
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 | $1.1B | $1.3B | $1.2B | $1.2B | $980.2M | |
Revenue Growth (YoY) | 0.98% | 20.91% | -9.21% | -0.09% | -15.53% | |
Cost of Revenues | $964.5M | $1.2B | $1B | $1.1B | $1B | |
Gross Profit | $93.4M | $114.2M | $140.9M | $35.8M | -$63M | |
Gross Profit Margin | 8.83% | 8.93% | 12.14% | 3.09% | -6.43% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $49.7M | $58.1M | $58.2M | $67.2M | $63.3M | |
Other Inc / (Exp) | $3.9M | $3.7M | $2.1M | $23.6M | $3.4M | |
Operating Expenses | $49.7M | $58.1M | $58.2M | $67.2M | $63.3M | |
Operating Income | $43.7M | $56.1M | $82.7M | -$31.4M | -$126.3M | |
Net Interest Expenses | $8.1M | $7.3M | $8.9M | $19.5M | $29.5M | |
EBT. Incl. Unusual Items | $39.6M | $52.5M | $75.9M | -$27.2M | -$152.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $9.4M | $10.9M | $13.3M | -$8.5M | -$46.9M | |
Net Income to Company | $30.2M | $41.5M | $62.7M | -$18.7M | -$105.5M | |
Minority Interest in Earnings | $3.5M | -$2.8M | -$2.1M | -$538K | $163K | |
Net Income to Common Excl Extra Items | $33.7M | $38.7M | $60.5M | -$19.3M | -$105.4M | |
Basic EPS (Cont. Ops) | $0.76 | $0.87 | $1.36 | -$0.41 | -$2.19 | |
Diluted EPS (Cont. Ops) | $0.76 | $0.87 | $1.36 | -$0.41 | -$2.19 | |
Weighted Average Basic Share | $44.4M | $44.4M | $44.4M | $47.1M | $48.1M | |
Weighted Average Diluted Share | $44.4M | $44.4M | $44.4M | $47.1M | $48.1M | |
EBITDA | $87M | $107.2M | $130.5M | $22.8M | -$99.6M | |
EBIT | $47.7M | $59.7M | $84.8M | -$7.8M | -$122.9M | |
Revenue (Reported) | $1.1B | $1.3B | $1.2B | $1.2B | $980.2M | |
Operating Income (Reported) | $43.7M | $56.1M | $82.7M | -$31.4M | -$126.3M | |
Operating Income (Adjusted) | $47.7M | $59.7M | $84.8M | -$7.8M | -$122.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $258.5M | $274.8M | $288.1M | $239.5M | |
Revenue Growth (YoY) | -- | -- | 6.32% | 4.83% | -16.87% | |
Cost of Revenues | -- | $253.6M | $255.9M | $267.7M | $218M | |
Gross Profit | -- | $4.9M | $18.9M | $20.4M | $21.5M | |
Gross Profit Margin | -- | 1.91% | 6.89% | 7.09% | 8.97% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $14.3M | $15.6M | $14.4M | $16.5M | |
Other Inc / (Exp) | -- | -$296K | -$2.6M | $460K | $760K | |
Operating Expenses | -- | $14.3M | $15.6M | $14.4M | $16.5M | |
Operating Income | -- | -$9.4M | $3.4M | $6M | $5M | |
Net Interest Expenses | -- | $2M | $3.3M | $5.7M | $8.9M | |
EBT. Incl. Unusual Items | -- | -$11.6M | -$2.5M | $832K | -$3.1M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | $1.3M | $1.8M | $307K | -$313K | |
Net Income to Company | -- | -$13M | -$4.3M | $525K | -$2.8M | |
Minority Interest in Earnings | -- | -$628K | -$398K | -$931K | -$1.8M | |
Net Income to Common Excl Extra Items | -- | -$13.6M | -$4.7M | -$406K | -$4.6M | |
Basic EPS (Cont. Ops) | -- | -$0.31 | -$0.11 | -$0.01 | -$0.08 | |
Diluted EPS (Cont. Ops) | -- | -$0.31 | -$0.11 | -$0.01 | -$0.08 | |
Weighted Average Basic Share | -- | $44.4M | $44.4M | $47.9M | $54M | |
Weighted Average Diluted Share | -- | $44.4M | $44.4M | $47.9M | $54M | |
EBITDA | -- | $2M | $9.3M | $12.1M | $12.3M | |
EBIT | -- | -$9.7M | $741K | $6.5M | $5.8M | |
Revenue (Reported) | -- | $258.5M | $274.8M | $288.1M | $239.5M | |
Operating Income (Reported) | -- | -$9.4M | $3.4M | $6M | $5M | |
Operating Income (Adjusted) | -- | -$9.7M | $741K | $6.5M | $5.8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | $1.2B | $1.2B | $931.6M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | $1B | $1.1B | $993.5M | |
Gross Profit | -- | -- | $154.9M | $37.3M | -$62M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | -- | $59.5M | $66M | $65.3M | |
