
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 | $219.6M | $214.2M | $209.2M | $176.2M | $189.3M | |
Revenue Growth (YoY) | 39.13% | -2.46% | -2.33% | -15.78% | 7.42% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $92.3M | $96.6M | $89.9M | $82.8M | $78.1M | |
Other Inc / (Exp) | $2.3M | -- | -- | $30.4M | -- | |
Operating Expenses | $92.3M | $96.6M | $89.9M | $116.6M | $78.1M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $56.6M | $73.1M | $73.2M | $79.4M | $63.3M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $11.3M | $14.5M | $14.9M | $16.7M | $13.6M | |
Net Income to Company | $45.4M | $58.6M | $58.2M | $62.7M | $49.7M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $45.4M | $58.6M | $58.2M | $62.7M | $49.7M | |
Basic EPS (Cont. Ops) | $2.51 | $3.26 | $3.35 | $3.73 | $3.03 | |
Diluted EPS (Cont. Ops) | $2.47 | $3.17 | $3.23 | $3.62 | $2.92 | |
Weighted Average Basic Share | $18.1M | $18M | $17.4M | $16.8M | $16.4M | |
Weighted Average Diluted Share | $18.3M | $18.5M | $18M | $17.3M | $17M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $72.5M | $86.4M | $95.8M | $151.7M | $157.1M | |
Revenue (Reported) | $219.6M | $214.2M | $209.2M | $176.2M | $189.3M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $72.5M | $86.4M | $95.8M | $151.7M | $157.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $55M | $52.3M | $43.7M | $45.4M | $47.7M | |
Revenue Growth (YoY) | 14.52% | -4.86% | -16.57% | 3.95% | 5.11% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $24.9M | $23.4M | $20.2M | $19.7M | $20.3M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $24.9M | $23.4M | $20.2M | $19.7M | $20.3M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $18.9M | $17.8M | $11.6M | $14M | $15.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $3.7M | $3.5M | $2.4M | $3.1M | $3.4M | |
Net Income to Company | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Basic EPS (Cont. Ops) | $0.84 | $0.81 | $0.54 | $0.66 | $0.75 | |
Diluted EPS (Cont. Ops) | $0.82 | $0.78 | $0.53 | $0.64 | $0.72 | |
Weighted Average Basic Share | $18.1M | $17.7M | $17M | $16.4M | $16.4M | |
Weighted Average Diluted Share | $18.5M | $18.4M | $17.6M | $16.9M | $17.1M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $22.3M | $20.9M | $24.8M | $37.4M | $37.1M | |
Revenue (Reported) | $55M | $52.3M | $43.7M | $45.4M | $47.7M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $22.3M | $20.9M | $24.8M | $37.4M | $37.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $226.6M | $211.6M | $200.6M | $178M | $191.6M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $95.6M | $95.1M | $86.7M | $82.4M | $78.7M | |
Other Inc / (Exp) | -- | -- | -- | $30.4M | -- | |
Operating Expenses | $95.6M | $95.1M | $86.7M | $116.2M | $78.7M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $66.7M | $72M | $67M | $81.8M | $65M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $13.2M | $14.3M | $13.8M | $17.4M | $13.8M | |
Net Income to Company | $53.4M | $57.7M | $53.2M | $64.4M | $51.1M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $53.4M | $57.7M | $53.2M | $64.4M | $51.1M | |
Basic EPS (Cont. Ops) | $2.96 | $3.24 | $3.08 | $3.83 | $3.12 | |
Diluted EPS (Cont. Ops) | $2.92 | $3.13 | $2.98 | $3.74 | $3.00 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $80.5M | $85M | $99.7M | $164.3M | $156.8M | |
Revenue (Reported) | $226.6M | $211.6M | $200.6M | $178M | $191.6M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $80.5M | $85M | $99.7M | $164.3M | $156.8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $55M | $52.3M | $43.7M | $45.4M | $47.7M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $24.9M | $23.4M | $20.2M | $19.7M | $20.3M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $24.9M | $23.4M | $20.2M | $19.7M | $20.3M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $18.9M | $17.8M | $11.6M | $14M | $15.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $3.7M | $3.5M | $2.4M | $3.1M | $3.4M | |
Net Income to Company | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Basic EPS (Cont. Ops) | $0.84 | $0.81 | $0.54 | $0.66 | $0.75 | |
Diluted EPS (Cont. Ops) | $0.82 | $0.78 | $0.53 | $0.64 | $0.72 | |
