
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 | $362.7M | $385.3M | $410.9M | $482.3M | $478.1M | |
Revenue Growth (YoY) | 2.08% | 6.22% | 6.65% | 17.37% | -0.86% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $129.8M | $127M | $133.9M | $154.8M | $160.8M | |
Other Inc / (Exp) | -$2.5M | $2.4M | $370K | -$89K | $172K | |
Operating Expenses | $127.8M | $127.9M | $132.3M | $145.9M | $160M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $90.2M | $172.8M | $160.2M | $197.6M | $178.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $16.8M | $34.6M | $32M | $40.5M | $35.6M | |
Net Income to Company | $73.4M | $138.3M | $128.2M | $157.1M | $142.6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $73.4M | $138.3M | $128.2M | $157.1M | $142.6M | |
Basic EPS (Cont. Ops) | $0.75 | $1.45 | $1.37 | $1.55 | $1.40 | |
Diluted EPS (Cont. Ops) | $0.75 | $1.44 | $1.37 | $1.54 | $1.39 | |
Weighted Average Basic Share | $97.5M | $95.6M | $93.6M | $101.6M | $101.9M | |
Weighted Average Diluted Share | $97.8M | $95.8M | $93.9M | $101.8M | $102.2M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $123.1M | $188.1M | $177.9M | $341.9M | $399.8M | |
Revenue (Reported) | $362.7M | $385.3M | $410.9M | $482.3M | $478.1M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $123.1M | $188.1M | $177.9M | $341.9M | $399.8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $96.8M | $92.1M | $117.3M | $116.3M | $118M | |
Revenue Growth (YoY) | 11.27% | -4.8% | 27.32% | -0.88% | 1.49% | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $33.7M | $36M | $37.3M | $38.3M | $43.2M | |
Other Inc / (Exp) | $1.4M | $349K | -$89K | $12K | -$149K | |
Operating Expenses | $34M | $36.2M | $29.2M | $38.3M | $43.2M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $49.3M | $34.5M | $37.9M | $46.5M | $41M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $9.6M | $6.7M | $7.7M | $8.9M | $8.3M | |
Net Income to Company | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Basic EPS (Cont. Ops) | $0.41 | $0.30 | $0.30 | $0.37 | $0.32 | |
Diluted EPS (Cont. Ops) | $0.41 | $0.29 | $0.30 | $0.37 | $0.32 | |
Weighted Average Basic Share | $96M | $94.1M | $99.6M | $102M | $101.6M | |
Weighted Average Diluted Share | $96.2M | $94.3M | $99.8M | $102.2M | $101.9M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $53.9M | $37.5M | $58.2M | $99.6M | $92.6M | |
Revenue (Reported) | $96.8M | $92.1M | $117.3M | $116.3M | $118M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $53.9M | $37.5M | $58.2M | $99.6M | $92.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $372.5M | $380.6M | $436.1M | $481.3M | $479.8M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $129.9M | $129.3M | $138.4M | $155.8M | $165.7M | |
Other Inc / (Exp) | $707K | $1.3M | -$68K | $12K | $11K | |
Operating Expenses | $127.9M | $130.1M | $128.4M | $155.1M | $165M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $133.8M | $157.9M | $163.7M | $206.1M | $172.8M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $25.3M | $31.7M | $33M | $41.7M | $35M | |
Net Income to Company | $108.5M | $126.2M | $130.7M | $164.4M | $137.7M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $108.5M | $126.2M | $130.7M | $164.4M | $137.7M | |
Basic EPS (Cont. Ops) | $1.12 | $1.34 | $1.37 | $1.61 | $1.34 | |
Diluted EPS (Cont. Ops) | $1.12 | $1.33 | $1.37 | $1.61 | $1.34 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $159.7M | $171.7M | $198.6M | $383.3M | $392.8M | |
Revenue (Reported) | $372.5M | $380.6M | $436.1M | $481.3M | $479.8M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $159.7M | $171.7M | $198.6M | $383.3M | $392.8M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $96.8M | $92.1M | $117.3M | $116.3M | $118M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $33.7M | $36M | $37.3M | $38.3M | $43.2M | |
Other Inc / (Exp) | $1.4M | $349K | -$89K | $12K | -$149K | |
Operating Expenses | $34M | $36.2M | $29.2M | $38.3M | $43.2M | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | $49.3M | $34.5M | $37.9M | $46.5M | $41M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $9.6M | $6.7M | $7.7M | $8.9M | $8.3M | |
