276.9K | -$2.9M | -$3.2M | |
Operating Income (Adjusted) | -- | $298.7K | -$276.9K | -$2.9M | -$3.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $3.2M | $120.4M | $84M | $89.7M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | $1M | $107.7M | $73.2M | $76.2M | |
Gross Profit | -- | $2.1M | $12.7M | $10.8M | $13.5M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $4.8M | $12.6M | $13.6M | $28.4M | |
Other Inc / (Exp) | -- | $4.5M | -$1.9M | -- | -- | |
Operating Expenses | -- | $5.2M | $17M | $15.5M | $32.1M | |
Operating Income | -- | -$3.1M | -$4.2M | -$4.8M | -$18.6M | |
Net Interest Expenses | -- | $1.2M | $2.9M | $3M | $1.1M | |
EBT. Incl. Unusual Items | -- | $250.1K | -$9.1M | -$2.8M | -$19.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | $58.1K | -$836.9K | |
Net Income to Company | -- | $250.1K | -$9M | -$2.9M | -$18.9M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | $250.1K | -$9M | -$2.9M | -$18.9M | |
Basic EPS (Cont. Ops) | -- | -$0.26 | -$0.61 | -$0.11 | -$0.71 | |
Diluted EPS (Cont. Ops) | -- | -$0.26 | -$0.61 | -$0.11 | -$0.71 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | $1.9M | -$1.1M | $2.3M | -$15M | |
EBIT | -- | $1.4M | -$6.2M | $129.1K | -$18.6M | |
Revenue (Reported) | -- | $3.2M | $120.4M | $84M | $89.7M | |
Operating Income (Reported) | -- | -$3.1M | -$4.2M | -$4.8M | -$18.6M | |
Operating Income (Adjusted) | -- | $1.4M | -$6.2M | $129.1K | -$18.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $759.8K | $24.2M | $21.5M | $22.3M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | $100.6K | $21.2M | $18.3M | $18.7M | |
Gross Profit | -- | $659.2K | $2.9M | $3.3M | $3.6M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $1.4M | $2.8M | $5.2M | $6M | |
Other Inc / (Exp) | -- | $1.1M | -- | -- | -- | |
Operating Expenses | -- | $1.5M | $3.2M | $6.2M | $6.7M | |
Operating Income | -- | -$795.9K | -$276.9K | -$2.9M | -$3.2M | |
Net Interest Expenses | -- | $26.6K | $181.9K | $247.3K | $209.6K | |
EBT. Incl. Unusual Items | -- | $272.1K | -$458.8K | -$3.2M | -$3.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -$28.4K | -- | -$159.9K | |
Net Income to Company | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Basic EPS (Cont. Ops) | -- | $0.02 | -$0.03 | -$0.13 | -$0.11 | |
Diluted EPS (Cont. Ops) | -- | $0.02 | -$0.03 | -$0.13 | -$0.11 | |
Weighted Average Basic Share | -- | $13.2M | $13.8M | $25M | $28.4M | |
Weighted Average Diluted Share | -- | $14.1M | $13.8M | $25M | $28.4M | |
EBITDA | -- | $317.2K | $110.8K | -$2M | -$2.5M | |
EBIT | -- | $298.7K | -$276.9K | -$2.9M | -$3.2M | |
Revenue (Reported) | -- | $759.8K | $24.2M | $21.5M | $22.3M | |
Operating Income (Reported) | -- | -$795.9K | -$276.9K | -$2.9M | -$3.2M | |
Operating Income (Adjusted) | -- | $298.7K | -$276.9K | -$2.9M | -$3.2M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | -- | $1.9M | $2M | $2.8M | $2.3M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | $118.1K | $1.5M | $1.7M | $891.7K | |
Inventory | -- | -- | $5M | $4.2M | $4.1M | |
Prepaid Expenses | -- | $87.2K | -- | -- | -- | |
Other Current Assets | -- | $153.4K | $57.3K | $177.1K | $63.2K | |
Total Current Assets | -- | $2.3M | $8.6M | $10.1M | $8.6M | |
Property Plant And Equipment | -- | $219.7K | $4M | $2.9M | $2.5M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | $20M | $20M | |
Other Intangibles | -- | -- | $550K | $6.7M | $4.3M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | -- | $2.5M | $13.1M | $39.8M | $35.5M | |
Accounts Payable | -- | $976.6K | $1.2M | $2.2M | $2M | |
