
Will GoodRX Stock Bounce Back?
GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Revenue | $209.2M | $246.1M | $395.2M | $375.9M | $395.9M | |
Revenue Growth (YoY) | 30.42% | 17.64% | 60.58% | -4.88% | 5.34% | |
Cost of Revenues | $163.6M | $194.6M | $322.9M | $296M | $317M | |
Gross Profit | $45.6M | $51.5M | $72.3M | $79.9M | $78.9M | |
Gross Profit Margin | 21.79% | 20.92% | 18.29% | 21.25% | 19.93% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $24.2M | $25.1M | $30.7M | $37.8M | $37M | |
Other Inc / (Exp) | -- | -- | -- | -$7.7M | -- | |
Operating Expenses | $32.1M | $34.3M | $39M | $55.1M | $54M | |
Operating Income | $13.5M | $17.2M | $33.3M | $24.8M | $24.9M | |
Net Interest Expenses | $3.4M | $3.8M | $2.2M | $16.3M | $17.2M | |
EBT. Incl. Unusual Items | $10M | $13.4M | $31.1M | $820K | $7.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $2.9M | $3.3M | $7.8M | -$641K | $350K | |
Net Income to Company | $7.1M | $10.1M | $23.3M | $1.5M | $7.4M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $7.1M | $10.1M | $23.3M | $1.5M | $7.4M | |
Basic EPS (Cont. Ops) | $0.58 | $0.81 | $1.82 | $0.11 | $0.52 | |
Diluted EPS (Cont. Ops) | $0.54 | $0.75 | $1.64 | $0.10 | $0.51 | |
Weighted Average Basic Share | $12.3M | $12.5M | $12.8M | $13.7M | $14.2M | |
Weighted Average Diluted Share | $13.1M | $13.6M | $14.2M | $14.4M | $14.4M | |
EBITDA | $19.9M | $24.5M | $40.3M | $30.5M | $40.2M | |
EBIT | $12.9M | $16.4M | $32.6M | $15M | $23.1M | |
Revenue (Reported) | $209.2M | $246.1M | $395.2M | $375.9M | $395.9M | |
Operating Income (Reported) | $13.5M | $17.2M | $33.3M | $24.8M | $24.9M | |
Operating Income (Adjusted) | $12.9M | $16.4M | $32.6M | $15M | $23.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $61.5M | $108.7M | $99.4M | $101M | $89.2M | |
Revenue Growth (YoY) | 12.24% | 76.73% | -8.54% | 1.6% | -11.68% | |
Cost of Revenues | $48.7M | $88.8M | $78.2M | $79.1M | $71.2M | |
Gross Profit | $12.8M | $19.9M | $21.2M | $21.9M | $18M | |
Gross Profit Margin | 20.79% | 18.28% | 21.3% | 21.68% | 20.18% | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $6.1M | $7.7M | $10.7M | $11.7M | $8.6M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $8.2M | $9.6M | $15.2M | $16M | $12.9M | |
Operating Income | $4.6M | $10.3M | $6M | $5.9M | $5.1M | |
Net Interest Expenses | $1M | $554K | $4.8M | $4.2M | $3.9M | |
EBT. Incl. Unusual Items | $3.6M | $9.7M | $1.2M | $1.8M | $1.2M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $1M | $2.5M | $381K | -$60K | $360K | |
Net Income to Company | $2.6M | $7.2M | $805K | $1.8M | $877K | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $2.6M | $7.2M | $805K | $1.8M | $878K | |
Basic EPS (Cont. Ops) | $0.20 | $0.56 | $0.06 | $0.13 | $0.06 | |
Diluted EPS (Cont. Ops) | $0.19 | $0.50 | $0.06 | $0.12 | $0.06 | |
Weighted Average Basic Share | $12.5M | $12.8M | $13.8M | $14.2M | $14.4M | |
Weighted Average Diluted Share | $13.6M | $14.4M | $14.6M | $14.9M | $14.5M | |
EBITDA | $6.4M | $12M | $9.9M | $9.8M | $9M | |
EBIT | $4.4M | $10.1M | $5.3M | $5.6M | $4.7M | |
Revenue (Reported) | $61.5M | $108.7M | $99.4M | $101M | $89.2M | |
Operating Income (Reported) | $4.6M | $10.3M | $6M | $5.9M | $5.1M | |
Operating Income (Adjusted) | $4.4M | $10.1M | $5.3M | $5.6M | $4.7M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $221.5M | $388.2M | $305.8M | $402.6M | $377.1M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $174M | $321.4M | $236.9M | $318.3M | $302.4M | |
Gross Profit | $47.5M | $66.8M | $69M | $84.2M | $74.7M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $24.3M | $27.4M | $34.2M | $39.5M | $34.6M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $32.7M | $36.4M | $47.3M | $56.5M | $51.8M | |