Other Inc / (Exp) | -- | $2.2M | -$207K | $26.7M | $3.7M | |
Operating Expenses | -- | -- | $59.5M | $66M | $65.3M | |
Operating Income | -- | -- | $95.4M | -$28.7M | -$127.3M | |
Net Interest Expenses | -- | $5.5M | $10.2M | $21.9M | $32.7M | |
EBT. Incl. Unusual Items | -- | -- | $85.1M | -$23.9M | -$156.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | $13.7M | -$10M | -$47.5M | |
Net Income to Company | -- | -- | $71.4M | -$13.9M | -$108.8M | |
Minority Interest in Earnings | -- | -$2.4M | -$1.9M | -$1.1M | -$672K | |
Net Income to Common Excl Extra Items | -- | -- | $69.5M | -$15M | -$109.5M | |
Basic EPS (Cont. Ops) | -- | -- | $1.56 | -$0.32 | -$2.27 | |
Diluted EPS (Cont. Ops) | -- | -- | $1.56 | -$0.32 | -$2.27 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -- | $137.8M | $25.5M | -$99.4M | |
EBIT | -- | -- | $95.2M | -$2M | -$123.6M | |
Revenue (Reported) | -- | -- | $1.2B | $1.2B | $931.6M | |
Operating Income (Reported) | -- | -- | $95.4M | -$28.7M | -$127.3M | |
Operating Income (Adjusted) | -- | -- | $95.2M | -$2M | -$123.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | $258.5M | $274.8M | $288.1M | $239.5M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | $253.6M | $255.9M | $267.7M | $218M | |
Gross Profit | -- | $4.9M | $18.9M | $20.4M | $21.5M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | $14.3M | $15.6M | $14.4M | $16.5M | |
Other Inc / (Exp) | -- | -$296K | -$2.6M | $460K | $760K | |
Operating Expenses | -- | $14.3M | $15.6M | $14.4M | $16.5M | |
Operating Income | -- | -$9.4M | $3.4M | $6M | $5M | |
Net Interest Expenses | -- | $2M | $3.3M | $5.7M | $8.9M | |
EBT. Incl. Unusual Items | -- | -$11.6M | -$2.5M | $832K | -$3.1M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | $1.3M | $1.8M | $307K | -$313K | |
Net Income to Company | -- | -$13M | -$4.3M | $525K | -$2.8M | |
Minority Interest in Earnings | -- | -$628K | -$398K | -$931K | -$1.8M | |
Net Income to Common Excl Extra Items | -- | -$13.6M | -$4.7M | -$406K | -$4.6M | |
Basic EPS (Cont. Ops) | -- | -$0.31 | -$0.11 | -$0.01 | -$0.08 | |
Diluted EPS (Cont. Ops) | -- | -$0.31 | -$0.11 | -$0.01 | -$0.08 | |
Weighted Average Basic Share | -- | $44.4M | $44.4M | $47.9M | $54M | |
Weighted Average Diluted Share | -- | $44.4M | $44.4M | $47.9M | $54M | |
EBITDA | -- | $2M | $9.3M | $12.1M | $12.3M | |
EBIT | -- | -$9.7M | $741K | $6.5M | $5.8M | |
Revenue (Reported) | -- | $258.5M | $274.8M | $288.1M | $239.5M | |
Operating Income (Reported) | -- | -$9.4M | $3.4M | $6M | $5M | |
Operating Income (Adjusted) | -- | -$9.7M | $741K | $6.5M | $5.8M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $30.9M | $63.3M | $57.9M | $49.2M | $72.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $230.5M | $237.7M | $258.4M | $304.4M | $291.6M | |
Inventory | -- | -- | $9.8M | $5.5M | $4.5M | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | $21.9M | $23M | $14.2M | $14.6M | $14.8M | |
Total Current Assets | $805.1M | $746.5M | $867.3M | $942.5M | $881.7M | |
Property Plant And Equipment | $204.6M | $171.8M | $131M | $114.6M | $131.2M | |
Long-Term Investments | $100.3M | $109.5M | $119.6M | $127.5M | $132M | |
Goodwill | $1.5M | $1.5M | $1.5M | $1.5M | $1.5M | |
Other Intangibles | $5M | $3.2M | $2.2M | $1.7M | $1.2M | |
Other Long-Term Assets | $4.1M | $3.2M | $3.7M | $1.7M | $1.5M | |
Total Assets | $1.1B | $1B | $1.1B | $1.2B | $1.2B | |
Accounts Payable | $148.8M | $179.2M | $160.1M | $203.4M | $225.3M | |
Accrued Expenses | $120.1M | $115.1M | $121.6M | $124.7M | $91.5M | |
Current Portion Of Long-Term Debt | $35.7M | $41.3M | $46.3M | $48.5M | $44.5M | |