Net Income to Company | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Basic EPS (Cont. Ops) | $0.41 | $0.30 | $0.30 | $0.37 | $0.32 | |
Diluted EPS (Cont. Ops) | $0.41 | $0.29 | $0.30 | $0.37 | $0.32 | |
Weighted Average Basic Share | $96M | $94.1M | $99.6M | $102M | $101.6M | |
Weighted Average Diluted Share | $96.2M | $94.3M | $99.8M | $102.2M | $101.9M | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | $53.9M | $37.5M | $58.2M | $99.6M | $92.6M | |
Revenue (Reported) | $96.8M | $92.1M | $117.3M | $116.3M | $118M | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | $53.9M | $37.5M | $58.2M | $99.6M | $92.6M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $356.6M | $395.4M | $154.2M | $147M | $133.4M | |
Short Term Investments | $831.2M | $1B | $762.7M | $1B | $1.1B | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $1.2B | $1.4B | $916.9M | $1.2B | $1.3B | |
Property Plant And Equipment | $125.5M | $120.8M | $115.1M | $121M | $116.1M | |
Long-Term Investments | $1.2B | $1.6B | $1.3B | $1.5B | $1.6B | |
Goodwill | $303.3M | $303.3M | $303.3M | $363.7M | $363.7M | |
Other Intangibles | $13.5M | $11.2M | $9.2M | $22.8M | $19.6M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $9.1B | $9.5B | $9.8B | $11.5B | $11.6B | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | -- | -- | $285M | $563M | $55M | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $117.4M | $138.3M | $372.7M | $597.8M | $80.1M | |
Long-Term Debt | $226.9M | $176.3M | $175.8M | $181.9M | $258.7M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $8B | $8.4B | $8.8B | $10.1B | $10.2B | |
Common Stock | $113.9M | $113.9M | $113.9M | $123.6M | $123.6M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $1.1B | $1.1B | $1.1B | $1.3B | $1.4B | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $1.1B | $1.1B | $1.1B | $1.3B | $1.4B | |
Total Liabilities and Equity | $9.1B | $9.5B | $9.8B | $11.5B | $11.6B | |
Cash and Short Terms | $1.2B | $1.4B | $916.9M | $1.2B | $1.3B | |
Total Debt | $226.9M | $176.3M | $460.8M | $744.9M | $313.7M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $504.6M | $524.8M | $395.8M | $310.4M | $141.4M | |
Short Term Investments | $1B | $933.2M | $750.6M | $1B | $1.1B | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $1.5B | $1.5B | $1.1B | $1.3B | $1.2B | |
Property Plant And Equipment | $122.3M | $121.5M | $130.2M | $118.7M | $114.5M | |
Long-Term Investments | $1.5B | $1.5B | $1.2B | $1.5B | $1.7B | |
Goodwill | $303.3M | $303.3M | $360.4M | $363.7M | $363.7M | |
Other Intangibles | $12.8M | $10.7M | $25.6M | $22M | $18.8M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $9.4B | $9.6B | $11.1B | $11.7B | $11.8B | |
Accounts Payable | -- | -- | -- | -- | -- | |
Accrued Expenses | -- | -- | -- | -- | -- | |
Current Portion Of Long-Term Debt | $110.8M | $95.7M | $279M | $546.5M | $77.5M | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $110.8M | $95.7M | $279M | $546.5M | $77.5M | |
Long-Term Debt | $226.7M | $176.2M | $182.2M | $181.7M | $258.5M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $8.3B | $8.6B | $9.9B | $10.4B | $10.3B | |
Common Stock | $113.9M | $113.9M | $123.6M | $123.6M | $123.6M | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $1.1B | $1.1B | $1.2B | $1.3B | $1.4B | |
Total Liabilities and Equity | $9.4B | $9.6B | $11.1B | $11.7B | $11.8B | |
Cash and Short Terms | $1.5B | $1.5B | $1.1B | $1.3B | $1.2B | |
Total Debt | $337.5M | $272M | $461.2M | $728.3M | $336M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $73.4M | $138.3M | $128.2M | $157.1M | $142.6M | |
Depreciation & Amoritzation | $11.7M | $11.4M | $10.6M | $4.1M | $5.7M | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | -$10.7M | $5.9M | -$6.8M | -$8.8M | $3.3M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $105.7M | $165M | $151.4M | $150.8M | $129.5M | |
Capital Expenditures | $7.6M | $10.6M | $11.2M | $22M | $15.5M | |
Cash Acquisitions | -- | -- | -- | $14.5M | -- | |
Cash From Investing | -$483.1M | -$565.3M | -$588.8M | -$574.3M | -$121.7M | |
Dividends Paid (Ex Special Dividend) | -$43M | -$43.6M | -$44.6M | -$50.8M | -$52.6M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | $127M | |
