
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 | $175.7M | $190.2M | $187.5M | $198.6M | $228.3M | |
Revenue Growth (YoY) | 10.46% | 8.26% | -1.41% | 5.92% | 14.94% | |
Cost of Revenues | $4.7M | $3.6M | $9.4M | $9.6M | $13.6M | |
Gross Profit | $171M | $186.6M | $178.1M | $189M | $214.7M | |
Gross Profit Margin | 97.32% | 98.12% | 95% | 95.17% | 94.06% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $16.3M | $26.9M | $19.3M | $20.9M | $27.9M | |
Other Inc / (Exp) | -$37K | -$10.9M | -$89.9M | -$40.6M | -$37.4M | |
Operating Expenses | $69.1M | $82.2M | $74.3M | $73M | $90.7M | |
Operating Income | $101.9M | $104.4M | $103.8M | $116M | $124.1M | |
Net Interest Expenses | $21M | $21.5M | $21.4M | $21.7M | -- | |
EBT. Incl. Unusual Items | $80.9M | $72M | -$7.5M | $53.7M | $124.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | $80.9M | $72M | -$7.5M | $53.7M | $124.4M | |
Minority Interest in Earnings | -- | -- | -- | $13K | $681K | |
Net Income to Common Excl Extra Items | $80.9M | $72M | -$7.5M | $53.7M | $125.1M | |
Basic EPS (Cont. Ops) | $0.85 | $0.74 | -$0.08 | $0.50 | $0.81 | |
Diluted EPS (Cont. Ops) | $0.85 | $0.74 | -$0.08 | $0.50 | $0.80 | |
Weighted Average Basic Share | $95.2M | $96M | $96.7M | $106M | $154.8M | |
Weighted Average Diluted Share | $95.2M | $96.1M | $96.7M | $106.2M | $155.2M | |
EBITDA | $157.3M | $151.1M | $72.9M | $145.8M | $211.5M | |
EBIT | $104.5M | $95.7M | $22.5M | $94.6M | $154.7M | |
Revenue (Reported) | $175.7M | $190.2M | $187.5M | $198.6M | $228.3M | |
Operating Income (Reported) | $101.9M | $104.4M | $103.8M | $116M | $124.1M | |
Operating Income (Adjusted) | $104.5M | $95.7M | $22.5M | $94.6M | $154.7M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $45.2M | $46M | $46.2M | $53.5M | $71.6M | |
Revenue Growth (YoY) | 5.01% | 1.68% | 0.34% | 15.9% | 33.91% | |
Cost of Revenues | $696K | $1.9M | $1.8M | $2.5M | $2.2M | |
Gross Profit | $44.6M | $44.1M | $44.3M | $51M | $69.5M | |
Gross Profit Margin | 98.46% | 95.94% | 96.01% | 95.4% | 96.97% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $5.1M | $5.2M | $5.1M | $6.6M | $8.8M | |
Other Inc / (Exp) | -$192K | -$59.5M | -$2.4M | -$3.3M | $4.3M | |
Operating Expenses | $18.6M | $22.6M | $17.3M | $20.3M | $26.9M | |
Operating Income | $25.9M | $21.5M | $27M | $30.8M | $42.6M | |
Net Interest Expenses | $5.3M | $5.3M | $5.4M | -- | -- | |
EBT. Incl. Unusual Items | $20.5M | -$43.3M | $19.2M | $28.8M | $65.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | $20.5M | -$43.3M | $19.2M | $28.8M | $65.2M | |
Minority Interest in Earnings | -- | -- | -- | -$4K | $609K | |
Net Income to Common Excl Extra Items | $20.5M | -$43.3M | $19.2M | $28.7M | $65.8M | |
Basic EPS (Cont. Ops) | $0.21 | -$0.45 | $0.19 | $0.22 | $0.35 | |
Diluted EPS (Cont. Ops) | $0.21 | -$0.45 | $0.19 | $0.22 | $0.35 | |
Weighted Average Basic Share | $95.4M | $96.4M | $99.1M | $132.8M | $187.2M | |
Weighted Average Diluted Share | $95.4M | $96.4M | $99.1M | $133.2M | $187.4M | |
EBITDA | $39.7M | -$23.9M | $41.3M | $50.4M | $89.7M | |
EBIT | $26.2M | -$37.5M | $29.1M | $37M | $71.9M | |
Revenue (Reported) | $45.2M | $46M | $46.2M | $53.5M | $71.6M | |
Operating Income (Reported) | $25.9M | $21.5M | $27M | $30.8M | $42.6M | |
Operating Income (Adjusted) | $26.2M | -$37.5M | $29.1M | $37M | $71.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $177.8M | $191M | $187.7M | $205.9M | $246.4M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $4.4M | $4.7M | $9.3M | $10.2M | $13.3M | |