Operating Income | $14.8M | $30.4M | $21.7M | $27.7M | $22.9M | |
Net Interest Expenses | $3.7M | $2.9M | $7.6M | $18.5M | $16.3M | |
EBT. Incl. Unusual Items | $11.1M | $27.5M | $14.1M | $1.5M | $6.6M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $3.2M | $6.8M | $3.4M | -$1.6M | $1.2M | |
Net Income to Company | $7.9M | $20.7M | $10.7M | $3.1M | $5.4M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $7.9M | $20.7M | $10.7M | $3.1M | $5.4M | |
Basic EPS (Cont. Ops) | $0.63 | $1.63 | $0.83 | $0.22 | $0.38 | |
Diluted EPS (Cont. Ops) | $0.58 | $1.47 | $0.75 | $0.20 | $0.38 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | $21.5M | $37.6M | $31.2M | $34.9M | $38.4M | |
EBIT | $14M | $29.7M | $20.5M | $17.8M | $21.3M | |
Revenue (Reported) | $221.5M | $388.2M | $305.8M | $402.6M | $377.1M | |
Operating Income (Reported) | $14.8M | $30.4M | $21.7M | $27.7M | $22.9M | |
Operating Income (Adjusted) | $14M | $29.7M | $20.5M | $17.8M | $21.3M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Revenue | $119.4M | $261.5M | $172.2M | $198.9M | $180M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $94.7M | $221.5M | $135.5M | $158.2M | $143.6M | |
Gross Profit | $24.6M | $40M | $36.7M | $40.7M | $36.4M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | $12.3M | $14.6M | $18.1M | $19.4M | $17.1M | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $16.4M | $18.5M | $26.8M | $27.9M | $25.7M | |
Operating Income | $8.3M | $21.5M | $9.9M | $12.8M | $10.8M | |
Net Interest Expenses | $2.1M | $1.2M | $6.6M | $8.8M | $8M | |
EBT. Incl. Unusual Items | $6.2M | $20.2M | $3.3M | $3.9M | $2.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | $1.8M | $5.3M | $925K | -$50K | $749K | |
Net Income to Company | $4.4M | $15M | $2.4M | $4M | $2M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | $4.4M | $15M | $2.4M | $4M | $2M | |
Basic EPS (Cont. Ops) | $0.35 | $1.17 | $0.18 | $0.28 | $0.14 | |
Diluted EPS (Cont. Ops) | $0.32 | $1.05 | $0.17 | $0.27 | $0.14 | |
Weighted Average Basic Share | $25M | $25.5M | $27.1M | $28.2M | $28.8M | |
Weighted Average Diluted Share | $27M | $28.7M | $28.9M | $29.7M | $29M | |
EBITDA | $11.9M | $25M | $15.9M | $20.2M | $18.5M | |
EBIT | $7.8M | $21.2M | $9M | $11.8M | $9.9M | |
Revenue (Reported) | $119.4M | $261.5M | $172.2M | $198.9M | $180M | |
Operating Income (Reported) | $8.3M | $21.5M | $9.9M | $12.8M | $10.8M | |
Operating Income (Adjusted) | $7.8M | $21.2M | $9M | $11.8M | $9.9M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $1.4M | $24.1M | $228K | $215K | $342K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $24.6M | $26.1M | $32.8M | $38.6M | $25.9M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $2.1M | $3.3M | $1.9M | $2.1M | $1.9M | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $37.4M | $61.8M | $43.6M | $62.4M | $53M | |
Property Plant And Equipment | $25.8M | $21.8M | $18.6M | $11.2M | $8.5M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | $67.1M | $65.6M | $65.6M | $138.2M | $138.2M | |
Other Intangibles | $52.6M | $47.5M | $40.9M | $124.8M | $108.3M | |
Other Long-Term Assets | $606K | $464K | $328K | $186K | $186K | |
Total Assets | $183.6M | $197.2M | $169M | $339.8M | $314.4M | |
Accounts Payable | $14.6M | $16.7M | $11.9M | $12.6M | $13.4M | |
Accrued Expenses | $13.8M | $12.8M | $4.6M | $6.1M | $5.3M | |
Current Portion Of Long-Term Debt | $6.7M | -- | -- | $17.2M | $12.1M | |
Current Portion Of Capital Lease Obligations | $2M | $2.3M | $2.2M | $3.5M | $2.7M | |
Other Current Liabilities | -- | -- | -- | $638K | $394K | |
Total Current Liabilities | $48M | $66.4M | $38.5M | $64.8M | $53.2M | |