Accrued Expenses | -- | $704.7K | $501.6K | $1.2M | $1.8M | |
Current Portion Of Long-Term Debt | -- | $42.7K | $26.7M | $876.7K | $1.8M | |
Current Portion Of Capital Lease Obligations | -- | $110.5K | $192K | $134.5K | $316.6K | |
Other Current Liabilities | -- | -- | -- | $500K | -- | |
Total Current Liabilities | -- | $2.1M | $34.4M | $12M | $11.9M | |
Long-Term Debt | -- | $3.4M | -- | $1.5M | $615K | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | -- | $5.5M | $34.5M | $15.4M | $14.7M | |
Common Stock | -- | $12.9K | $4.1M | $24.1K | $27K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -$3M | -$25.4M | $24.3M | $20.8M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -- | -$3M | -$21.3M | $24.3M | $20.8M | |
Total Liabilities and Equity | -- | $2.5M | $13.1M | $39.8M | $35.5M | |
Cash and Short Terms | -- | $1.9M | $2M | $2.8M | $2.3M | |
Total Debt | -- | $3.4M | $32.3M | $9.1M | $8.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | -- | -- | $755.5K | $5.4M | $863K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | $115.4K | $1.1M | $1.6M | |
Inventory | -- | -- | -- | $3.5M | $3.8M | |
Prepaid Expenses | -- | -- | $87.2K | -- | -- | |
Other Current Assets | -- | -- | $152.4K | $304.3K | $308.4K | |
Total Current Assets | -- | -- | $1.1M | $10.3M | $7.8M | |
Property Plant And Equipment | -- | -- | $30.2K | $2.7M | $2.3M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | $20M | $20M | |
Other Intangibles | -- | -- | -- | $6.1M | $3.7M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | -- | -- | $1.1M | $39.1M | $33.9M | |
Accounts Payable | -- | -- | $1.3M | $1.8M | $2.1M | |
Accrued Expenses | -- | -- | $426.2K | $1.5M | $1.7M | |
Current Portion Of Long-Term Debt | -- | -- | $111.8K | $877.4K | $2M | |
Current Portion Of Capital Lease Obligations | -- | -- | $36.2K | $87.2K | $326.8K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | -- | -- | $2M | $10.5M | $9.9M | |
Long-Term Debt | -- | -- | $744.5K | $1.5M | $664.5K | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | -- | -- | $2.8M | $14M | $12.6M | |
Common Stock | -- | -- | $14.7K | $25.5K | $29.3K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -- | -- | -$1.7M | $25.1M | $21.3M | |
Total Liabilities and Equity | -- | -- | $1.1M | $39.1M | $33.9M | |
Cash and Short Terms | -- | -- | $755.5K | $5.4M | $863K | |
Total Debt | -- | -- | $856.3K | $8.4M | $6.3M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$5M | -$8.3M | -$124.6K | -$18.8M | |
Depreciation & Amoritzation | -- | $624K | $4.7M | $1.6M | $3.9M | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | -- | $179.3K | -$901.8K | -$74.3K | $789.5K | |
Change in Inventories | -- | -- | $455.6K | $816.9K | $97.1K | |
Cash From Operations | -- | -$1.3M | -$102.4K | -$541.8K | -$2.6M | |
Capital Expenditures | -- | -- | $1M | $900K | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -$1M | -$900K | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | $1.4M | $106.2M | $104.8M | $106.7M | |
Long-Term Debt Repaid | -- | -$703.2K | -$105.8M | -$103.5M | -$107.7M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -$40.9K | -- | $250K | -$500K | |
Cash From Financing | -- | $2.6M | $409.3K | $1.5M | $2M | |
Beginning Cash (CF) | -- | $600.6K | $2.7M | $2M | $4.1M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | $1.3M | -$693.6K | $20.6K | -$524.9K | |
Ending Cash (CF) | -- | $1.9M | $2M | $2.1M | $3.6M | |
Levered Free Cash Flow | -- | -$1.3M | -$1.1M | -$1.4M | -$2.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Depreciation & Amoritzation | -- | $18.5K | $387.7K | $986.7K | $705.5K | |
