
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 | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $5.1M | $5.9M | $5.1M | $4.8M | $10.5M | |
Selling, General & Admin | $1.2M | $2.1M | $2.4M | $3.5M | $6.1M | |
Other Inc / (Exp) | $118.8K | $115.5K | $48K | -$2.2M | $3K | |
Operating Expenses | $6.2M | $8M | $7.6M | $8.3M | $16.6M | |
Operating Income | -$6.2M | -$8M | -$7.6M | -$8.3M | -$16.6M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$6M | -$7.9M | -$7.6M | -$10.5M | -$16.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$6M | -$7.9M | -$7.6M | -$10.5M | -$16.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$6M | -$7.9M | -$7.6M | -$10.5M | -$16.3M | |
Basic EPS (Cont. Ops) | -$0.33 | -$0.60 | -$2.19 | -$1.38 | -$1.17 | |
Diluted EPS (Cont. Ops) | -$0.33 | -$0.60 | -$2.19 | -$1.38 | -$1.17 | |
Weighted Average Basic Share | $18.3M | $13.1M | $3.5M | $8.6M | $13.9M | |
Weighted Average Diluted Share | $18.3M | $13.1M | $13.1M | $8.6M | $13.9M | |
EBITDA | -$6.2M | -$7.9M | -$7.5M | -$10.2M | -$16.3M | |
EBIT | -$6.2M | -$7.9M | -$7.5M | -$10.2M | -$16.3M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$6.2M | -$8M | -$7.6M | -$8.3M | -$16.6M | |
Operating Income (Adjusted) | -$6.2M | -$7.9M | -$7.5M | -$10.2M | -$16.3M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $1.2M | $1.7M | $774K | $2.8M | $2.2M | |
Selling, General & Admin | $284K | $684K | $480K | $1.9M | $1.2M | |
Other Inc / (Exp) | $21.3K | $23.6K | $1K | -- | $32K | |
Operating Expenses | $1.5M | $2.4M | $1.3M | $4.7M | $3.4M | |
Operating Income | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Basic EPS (Cont. Ops) | -$0.42 | -$0.18 | -$0.10 | -$0.34 | -$0.22 | |
Diluted EPS (Cont. Ops) | -$0.42 | -$0.18 | -$0.10 | -$0.34 | -$0.22 | |
Weighted Average Basic Share | $3.5M | $13.1M | $13.1M | $13.7M | $15.2M | |
Weighted Average Diluted Share | $3.5M | $13.1M | $13.1M | $13.7M | $15.2M | |
EBITDA | -$1.5M | -$2.3M | -$1.3M | -$4.7M | -$3.4M | |
EBIT | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Operating Income (Adjusted) | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | $6.3M | $4.2M | $6.8M | $9.9M | |
Selling, General & Admin | -- | $2.5M | $2.2M | $5M | $5.4M | |
Other Inc / (Exp) | $38.1K | $117.8K | $25.4K | -$2.2M | $35K | |
Operating Expenses | -- | $8.9M | $6.4M | $11.8M | $15.2M | |
Operating Income | -- | -$8.9M | -$6.4M | -$11.8M | -$15.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -$8.8M | -$6.6M | -$13.8M | -$15M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -- | -$8.8M | -$6.5M | -$13.8M | -$15M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -$8.8M | -$6.5M | -$13.8M | -$15M | |
Basic EPS (Cont. Ops) | -- | -$1.53 | -$1.58 | -$2.17 | -$1.05 | |
Diluted EPS (Cont. Ops) | -- | -$1.53 | -$1.58 | -$2.17 | -$1.05 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -$8.7M | -$6.4M | -$13.7M | -$15.1M | |
EBIT | -- | -$8.7M | -$6.4M | -$13.7M | -$15.1M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -- | -$8.9M | -$6.4M | -$11.8M | -$15.2M | |
Operating Income (Adjusted) | -- | -$8.7M | -$6.4M | -$13.7M | -$15.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $1.2M | $1.7M | $774K | $2.8M | $2.2M | |
Selling, General & Admin | $284K | $684K | $480K | $1.9M | $1.2M | |
Other Inc / (Exp) | $21.3K | $23.6K | $1K | -- | $32K | |
Operating Expenses | $1.5M | $2.4M | $1.3M | $4.7M | $3.4M | |
Operating Income | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Basic EPS (Cont. Ops) | -$0.42 | -$0.18 | -$0.10 | -$0.34 | -$0.22 | |
Diluted EPS (Cont. Ops) | -$0.42 | -$0.18 | -$0.10 | -$0.34 | -$0.22 | |
Weighted Average Basic Share | $3.5M | $13.1M | $13.1M | $13.7M | $15.2M | |
Weighted Average Diluted Share | $3.5M | $13.1M | $13.1M | $13.7M | $15.2M | |
EBITDA | -$1.5M | -$2.3M | -$1.3M | -$4.7M | -$3.4M | |
EBIT | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M | |
Operating Income (Adjusted) | -$1.5M | -$2.4M | -$1.3M | -$4.7M | -$3.4M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $9.3M | $4.5M | $1.3M | $8.6M | $2.6M | |
Short Term Investments | -- | -- | -- | $6.2M | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $67.2K | $70.4K | $63K | $688K | $773K | |
Other Current Assets | $46.2K | $69.3K | $76K | $6K | -- | |
Total Current Assets | $9.5M | $4.7M | $1.5M | $15.5M | $3.4M | |
Property Plant And Equipment | $490.2K | $318.1K | $139K | $147K | $122K | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | $181.7K | -- | $167K | $1.7M | $1.3M | |
Total Assets | $10.1M | $5.2M | $1.8M | $17.3M | $4.8M | |
Accounts Payable | $222.7K | $172.5K | $603K | $3M | $1.2M | |
Accrued Expenses | $952K | $1.3M | $1.7M | $499K | $452K | |
Current Portion Of Long-Term Debt | -- | $2M | $4.3M | -- | -- | |
Current Portion Of Capital Lease Obligations | $171.2K | $182.3K | $143K | $20K | $28K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $1.3M | $3.7M | $6.8M | $4M | $1.8M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $11.7M | $13.9M | $16.9M | $4.1M | $1.9M | |