Long-Term Debt | $60.5M | $44.6M | $20.4M | $155.1M | $137.3M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $130.1M | $131.6M | $77M | $237.4M | $204.2M | |
Common Stock | $12K | $13K | $13K | $14K | $14K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $53.4M | $65.6M | $92.1M | $102.4M | $110.1M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $53.4M | $65.6M | $92.1M | $102.4M | $110.1M | |
Total Liabilities and Equity | $183.6M | $197.2M | $169M | $339.8M | $314.4M | |
Cash and Short Terms | $1.4M | $24.1M | $228K | $215K | $342K | |
Total Debt | $67.3M | $44.6M | $20.4M | $172.3M | $149.4M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $420K | $359K | $137K | $238K | $196K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $34.6M | $42.8M | $47.1M | $33.6M | $29.8M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | $1.9M | $2.5M | $2.4M | $1.8M | $2.2M | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $45.6M | $66.1M | $70.7M | $57.9M | $55M | |
Property Plant And Equipment | $23.6M | $19.4M | $20.3M | $10.1M | $8.4M | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | $65.6M | $65.6M | $138.3M | $138.2M | $138.2M | |
Other Intangibles | $50.8M | $44.2M | $133.1M | $116.5M | $100.1M | |
Other Long-Term Assets | $539K | $398K | $183K | $186K | $157K | |
Total Assets | $186.2M | $195.8M | $362.6M | $325.9M | $306.6M | |
Accounts Payable | $15.9M | $27.3M | $14.2M | $13.4M | $13M | |
Accrued Expenses | $16.1M | $18.3M | $19.3M | $3.7M | $5.2M | |
Current Portion Of Long-Term Debt | $3.1M | -- | $33.3M | $17.2M | $17M | |
Current Portion Of Capital Lease Obligations | $2.1M | $2.2M | $3.5M | $3.2M | $2.7M | |
Other Current Liabilities | -- | -- | -- | $996K | $357K | |
Total Current Liabilities | $48.1M | $59M | $79.1M | $56.2M | $49.9M | |
Long-Term Debt | $57.2M | $35.6M | $162.6M | $147.6M | $130.3M | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $127.3M | $113.4M | $260.6M | $219.2M | $193.8M | |
Common Stock | $13K | $13K | $14K | $14K | $14K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $58.9M | $82.4M | $101.9M | $106.8M | $112.8M | |
Total Liabilities and Equity | $186.2M | $195.8M | $362.6M | $325.9M | $306.6M | |
Cash and Short Terms | $420K | $359K | $137K | $238K | $196K | |
Total Debt | $60.3M | $35.6M | $195.9M | $164.8M | $147.3M |
Period Ending | 2020-09-30 | 2021-09-30 | 2022-09-30 | 2023-09-30 | 2024-09-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $7.1M | $10.1M | $23.3M | $1.5M | $7.4M | |
Depreciation & Amoritzation | $7M | $8.1M | $7.7M | $15.6M | $17.1M | |
Stock-Based Compensation | $910K | $1.7M | $2.6M | $1.9M | $1.9M | |
Change in Accounts Receivable | -$5.4M | -$906K | -$7M | $6.8M | $9.3M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $19.5M | $45.7M | $1.2M | $31M | $27.4M | |
Capital Expenditures | $152K | $103K | $872K | $625K | $836K | |
Cash Acquisitions | -$32.7M | $59K | -- | -$180.6M | -- | |
Cash From Investing | -$32.8M | -$44K | -$872K | -$181.2M | -$836K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $33M | $31M | $17M | $373.3M | $361.7M | |
Long-Term Debt Repaid | -$19M | -$54.2M | -$41.8M | -$215.9M | -$386.5M | |
Repurchase of Common Stock | -$211K | -- | -- | -- | -- | |
Other Financing Activities | -$898K | -$43K | -$281K | -$8.3M | -$1.9M | |
Cash From Financing | $12.9M | -$22.9M | -$24.2M | $150.2M | -$26.4M | |
Beginning Cash (CF) | $1.8M | $1.4M | $24.1M | $228K | $215K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$433K | $22.7M | -$23.8M | -$13K | $127K | |
Ending Cash (CF) | $1.4M | $24.1M | $228K | $215K | $342K | |
