
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 | $26.7M | $32.1M | $10.5M | $16.8M | $11.6M | |
Revenue Growth (YoY) | 32.69% | 20.36% | -67.34% | 60.5% | -30.99% | |
Cost of Revenues | $17.3M | $21.4M | $6.7M | $13.4M | $7M | |
Gross Profit | $9.4M | $10.7M | $3.8M | $3.4M | $4.6M | |
Gross Profit Margin | 35.23% | 33.39% | 35.94% | 20.33% | 39.8% | |
R&D Expenses | $2.8M | $2.6M | $3.5M | $4.8M | $4.1M | |
Selling, General & Admin | $9.7M | $15.1M | $15.7M | $19.7M | $14.1M | |
Other Inc / (Exp) | -$15.2M | -$1.5M | -$2.4M | -$100.7M | -$65M | |
Operating Expenses | $12.7M | $18.8M | $23.9M | $25M | $23.5M | |
Operating Income | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -$18.4M | -$9.7M | -$22.5M | -$122.3M | -$84M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -$80.5K | -$173.9K | -$999.4K | -$57.3K | -$122.8K | |
Net Income to Company | -$18.4M | -$9.5M | -$21.5M | -$122.2M | -$83.8M | |
Minority Interest in Earnings | $106K | $141.1K | $43.1K | $12.6M | $7.6M | |
Net Income to Common Excl Extra Items | -$18.3M | -$9.3M | -$21.5M | -$109.6M | -$76.2M | |
Basic EPS (Cont. Ops) | -$5,116.98 | -$858.68 | -$5,678.80 | -$427.80 | -$33.99 | |
Diluted EPS (Cont. Ops) | -$5,116.98 | -$858.68 | -$5,678.80 | -$427.80 | -$33.99 | |
Weighted Average Basic Share | $3.6K | $10.9K | $3.8K | $256.2K | $2.2M | |
Weighted Average Diluted Share | $3.6K | $10.9K | $3.8K | $256.2K | $2.2M | |
EBITDA | -$1.8M | -$6.1M | -$17.9M | -$16M | -$12.5M | |
EBIT | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Revenue (Reported) | $26.7M | $32.1M | $10.5M | $16.8M | $11.6M | |
Operating Income (Reported) | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Operating Income (Adjusted) | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M |
Period Ending | 2021-07-18 | 2022-07-18 | 2023-07-18 | 2024-07-18 | ||
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | -- | -- | -- | -- | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | -- | -- | -- | -- | -- | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -- | -- | -- | -- | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -- | -- | -- | -- | -- | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -- | -- | -- | -- | |
Basic EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
Diluted EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
Weighted Average Basic Share | -- | -- | -- | -- | -- | |
Weighted Average Diluted Share | -- | -- | -- | -- | -- | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | -- | -- | -- | -- | -- | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Revenue | $26.7M | $32.1M | $10.5M | $16.8M | $11.6M | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | $17.3M | $21.4M | $6.7M | $13.4M | $7M | |
Gross Profit | $9.4M | $10.7M | $3.8M | $3.4M | $4.6M | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $2.8M | $2.6M | $3.5M | $4.8M | $4.1M | |
Selling, General & Admin | $9.7M | $15.1M | $15.7M | $19.7M | $14.1M | |
Other Inc / (Exp) | -$15.2M | -$1.5M | -$2.4M | -$100.7M | -$65M | |
Operating Expenses | $12.7M | $18.8M | $23.9M | $25M | $23.5M | |
Operating Income | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Net Interest Expenses | $114.4K | $221.9K | -- | -- | -- | |
EBT. Incl. Unusual Items | -$18.4M | -$9.7M | -$22.5M | -$122.3M | -$84M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -$80.5K | -$173.9K | -$999.4K | -$57.3K | -$122.8K | |
Net Income to Company | -- | -$9.5M | -$21.5M | -$122.2M | -$83.8M | |
Minority Interest in Earnings | $105.9K | $141.1K | $43.1K | $12.6M | $7.6M | |
Net Income to Common Excl Extra Items | -$18.3M | -$9.3M | -$21.5M | -$109.6M | -$76.2M | |
Basic EPS (Cont. Ops) | -$1,879.33 | -$858.68 | -$741.91 | -$399.93 | -$5.58 | |
Diluted EPS (Cont. Ops) | -$1,879.33 | -$858.68 | -$741.91 | -$399.93 | -$5.58 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -$3.3M | -$6.1M | -$17.9M | -$16M | -$12.5M | |
EBIT | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Revenue (Reported) | $26.7M | $32.1M | $10.5M | $16.8M | $11.6M | |
Operating Income (Reported) | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M | |
Operating Income (Adjusted) | -$3.3M | -$8.1M | -$20.1M | -$21.6M | -$18.9M |
Period Ending | 2022-07-18 | 2023-07-18 | 2024-07-18 | 2025-07-18 | 2026-07-18 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | -- | |
Selling, General & Admin | -- | -- | -- | -- | -- | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | -- | -- | -- | -- | -- | |