Common Stock | $1K | $670 | -- | $1K | $2K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -$1.6M | -$8.7M | -$15.1M | $13.2M | $2.9M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -$1.6M | -$8.7M | -$15.1M | $13.2M | $2.9M | |
Total Liabilities and Equity | $10.1M | $5.2M | $1.8M | $17.3M | $4.8M | |
Cash and Short Terms | $9.3M | $4.5M | $1.3M | $14.8M | $2.6M | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | -- | $3M | $616.5K | $7.5M | $929K | |
Short Term Investments | -- | -- | -- | $3M | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | $150.6K | $38.6K | $672K | $722K | |
Other Current Assets | -- | $13.6K | $17.6K | -- | -- | |
Total Current Assets | -- | $3.3M | $745.1K | $11.2M | $1.7M | |
Property Plant And Equipment | -- | $274K | $38.6K | $141K | $116K | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | -- | $167.7K | -- | $1.1M | $1.3M | |
Total Assets | -- | $3.7M | $951.5K | $12.4M | $3.1M | |
Accounts Payable | -- | $539.9K | $899.4K | $1.2M | $1.6M | |
Accrued Expenses | -- | $1.6M | $1.5M | $1.3M | $1M | |
Current Portion Of Long-Term Debt | -- | $2M | $4.5M | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | $184.8K | $39.8K | $26K | $29K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | -- | $4.4M | $6.9M | $2.5M | $2.6M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | -- | $14.5M | $16.9M | $2.7M | $2.7M | |
Common Stock | -- | $1K | $670 | $1K | $2K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -- | -$10.8M | -$16M | $9.7M | $334K | |
Total Liabilities and Equity | -- | $3.7M | $951.5K | $12.4M | $3.1M | |
Cash and Short Terms | -- | $3M | $616.5K | $10.5M | $929K | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$6M | -$7.9M | -$7.6M | -$10.5M | -$16.3M | |
Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
Stock-Based Compensation | $555.5K | $719.8K | $1.2M | $1.4M | $3.1M | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$5.4M | -$6.8M | -$5.5M | -$7.2M | -$15.2M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | $4.6M | -- | -- | -$6M | $6.4M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | $2M | $2.3M | $230K | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | $25K | $50K | -- | -$2.2M | -$653K | |
Cash From Financing | $6.3M | $2.1M | $2.3M | $20.5M | $2.9M | |
Beginning Cash (CF) | $3.8M | $9.3M | $4.5M | $1.3M | $8.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $5.5M | -$4.8M | -$3.2M | $7.2M | -$6M | |
Ending Cash (CF) | $9.3M | $4.5M | $1.3M | $8.6M | $2.6M | |
Levered Free Cash Flow | -$5.4M | -$6.8M | -$5.5M | -$7.2M | -$15.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Depreciation & Amoritzation | -- | $44.1K | -- | -- | -- | |
Stock-Based Compensation | $104.3K | $277.1K | $312K | $1.2M | $435K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.2M | -$1.5M | -$901K | -$4.4M | -$2M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | $3.3M | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $205K | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -$13.8K | -- | -- | -$17K | |
Cash From Financing | -- | -$13.8K | $205K | $8K | $328K | |
Beginning Cash (CF) | $9.3M | $4.5M | $1.3M | $8.6M | $2.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$1.2M | -$1.5M | -$696K | -$1.1M | -$1.7M | |
Ending Cash (CF) | $8.1M | $3M | $616K | $7.5M | $929K | |
Levered Free Cash Flow | -$1.2M | -$1.5M | -$901K | -$4.4M | -$2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$8.8M | -$6.5M | -$13.8M | -$15M | |
Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
Stock-Based Compensation | $104.3K | $892.6K | $1.2M | $2.2M | $2.4M | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -$7.1M | -$4.9M | -$10.7M | -$12.8M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -$2.8M | $3.1M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | $2.5M | $25K | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | -- | $2M | $2.5M | $20.3M | $3.2M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -$5.1M | -$2.4M | $6.8M | -$6.5M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -$7.1M | -$4.9M | -$10.7M | -$12.8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.5M | -$2.4M | -$1.3M | -$4.6M | -$3.3M | |
Depreciation & Amoritzation | -- | $44.1K | -- | -- | -- | |
Stock-Based Compensation | $104.3K | $277.1K | $312K | $1.2M | $435K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.2M | -$1.5M | -$901K | -$4.4M | -$2M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | $3.3M | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $205K | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -$13.8K | -- | -- | -$17K | |
Cash From Financing | -- | -$13.8K | $205K | $8K | $328K | |
Beginning Cash (CF) | $9.3M | $4.5M | $1.3M | $8.6M | $2.6M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$1.2M | -$1.5M | -$696K | -$1.1M | -$1.7M | |
Ending Cash (CF) | $8.1M | $3M | $616K | $7.5M | $929K | |
Levered Free Cash Flow | -$1.2M | -$1.5M | -$901K | -$4.4M | -$2M |
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.