Long-Term Debt Repaid | -$1.1M | -$51.1M | -$1.2M | -$1.3M | -$51.3M | |
Repurchase of Common Stock | -$20.9M | -$31.3M | -$15.6M | -$15M | -$12.6M | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $612.2M | $439.1M | $196.2M | $416.3M | -$21.3M | |
Beginning Cash (CF) | $121.9M | $356.6M | $395.4M | $154.2M | $147M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $234.7M | $38.8M | -$241.1M | -$7.3M | -$13.6M | |
Ending Cash (CF) | $356.6M | $395.4M | $154.2M | $147M | $133.4M | |
Levered Free Cash Flow | $98.1M | $154.4M | $140.2M | $128.7M | $113.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Depreciation & Amoritzation | $3M | $2.6M | $1.8M | $1.5M | $2.2M | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | $1.9M | $45K | $645K | -$746K | -$1M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $51.2M | $31.2M | $38.6M | $39.6M | $55.9M | |
Capital Expenditures | $2.3M | $4.4M | $9.4M | $5M | $5M | |
Cash Acquisitions | -- | -- | $14.5M | -- | -- | |
Cash From Investing | -$314.7M | -$35.9M | $11.1M | -$64.2M | -$213.6M | |
Dividends Paid (Ex Special Dividend) | -$10.6M | -$10.8M | -$12.4M | -$12.8M | -$13.2M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$6.9M | -$42.9M | -$266.8M | -$51.6M | -$3M | |
Repurchase of Common Stock | -$1.6M | -$1.5M | -$1.7M | -$1.8M | -$1.8M | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $411.5M | $134.2M | $191.8M | $188M | $165.6M | |
Beginning Cash (CF) | $356.6M | $395.4M | $154.2M | $147M | $133.4M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $148.1M | $129.4M | $241.6M | $163.4M | $7.9M | |
Ending Cash (CF) | $504.6M | $524.8M | $395.8M | $310.4M | $141.4M | |
Levered Free Cash Flow | $48.9M | $26.8M | $29.2M | $34.6M | $50.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $108.5M | $126.2M | $130.7M | $164.4M | $137.7M | |
Depreciation & Amoritzation | $11.7M | $11M | $9.8M | $3.8M | $6.3M | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | -$8.1M | $4M | -$6.2M | -$10.2M | $3M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $123.8M | $145M | $158.8M | $151.8M | $145.7M | |
Capital Expenditures | $6.3M | $12.7M | $16.2M | $17.6M | $15.5M | |
Cash Acquisitions | -- | -- | $14.5M | -- | -- | |
Cash From Investing | -$602.6M | -$286.6M | -$541.7M | -$649.6M | -$271M | |
Dividends Paid (Ex Special Dividend) | -$42.7M | -$43.9M | -$46.1M | -$51.2M | -$53.1M | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$7.7M | -$87.1M | -$225.1M | $213.9M | -$2.7M | |
Repurchase of Common Stock | -$17.3M | -$31.1M | -$15.8M | -$15M | -$12.7M | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $849.3M | $161.7M | $253.9M | $412.4M | -$43.7M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $370.5M | $20.2M | -$129M | -$85.4M | -$169M | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | $117.5M | $132.3M | $142.6M | $134.2M | $130.2M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $39.8M | $27.7M | $30.2M | $37.5M | $32.7M | |
Depreciation & Amoritzation | $3M | $2.6M | $1.8M | $1.5M | $2.2M | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | $1.9M | $45K | $645K | -$746K | -$1M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $51.2M | $31.2M | $38.6M | $39.6M | $55.9M | |
Capital Expenditures | $2.3M | $4.4M | $9.4M | $5M | $5M | |
Cash Acquisitions | -- | -- | $14.5M | -- | -- | |
Cash From Investing | -$314.7M | -$35.9M | $11.1M | -$64.2M | -$213.6M | |
Dividends Paid (Ex Special Dividend) | -$10.6M | -$10.8M | -$12.4M | -$12.8M | -$13.2M | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -$6.9M | -$42.9M | -$266.8M | -$51.6M | -$3M | |
Repurchase of Common Stock | -$1.6M | -$1.5M | -$1.7M | -$1.8M | -$1.8M | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $411.5M | $134.2M | $191.8M | $188M | $165.6M | |
Beginning Cash (CF) | $356.6M | $395.4M | $154.2M | $147M | $133.4M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $148.1M | $129.4M | $241.6M | $163.4M | $7.9M | |
Ending Cash (CF) | $504.6M | $524.8M | $395.8M | $310.4M | $141.4M | |
Levered Free Cash Flow | $48.9M | $26.8M | $29.2M | $34.6M | $50.9M |
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.