
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 | $80.7M | $112.6M | $228.3M | $304.5M | $371.5M | |
Revenue Growth (YoY) | 36.83% | 39.66% | 102.68% | 33.38% | 21.99% | |
Cost of Revenues | $15.4M | $22.8M | $79.7M | $81.9M | $92.3M | |
Gross Profit | $65.3M | $89.9M | $148.6M | $222.6M | $279.2M | |
Gross Profit Margin | 80.91% | 79.79% | 65.09% | 73.11% | 75.15% | |
R&D Expenses | $39.6M | $51M | $102.5M | $101M | $113.1M | |
Selling, General & Admin | $42.3M | $71.1M | $140.5M | $151.7M | $174.1M | |
Other Inc / (Exp) | $317K | -$1.4M | $3.1M | $2.4M | $3.4M | |
Operating Expenses | $81.9M | $122.1M | $243M | $252.6M | $287.1M | |
Operating Income | -$16.7M | -$32.3M | -$94.4M | -$30M | -$8M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$16.3M | -$33.7M | -$91.3M | -$27.6M | -$4.6M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -$127K | $312K | $616K | -$71K | |
Net Income to Company | -$16.3M | -$33.6M | -$91.6M | -$28.2M | -$4.6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$16.3M | -$33.6M | -$91.6M | -$28.2M | -$4.6M | |
Basic EPS (Cont. Ops) | -$0.33 | -$0.65 | -$1.47 | -$0.42 | -$0.06 | |
Diluted EPS (Cont. Ops) | -$0.33 | -$0.65 | -$1.50 | -$0.42 | -$0.06 | |
Weighted Average Basic Share | $49.3M | $51.7M | $62.2M | $66.7M | $72.1M | |
Weighted Average Diluted Share | $49.3M | $51.7M | $62.8M | $66.7M | $72.1M | |
EBITDA | -$16M | -$31.4M | -$85.2M | -$20M | $2.1M | |
EBIT | -$16.7M | -$32.3M | -$94.4M | -$30M | -$8M | |
Revenue (Reported) | $80.7M | $112.6M | $228.3M | $304.5M | $371.5M | |
Operating Income (Reported) | -$16.7M | -$32.3M | -$94.4M | -$30M | -$8M | |
Operating Income (Adjusted) | -$16.7M | -$32.3M | -$94.4M | -$30M | -$8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $51M | $68.1M | $78.2M | $103.6M | |
Revenue Growth (YoY) | -- | -- | 33.69% | 14.8% | 32.47% | |
Cost of Revenues | -- | $15.9M | $18.3M | $18.2M | $20.1M | |
Gross Profit | -- | $35.1M | $49.8M | $60M | $83.5M | |
Gross Profit Margin | -- | 68.9% | 73.13% | 76.72% | 80.63% | |
R&D Expenses | -- | $25.7M | $27.2M | $27.3M | $30.4M | |
Selling, General & Admin | -- | $36.5M | $37.5M | $39.1M | $51M | |
Other Inc / (Exp) | -- | $1.9M | $929K | -$2M | $2M | |
Operating Expenses | -- | $62.2M | $64.7M | $66.4M | $81.4M | |
Operating Income | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -$25.2M | -$14M | -$8.4M | $4.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | $58K | $108K | $1.4M | -$214K | |
Net Income to Company | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Basic EPS (Cont. Ops) | -- | -$0.41 | -$0.21 | -$0.14 | $0.06 | |
Diluted EPS (Cont. Ops) | -- | -$0.45 | -$0.21 | -$0.14 | $0.05 | |
Weighted Average Basic Share | -- | $61.2M | $65.6M | $68.5M | $75.7M | |
Weighted Average Diluted Share | -- | $61.9M | $65.6M | $68.5M | $83.4M | |
EBITDA | -- | -$24.9M | -$12.6M | -$4M | $5.1M | |
EBIT | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Revenue (Reported) | -- | $51M | $68.1M | $78.2M | $103.6M | |
Operating Income (Reported) | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Operating Income (Adjusted) | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | $245.5M | $314.6M | $396.9M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | $82.2M | $81.8M | $94.2M | |
Gross Profit | -- | -- | $163.3M | $232.8M | $302.7M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | $103.9M | $101M | $116.2M | |
