
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 | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $544.5K | $2M | $1.3M | $1.1M | $112.3K | |
Selling, General & Admin | $724.2K | $2.2M | $1.2M | $2.7M | $2.1M | |
Other Inc / (Exp) | -- | -- | $300K | -$212.5K | $621.4K | |
Operating Expenses | $1.3M | $4.2M | $2.4M | $3.8M | $2.2M | |
Operating Income | -$1.3M | -$4.2M | -$2.4M | -$3.8M | -$2.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$2.5M | -$4.5M | -$2.7M | -$4.6M | -$2.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$2.5M | -$4.5M | -$2.7M | -$4.6M | -$2.4M | |
Minority Interest in Earnings | $61.9K | $496.3K | $193.4K | $90.3K | $13.3K | |
Net Income to Common Excl Extra Items | -$2.5M | -$4M | -$2.5M | -$4.5M | -$2.4M | |
Basic EPS (Cont. Ops) | -$0.03 | -$0.04 | -$0.02 | -$0.03 | -$0.02 | |
Diluted EPS (Cont. Ops) | -$0.03 | -$0.04 | -$0.02 | -$0.03 | -$0.02 | |
Weighted Average Basic Share | $94M | $106.3M | $112.7M | $134M | $138.6M | |
Weighted Average Diluted Share | $94M | $106.3M | $112.7M | $134M | $138.6M | |
EBITDA | -$1.3M | -$4.2M | -$2.1M | -$4M | -$1.6M | |
EBIT | -$1.3M | -$4.2M | -$2.1M | -$4M | -$1.6M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$1.3M | -$4.2M | -$2.4M | -$3.8M | -$2.2M | |
Operating Income (Adjusted) | -$1.3M | -$4.2M | -$2.1M | -$4M | -$1.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $347K | $240.1K | $139K | $27K | $349.5K | |
Selling, General & Admin | $1.3M | $579K | $611.2K | $752.2K | $165.6K | |
Other Inc / (Exp) | -- | -- | -- | $235.3K | -$804.8K | |
Operating Expenses | $1.7M | $820K | $750.8K | $781.3K | $517K | |
Operating Income | -$1.7M | -$820K | -$750.8K | -$781.3K | -$517K | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Minority Interest in Earnings | $154.6K | $51.1K | $32.9K | $13.3K | -- | |
Net Income to Common Excl Extra Items | -$1.6M | -$912.3K | -$785.1K | -$560.5K | -$1.4M | |
Basic EPS (Cont. Ops) | -$0.02 | -$0.01 | -$0.01 | -- | -$0.02 | |
Diluted EPS (Cont. Ops) | -$0.02 | -$0.01 | -$0.01 | -- | -$0.02 | |
Weighted Average Basic Share | $100.1M | $110.8M | $123.5M | $163.4M | $88.8M | |
Weighted Average Diluted Share | $100.1M | $110.8M | $123.5M | $163.4M | $88.8M | |
EBITDA | -$1.7M | -$819.1K | -$750.2K | -$544K | -$1.3M | |
EBIT | -$1.7M | -$820K | -$750.8K | -$546K | -$1.3M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$1.7M | -$820K | -$750.8K | -$781.3K | -$517K | |
Operating Income (Adjusted) | -$1.7M | -$820K | -$750.8K | -$546K | -$1.3M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $891.6K | $1.9M | $1.2M | $1M | $434.8K | |
Selling, General & Admin | $1.8M | $1.4M | $1.2M | $2.8M | $1.5M | |
Other Inc / (Exp) | -- | -- | -$141.3K | $22.8K | -$804.8K | |
Operating Expenses | $2.7M | $3.3M | $2.4M | $3.8M | $2M | |
Operating Income | -$2.7M | -$3.3M | -$2.4M | -$3.8M | -$2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$3.8M | -$3.7M | -$2.5M | -$4.3M | -$2.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$3.8M | -$3.7M | -$2.5M | -$4.3M | -$3.2M | |
Minority Interest in Earnings | $216.5K | $392.8K | $175.2K | $70.7K | -- | |
Net Income to Common Excl Extra Items | -$3.6M | -$3.3M | -$2.3M | -$4.2M | -$2.9M | |
Basic EPS (Cont. Ops) | -$0.04 | -$0.03 | -$0.03 | -$0.02 | -$0.04 | |
Diluted EPS (Cont. Ops) | -$0.04 | -$0.03 | -$0.03 | -$0.02 | -$0.04 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -$2.7M | -$3.3M | -$2.2M | -$3.8M | -$2.1M | |
EBIT | -$2.7M | -$3.3M | -$2.2M | -$3.8M | -$2.1M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$2.7M | -$3.3M | -$2.4M | -$3.8M | -$2M | |
Operating Income (Adjusted) | -$2.7M | -$3.3M | -$2.2M | -$3.8M | -$2.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $347K | $240.1K | $139K | $27K | $349.5K | |