Current Portion Of Capital Lease Obligations | $18.3M | $20M | $16.6M | $14.1M | $10.1M | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $607.7M | $466.9M | $476.1M | $584M | $621.1M | |
Long-Term Debt | $162.7M | $195.6M | $227.3M | $251.9M | $255.6M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $858M | $733.4M | $765.4M | $940.5M | $1B | |
Common Stock | $260.8M | $292.2M | $352M | $5K | $5K | |
Other Common Equity Adj | -$1.7M | -$937K | -$2.6M | -$1.5M | -$3.9M | |
Common Equity | $233M | $266.9M | $325M | $249.6M | $163.7M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | $3.6M | $11.1M | $10.4M | $10.9M | $11.8M | |
Total Equity | $262.6M | $302.4M | $359.9M | $260.6M | $175.4M | |
Total Liabilities and Equity | $1.1B | $1B | $1.1B | $1.2B | $1.2B | |
Cash and Short Terms | $30.9M | $63.3M | $57.9M | $49.2M | $72.2M | |
Total Debt | $198.3M | $236.9M | $273.6M | $300.4M | $300.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | -- | -- | $28.9M | $31.2M | $65.1M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | $304.8M | $335.8M | $283.1M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | $24.1M | $14.6M | $26.9M | |
Total Current Assets | -- | -- | $915.6M | $967.1M | $885M | |
Property Plant And Equipment | -- | -- | $127.5M | $113.3M | $123.2M | |
Long-Term Investments | -- | -- | $122.8M | $130.3M | $134.5M | |
Goodwill | -- | -- | $1.5M | $1.5M | $1.5M | |
Other Intangibles | -- | -- | $2.1M | $1.6M | $1.2M | |
Other Long-Term Assets | -- | -- | $3.4M | $1.7M | $1.5M | |
Total Assets | -- | -- | $1.2B | $1.2B | $1.2B | |
Accounts Payable | -- | -- | $201M | $245.9M | $240.2M | |
Accrued Expenses | -- | -- | $114.2M | $117.7M | $87M | |
Current Portion Of Long-Term Debt | -- | -- | $52.7M | $46.4M | $46.8M | |
Current Portion Of Capital Lease Obligations | -- | -- | $16.7M | $11.1M | $7.7M | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | -- | -- | $523.4M | $606.3M | $638.3M | |
Long-Term Debt | -- | -- | $242.7M | $255.6M | $241.3M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | -- | -- | $899.5M | $966.4M | $1B | |
Common Stock | -- | -- | $8K | $5K | $5K | |
Other Common Equity Adj | -- | -- | -$2.1M | -$1.8M | -$4.2M | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | $10.7M | $11.7M | $13.5M | |
Total Equity | -- | -- | $273.4M | $261M | $172.7M | |
Total Liabilities and Equity | -- | -- | $1.2B | $1.2B | $1.2B | |
Cash and Short Terms | -- | -- | $28.9M | $31.2M | $65.1M | |
Total Debt | -- | -- | $295.4M | $302M | $288.1M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $30.2M | $41.5M | $62.7M | -$18.7M | -$105.5M | |
Depreciation & Amoritzation | $39.4M | $47.5M | $45.7M | $30.5M | $23.3M | |
Stock-Based Compensation | -- | -- | -- | $891K | $2M | |
Change in Accounts Receivable | -$42.8M | -$9.5M | -$157.1M | -$91.9M | $80.6M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$50.2M | -$90.6M | -$66.2M | -$10.3M | $1.9M | |
Capital Expenditures | $31M | $18.8M | $4.8M | $10.8M | $7.4M | |
Cash Acquisitions | -$16.2M | -$587K | -$664K | -$540K | -- | |
Cash From Investing | $195.8M | -$8.5M | $5.6M | $4.5M | $3.2M | |
Dividends Paid (Ex Special Dividend) | -$6.4M | -$2.6M | -$2.5M | -$110K | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $91.4M | $273.2M | $75.3M | $123.3M | $173.1M | |
Long-Term Debt Repaid | -$132.3M | -$240.3M | -$51.1M | -$141.6M | -$190.3M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$657K | $355K | -$1.6M | $15.8M | $35.9M | |
Cash From Financing | -$48M | $30.6M | $20.1M | -$2.6M | $18.8M | |
Beginning Cash (CF) | $81.7M | $180.4M | $111.2M | $72M | $63.8M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $97.7M | -$68.5M | -$40.5M | -$8.4M | $23.9M | |
Ending Cash (CF) | $180.4M | $111.2M | $72M | $63.8M | $87.6M | |