Selling, General & Admin | -- | -- | $141.6M | $153.3M | $185.9M | |
Other Inc / (Exp) | -- | $1.5M | $2.1M | -$505K | $7.3M | |
Operating Expenses | -- | -- | $245.5M | $254.3M | $302.1M | |
Operating Income | -- | -- | -$82.2M | -$21.5M | $592K | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -- | -$80.1M | -$22M | $7.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | $362K | $1.9M | -$1.7M | |
Net Income to Company | -- | -- | -$80.5M | -$23.9M | $9.6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -- | -$80.5M | -$23.9M | $9.6M | |
Basic EPS (Cont. Ops) | -- | -- | -$1.27 | -$0.35 | $0.13 | |
Diluted EPS (Cont. Ops) | -- | -- | -$1.30 | -$0.35 | $0.11 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -- | -$72.9M | -$11.4M | $11.3M | |
EBIT | -- | -- | -$82.2M | -$21.5M | $592K | |
Revenue (Reported) | -- | -- | $245.5M | $314.6M | $396.9M | |
Operating Income (Reported) | -- | -- | -$82.2M | -$21.5M | $592K | |
Operating Income (Adjusted) | -- | -- | -$82.2M | -$21.5M | $592K |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $51M | $68.1M | $78.2M | $103.6M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | $15.9M | $18.3M | $18.2M | $20.1M | |
Gross Profit | -- | $35.1M | $49.8M | $60M | $83.5M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | $25.7M | $27.2M | $27.3M | $30.4M | |
Selling, General & Admin | -- | $36.5M | $37.5M | $39.1M | $51M | |
Other Inc / (Exp) | -- | $1.9M | $929K | -$2M | $2M | |
Operating Expenses | -- | $62.2M | $64.7M | $66.4M | $81.4M | |
Operating Income | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -$25.2M | -$14M | -$8.4M | $4.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | $58K | $108K | $1.4M | -$214K | |
Net Income to Company | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Basic EPS (Cont. Ops) | -- | -$0.41 | -$0.21 | -$0.14 | $0.06 | |
Diluted EPS (Cont. Ops) | -- | -$0.45 | -$0.21 | -$0.14 | $0.05 | |
Weighted Average Basic Share | -- | $61.2M | $65.6M | $68.5M | $75.7M | |
Weighted Average Diluted Share | -- | $61.9M | $65.6M | $68.5M | $83.4M | |
EBITDA | -- | -$24.9M | -$12.6M | -$4M | $5.1M | |
EBIT | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Revenue (Reported) | -- | $51M | $68.1M | $78.2M | $103.6M | |
Operating Income (Reported) | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M | |
Operating Income (Adjusted) | -- | -$27.1M | -$14.9M | -$6.4M | $2.2M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $56.4M | $231M | $75.4M | $69M | $159.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $9M | $11.8M | $33.1M | $42.2M | $58M | |
Inventory | -- | $2M | $10.8M | $4.1M | $8.1M | |
Prepaid Expenses | $10M | $9.8M | $6.9M | $14.5M | $11.1M | |
Other Current Assets | $3.4M | -- | -- | -- | -- | |
Total Current Assets | $78.9M | $256.7M | $142.7M | $131.4M | $241M | |
Property Plant And Equipment | $3.4M | $2.2M | $1.2M | $1.7M | $2.5M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | $764K | $31.1M | $133.7M | $133.7M | $133.7M | |
Other Intangibles | -- | $8M | $52.7M | $45.4M | $40.6M | |
Other Long-Term Assets | $3M | $722K | $1.8M | $1.7M | $1.2M | |
Total Assets | $86.3M | $302.4M | $339.6M | $321.7M | $441.6M | |
Accounts Payable | $2.4M | $3.2M | $13.8M | $5.9M | $5.5M | |
Accrued Expenses | -- | $7.5M | $15.7M | $19.1M | $23.6M | |
Current Portion Of Long-Term Debt | -- | $4.2M | $3.5M | $3.4M | -- | |
Current Portion Of Capital Lease Obligations | $1.5M | $1.6M | $813K | $335K | -- | |