Weighted Average Basic Share | $18.1M | $17.7M | $17M | $16.4M | $16.4M | |
Weighted Average Diluted Share | $18.5M | $18.4M | $17.6M | $16.9M | $17.1M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $22.3M | $20.9M | $24.8M | $37.4M | $37.1M | |
Revenue (Reported) | $55M | $52.3M | $43.7M | $45.4M | $47.7M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $22.3M | $20.9M | $24.8M | $37.4M | $37.1M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $300.3M | $486.8M | $234.9M | $330.2M | $359.1M | |
Short Term Investments | $803.1M | $724.5M | $701.7M | $183.9M | $268.2M | |
Accounts Receivable, Net | $15.2M | $13.9M | $16.4M | $20.9M | $21.7M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $1.1B | $1.2B | $953M | $534.9M | $649M | |
Property Plant And Equipment | $60.3M | $57.7M | $56.3M | $55.1M | $53M | |
Long-Term Investments | $803.1M | $724.5M | $701.7M | $183.9M | $268.2M | |
Goodwill | $19.5M | $19.5M | $19.5M | $19.3M | $19.3M | |
Other Intangibles | $16.6M | $25.6M | $31.8M | $29M | $28M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $3.6B | $3.9B | $3.9B | $4.2B | $4.2B | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $26.6M | -- | -- | -- | -- | |
Long-Term Debt | $197M | $122.2M | $122.4M | $110.2M | $110.4M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $3.2B | $3.5B | $3.6B | $3.8B | $3.8B | |
Common Stock | $18.1M | $17.8M | $17M | $16.4M | $16.5M | |
Other Common Equity Adj | $21.3M | $13.7M | -$65.1M | -$51.7M | -$60.6M | |
Common Equity | $370M | $407.4M | $357M | $407.1M | $438.9M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $370M | $407.4M | $357M | $407.1M | $438.9M | |
Total Liabilities and Equity | $3.6B | $3.9B | $3.9B | $4.2B | $4.2B | |
Cash and Short Terms | $1.1B | $1.2B | $936.6M | $514M | $627.3M | |
Total Debt | $197M | $122.2M | $122.4M | $110.2M | $110.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $413.4M | $528.6M | $328M | $371.9M | $536.3M | |
Short Term Investments | $777.2M | $793.4M | $698.6M | $599.9M | $217.3M | |
Accounts Receivable, Net | $11.3M | $10.5M | $14.4M | $16.6M | $17.7M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $1.2B | $1.3B | $1B | $988.4M | $771.4M | |
Property Plant And Equipment | $59.2M | $57.4M | $56.1M | $54.2M | $50.9M | |
Long-Term Investments | $777.2M | $793.4M | $698.6M | $599.9M | $217.3M | |
Goodwill | $19.5M | $19.5M | $19.5M | $19.3M | $19.3M | |
Other Intangibles | $20.7M | $30.9M | $29.8M | $29.1M | $26.5M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $3.7B | $4B | $4.1B | $4.2B | $4.4B | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | $17.5M | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $17.5M | -- | -- | -- | -- | |
Long-Term Debt | $147M | $122.2M | $122.4M | $110.2M | $110.4M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $3.4B | $3.6B | $3.7B | $3.8B | $4B | |
Common Stock | $18.1M | $17.7M | $17.1M | $16.4M | $16.2M | |
Other Common Equity Adj | $12.2M | -$16.3M | -$60.4M | -$59.1M | -$57.9M | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $374.7M | $387.1M | $368M | $408.7M | $443.7M | |
Total Liabilities and Equity | $3.7B | $4B | $4.1B | $4.2B | $4.4B | |
Cash and Short Terms | $1.2B | $1.3B | $1B | $971.8M | $753.6M | |
Total Debt | $164.6M | $122.2M | $122.4M | $110.2M | $110.4M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $45.4M | $58.6M | $58.2M | $62.7M | $49.7M | |
Depreciation & Amoritzation | $6.6M | $6.4M | $7M | $6.4M | $6.5M | |
Stock-Based Compensation | $1.3M | $1.6M | $2.8M | $2.2M | $2.3M | |
Change in Accounts Receivable | -$3.1M | $3.4M | -$1.1M | -$8.5M | $1.4M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $5.6M | $96.3M | $123.6M | $58.5M | $59.4M | |
Capital Expenditures | $3.3M | $2.9M | $4.5M | $4.7M | $3.4M | |
Cash Acquisitions | -$687K | -- | -- | $36.1M | -- | |
Cash From Investing | -$156.2M | -$159.8M | -$408.9M | -$143.4M | -$13.9M | |
Dividends Paid (Ex Special Dividend) | -$2.5M | -$5.4M | -$8M | -$8.7M | -$9.2M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $124.1M | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$105.6M | -$75M | -- | -$12.4M | -- | |
Repurchase of Common Stock | -$293K | -$9.2M | -$22.7M | -$17.8M | -$1.3M | |
