
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 | $6.6M | $5.9M | $9.2M | $11.6M | $7.3M | |
Selling, General & Admin | $4.3M | $4.5M | $4.7M | $4.2M | $4.7M | |
Other Inc / (Exp) | -- | -- | -- | -$271K | $2.1M | |
Operating Expenses | $10.9M | $10.4M | $13.9M | $15.8M | $12M | |
Operating Income | -$10.9M | -$10.4M | -$13.9M | -$15.8M | -$12M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$10.9M | -$10.4M | -$13.9M | -$16.1M | -$9.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$10.9M | -$10.4M | -$13.9M | -$16.1M | -$9.9M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$10.9M | -$10.4M | -$13.9M | -$16.1M | -$9.9M | |
Basic EPS (Cont. Ops) | -$56.60 | -$31.00 | -$38.12 | -$33.63 | -$4.12 | |
Diluted EPS (Cont. Ops) | -$56.60 | -$31.00 | -$38.12 | -$33.63 | -$4.12 | |
Weighted Average Basic Share | $192.4K | $336.3K | $364K | $478K | $2.4M | |
Weighted Average Diluted Share | $192.4K | $336.3K | $364K | $478K | $2.4M | |
EBITDA | -$10.8M | -$10.3M | -$13.7M | -$15.7M | -$11.8M | |
EBIT | -$10.9M | -$10.4M | -$13.9M | -$15.8M | -$12M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$10.9M | -$10.4M | -$13.9M | -$15.8M | -$12M | |
Operating Income (Adjusted) | -$10.9M | -$10.4M | -$13.9M | -$15.8M | -$12M |
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 | $1.3M | $2.1M | $4M | $2.3M | $2M | |
Selling, General & Admin | $1.2M | $1.3M | $1.3M | $1.4M | $1.3M | |
Other Inc / (Exp) | -- | -- | -- | $538K | $394K | |
Operating Expenses | $2.4M | $3.4M | $5.3M | $3.7M | $3.2M | |
Operating Income | -$2.4M | -$3.4M | -$5.3M | -$3.7M | -$3.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Basic EPS (Cont. Ops) | -$8.60 | -$9.40 | -$13.25 | -$4.88 | -$0.40 | |
Diluted EPS (Cont. Ops) | -$8.60 | -$9.40 | -$13.25 | -$4.88 | -$0.40 | |
Weighted Average Basic Share | $286.1K | $358K | $398K | $647K | $7.1M | |
Weighted Average Diluted Share | $286.1K | $358K | $398K | $647K | $7.1M | |
EBITDA | -$2.4M | -$3.3M | -$5.2M | -$3.1M | -$2.8M | |
EBIT | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.8M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$2.4M | -$3.4M | -$5.3M | -$3.7M | -$3.2M | |
Operating Income (Adjusted) | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.8M |
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 | $5.8M | $6.7M | $11.1M | $9.9M | $7M | |
Selling, General & Admin | $4.2M | $4.6M | $4.8M | $4.3M | $4.6M | |
Other Inc / (Exp) | -- | -- | -- | $267K | $1.9M | |
Operating Expenses | $10M | $11.4M | $15.8M | $14.2M | $11.5M | |
Operating Income | -$10M | -$11.4M | -$15.8M | -$14.2M | -$11.5M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$10M | -$11.4M | -$15.8M | -$14M | -$9.6M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$10M | -$11.4M | -$15.8M | -$14M | -$9.6M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$10M | -$11.4M | -$15.8M | -$14M | -$9.6M | |
Basic EPS (Cont. Ops) | -$47.00 | -$32.20 | -$41.97 | -$26.17 | -$2.74 | |
Diluted EPS (Cont. Ops) | -$47.00 | -$32.20 | -$41.97 | -$26.17 | -$2.74 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -$9.9M | -$11.2M | -$15.7M | -$13.5M | -$11M | |
EBIT | -$10M | -$11.4M | -$15.8M | -$13.7M | -$11.1M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$10M | -$11.4M | -$15.8M | -$14.2M | -$11.5M | |
Operating Income (Adjusted) | -$10M | -$11.4M | -$15.8M | -$13.7M | -$11.1M |
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 | $1.3M | $2.1M | $4M | $2.3M | $2M | |
Selling, General & Admin | $1.2M | $1.3M | $1.3M | $1.4M | $1.3M | |
Other Inc / (Exp) | -- | -- | -- | $538K | $394K | |
Operating Expenses | $2.4M | $3.4M | $5.3M | $3.7M | $3.2M | |
Operating Income | -$2.4M | -$3.4M | -$5.3M | -$3.7M | -$3.2M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Basic EPS (Cont. Ops) | -$8.60 | -$9.40 | -$13.25 | -$4.88 | -$0.40 | |
Diluted EPS (Cont. Ops) | -$8.60 | -$9.40 | -$13.25 | -$4.88 | -$0.40 | |
Weighted Average Basic Share | $286.1K | $358K | $398K | $647K | $7.1M | |
Weighted Average Diluted Share | $286.1K | $358K | $398K | $647K | $7.1M | |
EBITDA | -$2.4M | -$3.3M | -$5.2M | -$3.1M | -$2.8M | |
EBIT | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.8M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$2.4M | -$3.4M | -$5.3M | -$3.7M | -$3.2M | |
Operating Income (Adjusted) | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.8M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $13.8M | $23.8M | $10.4M | $1.1M | $1.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $2.2M | $2.4M | $5.2M | $2M | $2.6M | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $16M | $26.1M | $15.6M | $3M | $3.8M | |
Property Plant And Equipment | $519K | $428K | $356K | $178K | $107K | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $16.5M | $26.6M | $16M | $3.2M | $3.9M | |
Accounts Payable | $100K | $106K | $667K | $457K | $1.3M | |