Other Current Liabilities | -- | $9.7M | $16.9M | $1.8M | $1.7M | |
Total Current Liabilities | $19.5M | $41.4M | $87.6M | $70.8M | $77.3M | |
Long-Term Debt | -- | $8.3M | $4.1M | $1.1M | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $21.8M | $52.3M | $95.1M | $74.7M | $83M | |
Common Stock | $196.9M | $61K | $67K | $70K | $75K | |
Other Common Equity Adj | -$621K | -- | -$6K | $9K | $44K | |
Common Equity | $64.5M | $250M | $244.5M | $247.1M | $358.5M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $64.5M | $250M | $244.5M | $247.1M | $358.5M | |
Total Liabilities and Equity | $86.3M | $302.4M | $339.6M | $321.7M | $441.6M | |
Cash and Short Terms | $56.4M | $231M | $75.4M | $69M | $159.2M | |
Total Debt | -- | $12.5M | $7.6M | $4.5M | -- |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | -- | -- | $61.4M | $73.4M | $168.9M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | $31M | $37M | $52M | |
Inventory | -- | -- | $8.8M | $6.3M | $9.6M | |
Prepaid Expenses | -- | -- | $9.2M | $13.2M | $15M | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | -- | -- | $125.7M | $131.5M | $250.1M | |
Property Plant And Equipment | -- | -- | $1.3M | $1.6M | $3.2M | |
Long-Term Investments | -- | -- | $5.5M | -- | -- | |
Goodwill | -- | -- | $133.7M | $133.7M | $134.6M | |
Other Intangibles | -- | -- | $50.8M | $44.3M | $43M | |
Other Long-Term Assets | -- | -- | $1.7M | $1.2M | $1.5M | |
Total Assets | -- | -- | $321.1M | $318.8M | $455.4M | |
Accounts Payable | -- | -- | $9.5M | $9.4M | $5.2M | |
Accrued Expenses | -- | -- | $11.8M | $15M | $17.6M | |
Current Portion Of Long-Term Debt | -- | -- | $4.9M | $4.1M | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | $580K | $342K | -- | |
Other Current Liabilities | -- | -- | $17.5M | $2.5M | $2M | |
Total Current Liabilities | -- | -- | $80.6M | $74M | $74M | |
Long-Term Debt | -- | -- | $2.8M | $1.2M | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | -- | -- | $86.3M | $78.9M | $79.1M | |
Common Stock | -- | -- | $68K | $71K | $76K | |
Other Common Equity Adj | -- | -- | $18K | $10K | $45K | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | -- | -- | $234.8M | $239.8M | $376.3M | |
Total Liabilities and Equity | -- | -- | $321.1M | $318.8M | $455.4M | |
Cash and Short Terms | -- | -- | $61.4M | $73.4M | $168.9M | |
Total Debt | -- | -- | $7.7M | $5.2M | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$16.3M | -$33.6M | -$91.6M | -$28.2M | -$4.6M | |
Depreciation & Amoritzation | $657K | $876K | $9.2M | $10M | $10.1M | |
Stock-Based Compensation | $8.1M | $11.8M | $34.7M | $38.5M | $42.3M | |
Change in Accounts Receivable | -$1.1M | -$2.7M | $6.5M | -$9.1M | -$16.1M | |
Change in Inventories | -- | -$859K | -$497K | $5.8M | -$4M | |
Cash From Operations | -$7.3M | -$12.2M | -$57.1M | $7.5M | $32.6M | |
Capital Expenditures | $653K | $81K | $701K | $2.2M | $5.1M | |
Cash Acquisitions | -- | -$3M | -$110.9M | -- | -- | |
Cash From Investing | -$653K | -$7.1M | -$111.6M | -$2.2M | -$10.1M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $3.1M | $2.1M | $648K | $314K | -- | |
Long-Term Debt Repaid | -$3.1M | -$41K | -$3.5M | -$3.9M | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$1.1M | -$4.7M | -$4.1M | -$27.2M | -$40.3M | |
Cash From Financing | $445K | $194M | $27.7M | -$25M | $67.3M | |
Beginning Cash (CF) | $64.1M | $56.6M | $231.3M | $90.4M | $70.7M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$7.5M | $174.7M | -$141M | -$19.7M | $89.7M | |