Gross Profit | $173.5M | $186.2M | $178.3M | $195.7M | $233.1M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $17.4M | $26.9M | $19.1M | $23.2M | $30.1M | |
Other Inc / (Exp) | -$173K | -$70.2M | -$32.8M | -$41.5M | -$29.8M | |
Operating Expenses | $70.5M | $86.2M | $69M | $76M | $97.2M | |
Operating Income | $103M | $100M | $109.3M | $119.7M | $135.9M | |
Net Interest Expenses | $20.8M | $21.5M | $21.5M | $15M | -- | |
EBT. Incl. Unusual Items | $82M | $8.2M | $55M | $63.2M | $160.8M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | $82M | $8.2M | $55M | $63.2M | $160.8M | |
Minority Interest in Earnings | -- | -- | -- | $9K | $1.3M | |
Net Income to Common Excl Extra Items | $82M | $8.2M | $55M | $63.3M | $162.1M | |
Basic EPS (Cont. Ops) | $0.86 | $0.08 | $0.56 | $0.51 | $0.92 | |
Diluted EPS (Cont. Ops) | $0.86 | $0.08 | $0.56 | $0.51 | $0.92 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | $157.9M | $87.4M | $138.1M | $155M | $250.8M | |
EBIT | $104.7M | $31.9M | $89.1M | $102.5M | $189.6M | |
Revenue (Reported) | $177.8M | $191M | $187.7M | $205.9M | $246.4M | |
Operating Income (Reported) | $103M | $100M | $109.3M | $119.7M | $135.9M | |
Operating Income (Adjusted) | $104.7M | $31.9M | $89.1M | $102.5M | $189.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $45.2M | $46M | $46.2M | $53.5M | $71.6M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $696K | $1.9M | $1.8M | $2.5M | $2.2M | |
Gross Profit | $44.6M | $44.1M | $44.3M | $51M | $69.5M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $5.1M | $5.2M | $5.1M | $6.6M | $8.8M | |
Other Inc / (Exp) | -$192K | -$59.5M | -$2.4M | -$3.3M | $4.3M | |
Operating Expenses | $18.6M | $22.6M | $17.3M | $20.3M | $26.9M | |
Operating Income | $25.9M | $21.5M | $27M | $30.8M | $42.6M | |
Net Interest Expenses | $5.3M | $5.3M | $5.4M | -- | -- | |
EBT. Incl. Unusual Items | $20.5M | -$43.3M | $19.2M | $28.8M | $65.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | $20.5M | -$43.3M | $19.2M | $28.8M | $65.2M | |
Minority Interest in Earnings | -- | -- | -- | -$4K | $609K | |
Net Income to Common Excl Extra Items | $20.5M | -$43.3M | $19.2M | $28.7M | $65.8M | |
Basic EPS (Cont. Ops) | $0.21 | -$0.45 | $0.19 | $0.22 | $0.35 | |
Diluted EPS (Cont. Ops) | $0.21 | -$0.45 | $0.19 | $0.22 | $0.35 | |
Weighted Average Basic Share | $95.4M | $96.4M | $99.1M | $132.8M | $187.2M | |
Weighted Average Diluted Share | $95.4M | $96.4M | $99.1M | $133.2M | $187.4M | |
EBITDA | $39.7M | -$23.9M | $41.3M | $50.4M | $89.7M | |
EBIT | $26.2M | -$37.5M | $29.1M | $37M | $71.9M | |
Revenue (Reported) | $45.2M | $46M | $46.2M | $53.5M | $71.6M | |
Operating Income (Reported) | $25.9M | $21.5M | $27M | $30.8M | $42.6M | |
Operating Income (Adjusted) | $26.2M | -$37.5M | $29.1M | $37M | $71.9M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $18.9M | $19.9M | $13.2M | $294.4M | $213.8M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $1.8M | $2.4M | $416K | $395K | $1.2M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | $10.5M | -- | -- | -- | -- | |
Total Current Assets | $38.4M | $27.1M | $25.9M | $309.9M | $368.3M | |
Property Plant And Equipment | -- | -- | -- | -- | -- | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $2.4M | $1.3M | $2.8M | $5.3M | $4.4M | |
Other Long-Term Assets | -- | $7.5M | $11.7M | $23.3M | $35.6M | |
Total Assets | $1.5B | $1.6B | $1.6B | $2.1B | $3.4B | |
Accounts Payable | $19.6M | $25.4M | $24.4M | $34M | $56.3M | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $93.8M | $131.7M | $176.9M | $70.5M | $110.7M | |