Stock-Based Compensation | -- | -- | -- | $37.1K | -- | |
Change in Accounts Receivable | -- | -$4K | $710.6K | $569.8K | -$699.5K | |
Change in Inventories | -- | -- | $1M | $678.1K | $291K | |
Cash From Operations | -- | -$431.4K | $803.5K | -$6.6K | -$1.4M | |
Capital Expenditures | -- | -- | $38.4K | $224.8K | -- | |
Cash Acquisitions | -- | $12.8K | -- | -- | -- | |
Cash From Investing | -- | $12.8K | -$38.5K | -$224.8K | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $25.8M | $26.1M | $31.4M | |
Long-Term Debt Repaid | -- | -- | -$26.3M | -$26.7M | -$33.3M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -$500K | -- | |
Cash From Financing | -- | -- | -$494.4K | $1.5M | -$4.1K | |
Beginning Cash (CF) | -- | $1.9M | $2M | $4.1M | $3.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -$418.6K | $270.7K | $1.3M | -$1.5M | |
Ending Cash (CF) | -- | $1.5M | $2.3M | $5.4M | $2.1M | |
Levered Free Cash Flow | -- | -$431.4K | $765K | -$231.5K | -$1.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | $250.1K | -$9M | -$2.9M | -$18.9M | |
Depreciation & Amoritzation | -- | $461.5K | $5.1M | $2.2M | $3.6M | |
Stock-Based Compensation | -- | $197K | -- | $37.1K | -- | |
Change in Accounts Receivable | -- | -$227.9K | -$187.2K | -$215.2K | -$479.8K | |
Change in Inventories | -- | -- | -- | $476.5K | -$290K | |
Cash From Operations | -- | -$1.2M | $1.1M | -$1.4M | -$4M | |
Capital Expenditures | -- | -- | $38.4K | $1.1M | -$224.8K | |
Cash Acquisitions | -- | $12.8K | -$12.8K | -- | -- | |
Cash From Investing | -- | -- | -$1.1M | -$1.1M | $224.8K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | $105M | $112.1M | |
Long-Term Debt Repaid | -- | -- | -- | -$104M | -$114.3M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | -- | $952K | -$85K | $3.5M | $490.3K | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -$249.6K | -$4.3K | $1.1M | -$3.3M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -$1.2M | $1.1M | -$2.4M | -$4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | $272.1K | -$430.4K | -$3.2M | -$3.2M | |
Depreciation & Amoritzation | -- | $18.5K | $387.7K | $986.7K | $705.5K | |
Stock-Based Compensation | -- | -- | -- | $37.1K | -- | |
Change in Accounts Receivable | -- | -$4K | $710.6K | $569.8K | -$699.5K | |
Change in Inventories | -- | -- | $1M | $678.1K | $291K | |
Cash From Operations | -- | -$431.4K | $803.5K | -$6.6K | -$1.4M | |
Capital Expenditures | -- | -- | $38.4K | $224.8K | -- | |
Cash Acquisitions | -- | $12.8K | -- | -- | -- | |
Cash From Investing | -- | $12.8K | -$38.5K | -$224.8K | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $25.8M | $26.1M | $31.4M | |
Long-Term Debt Repaid | -- | -- | -$26.3M | -$26.7M | -$33.3M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -$500K | -- | |
Cash From Financing | -- | -- | -$494.4K | $1.5M | -$4.1K | |
Beginning Cash (CF) | -- | $1.9M | $2M | $4.1M | $3.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -$418.6K | $270.7K | $1.3M | -$1.5M | |
Ending Cash (CF) | -- | $1.5M | $2.3M | $5.4M | $2.1M | |
Levered Free Cash Flow | -- | -$431.4K | $765K | -$231.5K | -$1.4M |
Signup to receive the latest stock alerts
GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…
Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…
Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…
Market Cap: $4.2T
P/E Ratio: 58x
Market Cap: $3.8T
P/E Ratio: 43x
Market Cap: $3.1T
P/E Ratio: 35x
SharpLink Gaming [SBET] is down 2.6% over the past day.
Exodus Movement [EXOD] is down 4.14% over the past day.
Unity Software [U] is up 7.51% over the past day.