Accrued Expenses | $975K | $770K | $909K | $1.3M | $1.9M | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | $94K | $82K | $108K | $103K | $83K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $1.2M | $958K | $1.7M | $1.9M | $3.3M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $1.4M | $1.1M | $1.8M | $2.8M | $3.7M | |
Common Stock | $5K | $7K | $1K | $1K | $6K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $15.1M | $25.5M | $14.2M | $441K | $154K | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $15.1M | $25.5M | $14.2M | $441K | $154K | |
Total Liabilities and Equity | $16.5M | $26.6M | $16M | $3.2M | $3.9M | |
Cash and Short Terms | $13.8M | $23.8M | $10.4M | $1.1M | $1.2M | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $30.8M | $21.2M | $6.7M | $188K | $122K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $975K | $952K | $4.1M | $1.4M | $2M | |
Other Current Assets | $850K | $1.4M | -- | -- | -- | |
Total Current Assets | $32.6M | $23.6M | $10.8M | $1.6M | $2.1M | |
Property Plant And Equipment | $481K | $468K | $311K | $131K | $75K | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | -- | -- | -- | -- | -- | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $33.1M | $24.1M | $11.1M | $1.8M | $2.2M | |
Accounts Payable | $394K | $409K | $827K | $1.7M | $2.4M | |
Accrued Expenses | $1M | $1.1M | $973K | $2M | $2M | |
Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
Current Portion Of Capital Lease Obligations | $96K | $101K | $110K | $82K | $54K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $1.5M | $1.6M | $1.9M | $3.8M | $4.7M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $1.7M | $1.8M | $2M | $4.4M | $4.8M | |
Common Stock | $7K | $7K | $8K | $1K | $8K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $31.4M | $22.3M | $9.1M | -$2.6M | -$2.6M | |
Total Liabilities and Equity | $33.1M | $24.1M | $11.1M | $1.8M | $2.2M | |
Cash and Short Terms | $30.8M | $21.2M | $6.7M | $188K | $122K | |
Total Debt | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$10.9M | -$10.4M | -$13.9M | -$16.1M | -$9.9M | |
Depreciation & Amoritzation | $151K | $161K | $178K | $178K | $159K | |
Stock-Based Compensation | $577K | $821K | $851K | $734K | $566K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$11M | -$9.9M | -$15.1M | -$11.5M | -$10.6M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -$70K | -$21K | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $4.3M | $20M | $1.7M | $2.2M | $10.7M | |
Beginning Cash (CF) | $20.4M | $13.8M | $23.8M | $10.4M | $1.1M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$6.7M | $10M | -$13.4M | -$9.3M | $121K | |
Ending Cash (CF) | $13.8M | $23.8M | $10.4M | $1.1M | $1.2M | |
Levered Free Cash Flow | -$11M | -$10M | -$15.1M | -$11.5M | -$10.6M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Depreciation & Amoritzation | $38K | $45K | $45K | $47K | $32K | |
Stock-Based Compensation | $140K | $217K | $206K | $170K | $108K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.6M | -$2.5M | -$3.7M | -$1M | -$1.3M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | $261K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $18.6M | -- | -- | $174K | $262K | |
Beginning Cash (CF) | $13.8M | $23.8M | $10.4M | $1.1M | $1.2M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $17M | -$2.5M | -$3.7M | -$864K | -$1.1M | |
Ending Cash (CF) | $30.8M | $21.2M | $6.7M | $188K | $122K | |
Levered Free Cash Flow | -$1.6M | -$2.5M | -$3.7M | -$1M | -$1.3M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$10M | -$11.4M | -$15.8M | -$14M | -$9.6M | |
Depreciation & Amoritzation | $152K | $168K | $178K | $180K | $144K | |
Stock-Based Compensation | $547K | $898K | $840K | $698K | $504K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$10M | -$10.9M | -$16.2M | -$8.9M | -$10.9M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | -- | -- | -- | -- | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $22.9M | -- | -- | $2.4M | $10.8M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $12.9M | -$9.5M | -$14.5M | -$6.5M | -$66K | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -$10M | -$10.9M | -$16.2M | -$8.9M | -$10.9M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$2.4M | -$3.4M | -$5.3M | -$3.2M | -$2.9M | |
Depreciation & Amoritzation | $38K | $45K | $45K | $47K | $32K | |
Stock-Based Compensation | $140K | $217K | $206K | $170K | $108K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$1.6M | -$2.5M | -$3.7M | -$1M | -$1.3M | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | -- | -- | -- | $261K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $18.6M | -- | -- | $174K | $262K | |
Beginning Cash (CF) | $13.8M | $23.8M | $10.4M | $1.1M | $1.2M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $17M | -$2.5M | -$3.7M | -$864K | -$1.1M | |
Ending Cash (CF) | $30.8M | $21.2M | $6.7M | $188K | $122K | |
Levered Free Cash Flow | -$1.6M | -$2.5M | -$3.7M | -$1M | -$1.3M |
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.