Long-Term Debt | $495.6M | $593.4M | $594.5M | $595.6M | $396.9M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $589.4M | $725.1M | $771.4M | $666.1M | $507.6M | |
Common Stock | $952K | $963K | $990K | $1.3M | $1.9M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $914.1M | $915.8M | $849.4M | $1.4B | $2.9B | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | $1.9M | $21M | |
Total Equity | $914.1M | $915.8M | $849.4M | $1.4B | $2.9B | |
Total Liabilities and Equity | $1.5B | $1.6B | $1.6B | $2.1B | $3.4B | |
Cash and Short Terms | $18.9M | $19.9M | $13.2M | $294.4M | $213.8M | |
Total Debt | $545.6M | $673.4M | $719.5M | $595.6M | $396.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $30.5M | $26.6M | $28.1M | $451.2M | $26.5M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $1.8M | $1.1M | $441K | $402K | $2M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | $7.4M | $5.7M | $29.5M | -- | -- | |
Total Current Assets | $39.7M | $175.1M | $75.5M | $464.1M | $747.8M | |
Property Plant And Equipment | -- | -- | -- | -- | -- | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $2.7M | $2.7M | $2.8M | $5.3M | $4.1M | |
Other Long-Term Assets | -- | -- | -- | $27.7M | $73.9M | |
Total Assets | $1.6B | $1.6B | $1.6B | $2.3B | $3.9B | |
Accounts Payable | $16.9M | $23.8M | $24.2M | $35.3M | $51.1M | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $212.8M | $155.7M | $187.1M | $76.5M | $114.1M | |
Long-Term Debt | $495.8M | $593.7M | $594.8M | $595.9M | $822.1M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $708.7M | $749.4M | $781.9M | $672.3M | $936.3M | |
Common Stock | $960K | $965K | $991K | $1.4M | $1.9M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | $2.3M | $20.9M | |
Total Equity | $925.4M | $844.6M | $840.3M | $1.7B | $2.9B | |
Total Liabilities and Equity | $1.6B | $1.6B | $1.6B | $2.3B | $3.9B | |
Cash and Short Terms | $30.5M | $26.6M | $28.1M | $451.2M | $26.5M | |
Total Debt | $665.8M | $698.7M | $729.8M | $595.9M | $822.1M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $80.9M | $72M | -$7.5M | $53.7M | $124.4M | |
Depreciation & Amoritzation | $52.8M | $55.4M | $50.4M | $50.9M | $54.1M | |
Stock-Based Compensation | $3.8M | $10.8M | $5.8M | $5.2M | $6.1M | |
Change in Accounts Receivable | $825K | -$562K | $604K | -$9K | -$808K | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $145.7M | $156.9M | $144.4M | $154.8M | $244.3M | |
Capital Expenditures | $8.3M | $6M | $7.3M | $11M | $8.1M | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$41.6M | -$192.6M | -$127.4M | -$267.8M | -$1.5B | |
Dividends Paid (Ex Special Dividend) | -$93.2M | -$100.8M | -$106.1M | -$115.5M | -$172.2M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $65M | $620M | $160M | $185M | $75M | |
Long-Term Debt Repaid | -$75M | -$490M | -$115M | -$310M | -$275M | |
Repurchase of Common Stock | -$404K | -- | -- | -- | -- | |
Other Financing Activities | -$2M | -$15.4M | -$9.8M | $364K | $8.1M | |
Cash From Financing | -$105.6M | $36.7M | -$23.7M | $394.3M | $1.2B | |
Beginning Cash (CF) | $20.3M | $18.9M | $19.9M | $13.2M | $294.4M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$1.4M | $976K | -$6.7M | $281.3M | -$80.6M | |
Ending Cash (CF) | $18.9M | $19.9M | $13.2M | $294.4M | $213.8M | |
Levered Free Cash Flow | $137.4M | $150.9M | $137.1M | $143.8M | $236.2M |
Period Ending | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $21.3M | $20.7M | -$484K | $10.4M | -- | |
Depreciation & Amoritzation | $13.9M | $12.6M | $12.7M | $13.3M | -- | |
Stock-Based Compensation | $1.8M | $1.4M | $924K | $1.4M | -- | |