Selling, General & Admin | $1.3M | $579K | $611.2K | $752.2K | $165.6K | |
Other Inc / (Exp) | -- | -- | -- | $235.3K | -$804.8K | |
Operating Expenses | $1.7M | $820K | $750.8K | $781.3K | $517K | |
Operating Income | -$1.7M | -$820K | -$750.8K | -$781.3K | -$517K | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Minority Interest in Earnings | $154.6K | $51.1K | $32.9K | $13.3K | -- | |
Net Income to Common Excl Extra Items | -$1.6M | -$912.3K | -$785.1K | -$560.5K | -$1.4M | |
Basic EPS (Cont. Ops) | -$0.02 | -$0.01 | -$0.01 | -- | -$0.02 | |
Diluted EPS (Cont. Ops) | -$0.02 | -$0.01 | -$0.01 | -- | -$0.02 | |
Weighted Average Basic Share | $100.1M | $110.8M | $123.5M | $163.4M | $88.8M | |
Weighted Average Diluted Share | $100.1M | $110.8M | $123.5M | $163.4M | $88.8M | |
EBITDA | -$1.7M | -$819.1K | -$750.2K | -$544K | -$1.3M | |
EBIT | -$1.7M | -$820K | -$750.8K | -$546K | -$1.3M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$1.7M | -$820K | -$750.8K | -$781.3K | -$517K | |
Operating Income (Adjusted) | -$1.7M | -$820K | -$750.8K | -$546K | -$1.3M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $41.7K | $72.4K | $295.4K | $26.1K | $5.2K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $274.7K | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $316.4K | $72.4K | $295.4K | $26.1K | $5.2K | |
Property Plant And Equipment | -- | -- | -- | -- | -- | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $10K | $46.9K | $75.5K | $113.3K | $133.5K | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $326.4K | $119.3K | $370.9K | $139.4K | $138.7K | |
Accounts Payable | $670 | -- | $990 | $1.7K | $360 | |
Accrued Expenses | $347.5K | $461.1K | $532.1K | $301K | $191.5K | |
Current Portion Of Long-Term Debt | $1.6M | $2.1M | $2.2M | $1.9M | $1.1M | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | $84.3K | $375.4K | $39.4K | $1M | $411K | |
Total Current Liabilities | $2.3M | $3.3M | $3.7M | $3.2M | $1.9M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $2.3M | $3.3M | $3.7M | $3.2M | $1.9M | |
Common Stock | $97.5K | $110.8K | $123.4K | $144.6K | $129.9K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -$2.8M | -$2.8M | -$2.7M | -$2.4M | -$1.8M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | $888.1K | -$397.3K | -$590.6K | -$680.9K | -- | |
Total Equity | -$1.9M | -$3.2M | -$3.3M | -$3.1M | -$1.8M | |
Total Liabilities and Equity | $326.4K | $119.3K | $370.9K | $139.4K | $138.7K | |
Cash and Short Terms | $41.7K | $72.4K | $295.4K | $26.1K | $5.2K | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $91.6K | $739.6K | $153.8K | $10K | $4.4K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $274.7K | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $366.4K | $739.6K | $153.8K | $10K | $4.4K | |
Property Plant And Equipment | -- | -- | -- | -- | -- | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $19K | $68.3K | $79.7K | $115.5K | $131.7K | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $385.3K | $807.9K | $233.5K | $125.5K | $136.1K | |
Accounts Payable | $840 | -- | $2.5K | $660 | $555.8K | |
Accrued Expenses | $476K | $258.4K | $806.3K | $96.9K | -- | |
Current Portion Of Long-Term Debt | $2M | $3.6M | $2.2M | $972.6K | $1.3M | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | $23.6K | $53K | $44.3K | $1M | |
Total Current Liabilities | $2.9M | $4.9M | $4.3M | $1.1M | $2.8M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $2.9M | $4.9M | $4.3M | $1.1M | $2.8M | |
Common Stock | $100.7K | $110.8K | $123.5K | $173K | $132.3K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | $1.2M | -$448.4K | -$623.5K | -$694.2K | -- | |
Total Equity | -$2.5M | -$4.1M | -$4.1M | -$990.4K | -$2.7M | |
Total Liabilities and Equity | $385.3K | $807.9K | $233.5K | $125.5K | $136.1K | |