Levered Free Cash Flow | $19.3M | $45.6M | $371K | $30.4M | $26.5M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $2.6M | $7.2M | $805K | $1.8M | $877K | |
Depreciation & Amoritzation | $2M | $1.9M | $4.5M | $4.2M | $4.3M | |
Stock-Based Compensation | $386K | $809K | $800K | $953K | $532K | |
Change in Accounts Receivable | $3.2M | -$15.3M | -$1.8M | $120K | $12.6M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $14.6M | $1.3M | -$1.1M | $5.2M | $14.5M | |
Capital Expenditures | -- | $89K | $79K | $292K | -$551K | |
Cash Acquisitions | $59K | -- | -$753K | -- | -- | |
Cash From Investing | $59K | -$89K | -$832K | -$292K | $551K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $9.8M | $7.5M | -$109K | $91.7M | $57.9M | |
Long-Term Debt Repaid | -$24.5M | -$12.9M | $938K | -$95.7M | -$73.2M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$2K | -- | -$400K | -$817K | -- | |
Cash From Financing | -$14.6M | -$5.1M | $716K | -$4.8M | -$15.3M | |
Beginning Cash (CF) | $370K | $4.2M | $1.4M | $131K | $451K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $50K | -$3.9M | -$1.2M | $107K | -$255K | |
Ending Cash (CF) | $420K | $359K | $137K | $238K | $196K | |
Levered Free Cash Flow | $14.6M | $1.3M | -$1.2M | $4.9M | $15.1M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $7.9M | $20.7M | $10.7M | $3.1M | $5.4M | |
Depreciation & Amoritzation | $7.5M | $7.9M | $10.7M | $17.1M | $17.1M | |
Stock-Based Compensation | $1.4M | $2.1M | $2.7M | $2.1M | $1.1M | |
Change in Accounts Receivable | -$2.8M | -$20.5M | $20.6M | $11.6M | $3.7M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $24.9M | $24.7M | $22.9M | $34.5M | $20M | |
Capital Expenditures | $64K | $139K | $1.2M | $628K | $371K | |
Cash Acquisitions | -$32.6M | -- | -$180.7M | $139K | -- | |
Cash From Investing | -$32.7M | -$139K | -$182M | -$489K | -$371K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $50M | $25.5M | $204.1M | $334.2M | $318M | |
Long-Term Debt Repaid | -$42.2M | -$50.8M | -$37.4M | -$367.7M | -$337.1M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$938K | -- | -$8.6M | -$1.5M | -$579K | |
Cash From Financing | $7.1M | -$24.7M | $158.8M | -$33.9M | -$19.7M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$704K | -$61K | -$222K | $101K | -$42K | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | $24.8M | $24.6M | $21.7M | $33.8M | $19.7M |
Period Ending | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 | 2025-03-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | $4.4M | $15M | $2.4M | $4M | $2M | |
Depreciation & Amoritzation | $4.1M | $3.9M | $6.9M | $8.5M | $8.6M | |
Stock-Based Compensation | $844K | $1.3M | $1.4M | $1.6M | $725K | |
Change in Accounts Receivable | -$9.1M | -$28.7M | -$1.1M | $3.7M | -$1.9M | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $6.1M | -$14.8M | $6.9M | $10.3M | $3M | |
Capital Expenditures | $53K | $89K | $463K | $466K | $1K | |
Cash Acquisitions | $59K | -- | -$180.7M | -- | -- | |
Cash From Investing | $6K | -$89K | -$181.2M | -$466K | -$1K | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $19M | $13.5M | $200.6M | $161.6M | $117.9M | |
Long-Term Debt Repaid | -$26.2M | -$22.8M | -$18.4M | -$170.1M | -$120.8M | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -$43K | -- | -$8.3M | -$1.5M | -$202K | |
Cash From Financing | -$7.1M | -$8.8M | $174.2M | -$9.8M | -$3.1M | |
Beginning Cash (CF) | $1.7M | $28.3M | $1.6M | $346K | $793K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$937K | -$23.7M | -$91K | $23K | -$146K | |
Ending Cash (CF) | $790K | $4.6M | $1.5M | $369K | $647K | |
Levered Free Cash Flow | $6.1M | -$14.9M | $6.4M | $9.8M | $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.