Levered Free Cash Flow | -$81.2M | -$109.4M | -$71M | -$21.1M | -$5.5M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$13M | -$4.3M | $525K | -$2.8M | |
Depreciation & Amoritzation | -- | $11.7M | $8.6M | $5.6M | $6.5M | |
Stock-Based Compensation | -- | -- | -- | $677K | $464K | |
Change in Accounts Receivable | -- | -$22.4M | -$79.6M | -$48.2M | -$2.1M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -$37.7M | -$34.8M | -$9.9M | $6.4M | |
Capital Expenditures | -- | $714K | $1.2M | $3.1M | $1.8M | |
Cash Acquisitions | -- | -$1M | -- | -- | -- | |
Cash From Investing | -- | -$836K | $48K | -$432K | $1.1M | |
Dividends Paid (Ex Special Dividend) | -- | -$1.5M | -$110K | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $30.1M | $3.2M | $5.2M | $19K | |
Long-Term Debt Repaid | -- | -$12.5M | -$13.6M | -$12M | -$13.9M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | $1M | $16.6M | -$156K | -$148K | |
Cash From Financing | -- | $17.1M | $6.1M | -$6.9M | -$14M | |
Beginning Cash (CF) | -- | $111.2M | $72M | $63.8M | $87.6M | |
Foreign Exchange Rate Adjustment | -- | -$401K | $190K | -$31K | -$2K | |
Additions / Reductions | -- | -$21.4M | -$28.6M | -$17.3M | -$6.4M | |
Ending Cash (CF) | -- | $89.4M | $43.6M | $46.5M | $81.1M | |
Levered Free Cash Flow | -- | -$38.4M | -$35.9M | -$13M | $4.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -- | $71.4M | -$13.9M | -$108.8M | |
Depreciation & Amoritzation | -- | -- | $42.6M | $27.5M | $24.2M | |
Stock-Based Compensation | -- | -- | -- | $1.6M | $1.8M | |
Change in Accounts Receivable | -- | -- | -$214.3M | -$60.6M | $126.8M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -- | -$63.3M | $14.6M | $18.3M | |
Capital Expenditures | -- | $714K | $5.2M | $12.8M | $6.1M | |
Cash Acquisitions | -- | -$1M | $336K | -$540K | -- | |
Cash From Investing | -- | -- | $6.4M | $4M | $4.8M | |
Dividends Paid (Ex Special Dividend) | -- | -$1.5M | -$1M | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | $48.3M | $125.3M | $167.9M | |
Long-Term Debt Repaid | -- | -- | -$52.2M | -$140M | -$192.1M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | $14M | -$947K | $35.9M | |
Cash From Financing | -- | -- | $9.1M | -$15.6M | $11.7M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -- | -$47.7M | $3M | $34.8M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -- | -$68.5M | $1.8M | $12.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$13M | -$4.3M | $525K | -$2.8M | |
Depreciation & Amoritzation | -- | $11.7M | $8.6M | $5.6M | $6.5M | |
Stock-Based Compensation | -- | -- | -- | $677K | $464K | |
Change in Accounts Receivable | -- | -$22.4M | -$79.6M | -$48.2M | -$2.1M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -$37.7M | -$34.8M | -$9.9M | $6.4M | |
Capital Expenditures | -- | $714K | $1.2M | $3.1M | $1.8M | |
Cash Acquisitions | -- | -$1M | -- | -- | -- | |
Cash From Investing | -- | -$836K | $48K | -$432K | $1.1M | |
Dividends Paid (Ex Special Dividend) | -- | -$1.5M | -$110K | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $30.1M | $3.2M | $5.2M | $19K | |
Long-Term Debt Repaid | -- | -$12.5M | -$13.6M | -$12M | -$13.9M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | $1M | $16.6M | -$156K | -$148K | |
Cash From Financing | -- | $17.1M | $6.1M | -$6.9M | -$14M | |
Beginning Cash (CF) | -- | $111.2M | $72M | $63.8M | $87.6M | |
Foreign Exchange Rate Adjustment | -- | -$401K | $190K | -$31K | -$2K | |
Additions / Reductions | -- | -$21.4M | -$28.6M | -$17.3M | -$6.4M | |
Ending Cash (CF) | -- | $89.4M | $43.6M | $46.5M | $81.1M | |
Levered Free Cash Flow | -- | -$38.4M | -$35.9M | -$13M | $4.6M |
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.