Change in Accounts Receivable | $7K | $241K | $47K | -$704K | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $36.6M | $33.7M | $31.9M | $53M | -- | |
Capital Expenditures | $2.1M | $1.7M | $4.4M | $925K | -- | |
Cash Acquisitions | -- | -- | -- | -$9M | -- | |
Cash From Investing | -$11.7M | -$101.6M | -$175.8M | -$345.4M | -- | |
Dividends Paid (Ex Special Dividend) | -$25.6M | -$26.8M | -$27.8M | -$41.2M | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $450M | $100M | $145M | $75M | -- | |
Long-Term Debt Repaid | -$170M | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -$128K | -- | -- | |
Other Financing Activities | -$5.6M | -$1.7M | -- | $125K | -- | |
Cash From Financing | $255.6M | $71.5M | $117M | $336.4M | -- | |
Beginning Cash (CF) | $30.5M | $26.6M | $28.1M | $451.2M | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $280.5M | $3.7M | -$26.9M | $44M | -- | |
Ending Cash (CF) | $311M | $30.3M | $1.1M | $495.1M | -- | |
Levered Free Cash Flow | $34.5M | $32M | $27.5M | $52.1M | -- |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $82M | $8.2M | $55M | $63.2M | $160.8M | |
Depreciation & Amoritzation | $53.1M | $55.5M | $49M | $51.5M | $58.2M | |
Stock-Based Compensation | $4.5M | $10.8M | $5.2M | $6.3M | $7.9M | |
Change in Accounts Receivable | $390K | -$125K | $234K | $9K | -$1.6M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $143.2M | $157.5M | $145M | $168.5M | $266.8M | |
Capital Expenditures | $7.2M | $6.6M | $7.4M | $9.4M | $9.9M | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$150.6M | -$83.4M | -$104.1M | -$390.2M | -$1.4B | |
Dividends Paid (Ex Special Dividend) | -$95.6M | -$102.9M | -$107.5M | -$124.6M | -$190M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $170M | $525M | $145M | $175M | $500M | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$1.3M | -$16.9M | -$8.6M | -$246K | $7.2M | |
Cash From Financing | $13.9M | -$78M | -$39.3M | $644.9M | $1.3B | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $6.5M | -$3.9M | $1.5M | $423.1M | $181.3M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | $136M | $150.9M | $137.6M | $159.1M | $256.9M |
Period Ending | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $41.8M | -$22.6M | $18.7M | $39.2M | $65.2M | |
Depreciation & Amoritzation | $27.3M | $26.2M | $25M | $26.2M | $17M | |
Stock-Based Compensation | $3.4M | $2.9M | $1.9M | $3.5M | $3.9M | |
Change in Accounts Receivable | -$93K | $578K | $14K | -$719K | -$788K | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $70.6M | $68.3M | $67M | $101.8M | $71.4M | |
Capital Expenditures | $3.5M | $3.6M | $6.4M | $1.3M | $2.3M | |
Cash Acquisitions | -- | -- | -- | -$9M | -- | |
Cash From Investing | -$145M | -$125.6M | -$176.6M | -$468.6M | -$35.9M | |
Dividends Paid (Ex Special Dividend) | -$49.5M | -$52.8M | -$55.2M | -$77.7M | -$54.4M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $570M | $125M | $155M | $75M | $425M | |
Long-Term Debt Repaid | -$170M | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -$629K | -- | -- | |
Other Financing Activities | -$6.9M | -$4.5M | -$1.5M | -$2M | -$3M | |
Cash From Financing | $366.5M | $67.7M | $97.6M | $567.5M | $383.2M | |
Beginning Cash (CF) | $49.4M | $46.5M | $41.2M | $745.6M | $213.8M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $292M | $10.4M | -$12M | $200.7M | $418.7M | |
Ending Cash (CF) | $341.4M | $56.9M | $29.2M | $946.3M | $632.5M | |
Levered Free Cash Flow | $67.1M | $64.7M | $60.6M | $100.5M | $69.1M |
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.