Ending Cash (CF) | $56.6M | $231.3M | $90.4M | $70.7M | $160.5M | |
Levered Free Cash Flow | -$7.9M | -$12.2M | -$57.8M | $5.3M | $27.5M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Depreciation & Amoritzation | -- | $2.2M | $2.3M | $2.4M | $2.9M | |
Stock-Based Compensation | -- | $6.1M | $9M | $8.3M | $9.9M | |
Change in Accounts Receivable | -- | $17.2M | $2.1M | $5.1M | $5.6M | |
Change in Inventories | -- | -$1.1M | $1.1M | -$2.2M | -$1.5M | |
Cash From Operations | -- | -$21.5M | -$9.2M | $10.7M | $12.1M | |
Capital Expenditures | -- | $159K | $374K | $1.1M | $1.5M | |
Cash Acquisitions | -- | -$112.3M | -- | -- | -$2.8M | |
Cash From Investing | -- | -$112.5M | -$374K | -$1.1M | -$4.3M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $314K | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -$720K | -$5.7M | -$5.7M | $2.2M | |
Cash From Financing | -$87K | $873K | -$4.7M | -$5.7M | $2.2M | |
Beginning Cash (CF) | $56.6M | $231.3M | $90.4M | $70.7M | $160.5M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$3.1M | -$133.1M | -$14.3M | $3.9M | $9.9M | |
Ending Cash (CF) | $53.5M | $98.2M | $76.1M | $74.6M | $170.4M | |
Levered Free Cash Flow | -- | -$21.7M | -$9.6M | $9.6M | $10.5M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -- | -$80.5M | -$23.9M | $9.6M | |
Depreciation & Amoritzation | -- | -- | $9.3M | $10.1M | $10.7M | |
Stock-Based Compensation | -- | $14.5M | $37.5M | $37.8M | $43.9M | |
Change in Accounts Receivable | -- | -- | -$8.5M | -$6.1M | -$15.6M | |
Change in Inventories | -- | -- | $1.7M | $2.5M | -$3.2M | |
Cash From Operations | -- | -- | -$44.7M | $27.4M | $34M | |
Capital Expenditures | -- | $159K | $916K | $2.9M | $5.6M | |
Cash Acquisitions | -- | -$115.3M | $1.4M | -- | -$2.8M | |
Cash From Investing | -- | -- | $457K | -$2.9M | -$13.4M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | $962K | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -$9.1M | -$27.1M | -$32.4M | |
Cash From Financing | -- | -- | $22.1M | -$26M | $75.2M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -- | -$22.1M | -$1.5M | $95.8M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -$33.8M | -$45.6M | $24.5M | $28.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$25.2M | -$14.1M | -$9.8M | $4.4M | |
Depreciation & Amoritzation | -- | $2.2M | $2.3M | $2.4M | $2.9M | |
Stock-Based Compensation | -- | $6.1M | $9M | $8.3M | $9.9M | |
Change in Accounts Receivable | -- | $17.2M | $2.1M | $5.1M | $5.6M | |
Change in Inventories | -- | -$1.1M | $1.1M | -$2.2M | -$1.5M | |
Cash From Operations | -- | -$21.5M | -$9.2M | $10.7M | $12.1M | |
Capital Expenditures | -- | $159K | $374K | $1.1M | $1.5M | |
Cash Acquisitions | -- | -$112.3M | -- | -- | -$2.8M | |
Cash From Investing | -- | -$112.5M | -$374K | -$1.1M | -$4.3M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | $314K | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -$720K | -$5.7M | -$5.7M | $2.2M | |
Cash From Financing | -$87K | $873K | -$4.7M | -$5.7M | $2.2M | |
Beginning Cash (CF) | $56.6M | $231.3M | $90.4M | $70.7M | $160.5M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$3.1M | -$133.1M | -$14.3M | $3.9M | $9.9M | |
Ending Cash (CF) | $53.5M | $98.2M | $76.1M | $74.6M | $170.4M | |
Levered Free Cash Flow | -- | -$21.7M | -$9.6M | $9.6M | $10.5M |
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.