Other Financing Activities | -$319K | -$625K | -$1.2M | -$731K | -$759K | |
Cash From Financing | $292.8M | $250.1M | $33.3M | $180.1M | -$16.5M | |
Beginning Cash (CF) | $158.1M | $300.3M | $486.8M | $234.9M | $330.2M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $142.2M | $186.5M | -$251.9M | $95.3M | $28.9M | |
Ending Cash (CF) | $300.3M | $486.8M | $234.9M | $330.2M | $359.1M | |
Levered Free Cash Flow | $2.3M | $93.4M | $119.1M | $53.9M | $56M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Depreciation & Amoritzation | $1.6M | $1.7M | $1.7M | $1.6M | $1.5M | |
Stock-Based Compensation | $390K | $528K | $525K | $481K | $569K | |
Change in Accounts Receivable | -$418K | $2M | $609K | $6.5M | $6.7M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $8.1M | $70.6M | $25.4M | $19.2M | $26.1M | |
Capital Expenditures | $90K | $1.3M | $1.6M | $474K | $1.1M | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$15.5M | -$132.6M | -$31.3M | $12.5M | -$9.8M | |
Dividends Paid (Ex Special Dividend) | -$904K | -$2M | -$2.2M | -$2.1M | -$2.5M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$59M | -- | -- | -- | -- | |
Repurchase of Common Stock | -$786K | -$3M | -- | -$35K | -$8.3M | |
Other Financing Activities | -$106K | -$195K | -$343K | -$132K | -$262K | |
Cash From Financing | $120.5M | $103.8M | $99.1M | $10.1M | $160.9M | |
Beginning Cash (CF) | $300.3M | $486.8M | $234.9M | $330.2M | $359.1M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $113.1M | $41.8M | $93.1M | $41.8M | $177.2M | |
Ending Cash (CF) | $413.4M | $528.6M | $328M | $371.9M | $536.3M | |
Levered Free Cash Flow | $8.1M | $69.3M | $23.8M | $18.7M | $25M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $53.4M | $57.7M | $53.2M | $64.4M | $51.1M | |
Depreciation & Amoritzation | $6.6M | $6.5M | $7M | $6.3M | $6.4M | |
Stock-Based Compensation | $1.4M | $1.8M | $2.8M | $2.1M | $2.4M | |
Change in Accounts Receivable | -$570K | $5.8M | -$2.5M | -$2.6M | $1.6M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $9.5M | $158.7M | $78.3M | $52.3M | $66.3M | |
Capital Expenditures | $2.2M | $4.1M | $4.7M | $3.6M | $4M | |
Cash Acquisitions | -$687K | -- | -- | $36.1M | -- | |
Cash From Investing | -$196.8M | -$276.9M | -$307.6M | -$99.6M | -$36.2M | |
Dividends Paid (Ex Special Dividend) | -$2.9M | -$6.4M | -$8.3M | -$8.7M | -$9.5M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$144.9M | -- | -- | -- | -- | |
Repurchase of Common Stock | -$1.1M | -$11.5M | -$19.7M | -$17.8M | -$9.6M | |
Other Financing Activities | -$341K | -$714K | -$1.3M | -$520K | -$889K | |
Cash From Financing | $464.7M | $233.4M | $28.6M | $91.2M | $134.2M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $277.3M | $115.2M | -$200.6M | $43.9M | $164.4M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | $7.2M | $154.6M | $73.6M | $48.7M | $62.3M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $15.2M | $14.3M | $9.2M | $10.9M | $12.3M | |
Depreciation & Amoritzation | $1.6M | $1.7M | $1.7M | $1.6M | $1.5M | |
Stock-Based Compensation | $390K | $528K | $525K | $481K | $569K | |
Change in Accounts Receivable | -$418K | $2M | $609K | $6.5M | $6.7M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $8.1M | $70.6M | $25.4M | $19.2M | $26.1M | |
Capital Expenditures | $90K | $1.3M | $1.6M | $474K | $1.1M | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$15.5M | -$132.6M | -$31.3M | $12.5M | -$9.8M | |
Dividends Paid (Ex Special Dividend) | -$904K | -$2M | -$2.2M | -$2.1M | -$2.5M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$59M | -- | -- | -- | -- | |
Repurchase of Common Stock | -$786K | -$3M | -- | -$35K | -$8.3M | |
Other Financing Activities | -$106K | -$195K | -$343K | -$132K | -$262K | |
Cash From Financing | $120.5M | $103.8M | $99.1M | $10.1M | $160.9M | |
Beginning Cash (CF) | $300.3M | $486.8M | $234.9M | $330.2M | $359.1M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $113.1M | $41.8M | $93.1M | $41.8M | $177.2M | |
Ending Cash (CF) | $413.4M | $528.6M | $328M | $371.9M | $536.3M | |
Levered Free Cash Flow | $8.1M | $69.3M | $23.8M | $18.7M | $25M |
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.