Cash and Short Terms | $91.6K | $739.6K | $153.8K | $10K | $4.4K | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$2.5M | -$4.5M | -$2.7M | -$4.6M | -$2.4M | |
Depreciation & Amoritzation | -- | -- | $3.6K | $8.3K | $8K | |
Stock-Based Compensation | $247.9K | $582.9K | $178.4K | $177.4K | $634K | |
Change in Accounts Receivable | $50K | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.1M | -$1.7M | -$1.8M | -$775.4K | -$55.7K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$10K | -$36.9K | -$32.3K | -$44.3K | -$28.2K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $264K | $1.2M | $1.4M | -- | -- | |
Long-Term Debt Repaid | -$233K | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $981.1K | $1.8M | $2.1M | $550.4K | $63K | |
Beginning Cash (CF) | $169.6K | $41.7K | $72.4K | $295.4K | $26.1K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$127.9K | $30.7K | $223K | -$269.3K | -$20.9K | |
Ending Cash (CF) | $41.7K | $72.4K | $295.4K | $26.1K | $5.2K | |
Levered Free Cash Flow | -$1.1M | -$1.7M | -$1.8M | -$819.7K | -$83.9K |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Depreciation & Amoritzation | -- | $910 | $510 | $2K | $1.9K | |
Stock-Based Compensation | $774.6K | $22.4K | $13.6K | $300.3K | $27K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$391.1K | -$691.4K | -$186.9K | -$109.6K | -$167.3K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$9K | -$22.3K | -$4.7K | -$6K | -$20 | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $1.4M | -- | $99.5K | $166.5K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | $50K | $4K | -- | |
Cash From Financing | $450K | $1.4M | $50K | $99.5K | $166.5K | |
Beginning Cash (CF) | $41.7K | $72.4K | $295.4K | $26.1K | $5.2K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $50K | $667.2K | -$141.6K | -$16.1K | -$810 | |
Ending Cash (CF) | $91.6K | $739.6K | $153.8K | $10K | $4.4K | |
Levered Free Cash Flow | -$400.1K | -$713.7K | -$191.6K | -$115.6K | -$167.3K |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$3.8M | -$3.7M | -$2.5M | -$4.3M | -$3.2M | |
Depreciation & Amoritzation | -- | $900 | $3.2K | $9.8K | $7.8K | |
Stock-Based Compensation | $866.9K | -$169.3K | $169.6K | $464.1K | $360.8K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.3M | -$2M | -$1.3M | -$698.1K | -$113.5K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$19K | -$50.3K | -$14.6K | -$45.6K | -$22.2K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | $2.5M | -- | -- | $67K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $1.4M | $2.7M | $728K | $599.9K | $130K | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $47.7K | $647.9K | -$585.8K | -$143.8K | -$5.7K | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -$1.3M | -$2M | -$1.3M | -$743.6K | -$135.7K |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.8M | -$963.4K | -$818K | -$573.9K | -$1.4M | |
Depreciation & Amoritzation | -- | $910 | $510 | $2K | $1.9K | |
Stock-Based Compensation | $774.6K | $22.4K | $13.6K | $300.3K | $27K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$391.1K | -$691.4K | -$186.9K | -$109.6K | -$167.3K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$9K | -$22.3K | -$4.7K | -$6K | -$20 | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $1.4M | -- | $99.5K | $166.5K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | $50K | $4K | -- | |
Cash From Financing | $450K | $1.4M | $50K | $99.5K | $166.5K | |
Beginning Cash (CF) | $41.7K | $72.4K | $295.4K | $26.1K | $5.2K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $50K | $667.2K | -$141.6K | -$16.1K | -$810 | |
Ending Cash (CF) | $91.6K | $739.6K | $153.8K | $10K | $4.4K | |
Levered Free Cash Flow | -$400.1K | -$713.7K | -$191.6K | -$115.6K | -$167.3K |
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.