Operating Income | -- | -- | -- | -- | -- | |
Net Interest Expenses | -- | -- | -- | -- | -- | |
EBT. Incl. Unusual Items | -- | -- | -- | -- | -- | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -- | -- | -- | -- | -- | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -- | -- | -- | -- | -- | |
Basic EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
Diluted EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
Weighted Average Basic Share | -- | -- | -- | -- | -- | |
Weighted Average Diluted Share | -- | -- | -- | -- | -- | |
EBITDA | -- | -- | -- | -- | -- | |
EBIT | -- | -- | -- | -- | -- | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Adjusted) | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $8.4M | $7M | $9.4M | $3M | $4.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $14.3M | $24.2M | $11.9M | $21.5M | $17.3M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | $2M | $2M | $1.4M | $2.4M | $1.7M | |
Total Current Assets | $34.8M | $38.6M | $87.4M | $31.1M | $25.5M | |
Property Plant And Equipment | $7.2M | $10.3M | $6M | $6.3M | $6.3M | |
Long-Term Investments | -- | -- | $30.8M | $11.3M | -- | |
Goodwill | -- | -- | -- | $15M | $4.8M | |
Other Intangibles | -- | -- | $5.2M | $35M | $11.1M | |
Other Long-Term Assets | $385.6K | $381.7K | $226.5K | $76.3M | $37.7M | |
Total Assets | $106.2M | $114.8M | $130.6M | $176M | $86.4M | |
Accounts Payable | $24.3M | $21.1M | $12.8M | $18.6M | $18.1M | |
Accrued Expenses | $2.2M | $835.3K | $1.7M | $1.1M | $3M | |
Current Portion Of Long-Term Debt | -- | $2.3M | $9.1M | $5.6M | $7.2M | |
Current Portion Of Capital Lease Obligations | -- | -- | $91.6K | $260.7K | $215.3K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $33.5M | $31.9M | $27.9M | $31.8M | $34.5M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $33.5M | $31.9M | $28M | $31.9M | $36.5M | |
Common Stock | $76.3K | $94.7K | $475K | $60 | $70 | |
Other Common Equity Adj | $814.3K | $2.7M | -$3.3M | -$5.1M | -$6.1M | |
Common Equity | $72.8M | $83.2M | $102.8M | $132.8M | $45.9M | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -$112K | -$257.3K | -$263.5K | $11.2M | $4M | |
Total Equity | $72.7M | $82.9M | $102.6M | $144M | $49.9M | |
Total Liabilities and Equity | $106.2M | $114.8M | $130.6M | $176M | $86.4M | |
Cash and Short Terms | $8.4M | $7M | $9.4M | $3M | $4.2M | |
Total Debt | $4.6M | $7.1M | $11.7M | $9.5M | $11M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $8.4M | $7M | $9.4M | $3M | $4.2M | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | $14.3M | $24.2M | $11.9M | $21.5M | $17.3M | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | $2M | $2M | $1.4M | $2.4M | $1.7M | |
Total Current Assets | $34.8M | $38.6M | $87.4M | $31.1M | $25.5M | |
Property Plant And Equipment | $7.2M | $10.3M | $6M | $6.3M | $6.3M | |
Long-Term Investments | -- | -- | $30.8M | $11.3M | -- | |
Goodwill | -- | -- | -- | $15M | $4.8M | |
Other Intangibles | -- | -- | $5.2M | $35M | $11.1M | |
Other Long-Term Assets | $385.6K | $381.7K | $226.5K | $76.3M | $37.7M | |
Total Assets | $106.2M | $114.8M | $130.6M | $176M | $86.4M | |
Accounts Payable | $24.3M | $21.1M | $12.8M | $18.6M | $18.1M | |
Accrued Expenses | $2.2M | $835.3K | $1.7M | $1.1M | $3M | |
Current Portion Of Long-Term Debt | -- | $2.3M | $9.1M | $5.6M | $7.2M | |
Current Portion Of Capital Lease Obligations | -- | -- | $91.6K | $260.7K | $215.3K | |
Other Current Liabilities | -- | -- | -- | -- | -- | |
Total Current Liabilities | $33.5M | $31.9M | $27.9M | $31.8M | $34.5M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $33.5M | $31.9M | $28M | $31.9M | $36.5M | |
Common Stock | $76.3K | $94.7K | $475K | $60 | $70 | |
Other Common Equity Adj | $814.3K | $2.7M | -$3.3M | -$5.1M | -$6.1M | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -$112K | -$257.3K | -$263.5K | $11.2M | $4M | |
Total Equity | $72.7M | $82.9M | $102.6M | $144M | $49.9M | |
Total Liabilities and Equity | $106.2M | $114.8M | $130.6M | $176M | $86.4M | |
Cash and Short Terms | $8.4M | $7M | $9.4M | $3M | $4.2M | |
Total Debt | $4.6M | $7.1M | $11.7M | $9.5M | $11M |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$18.4M | -$9.5M | -$21.5M | -$122.2M | -$83.8M | |
Depreciation & Amoritzation | $1.5M | $2M | $2.2M | $5.6M | $6.4M | |
Stock-Based Compensation | $1.5M | $6.3M | $6M | $6.1M | $5.8M | |
Change in Accounts Receivable | -$2.6M | -$6.4M | $3M | -$6.4M | $259K | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | $1.1M | -$9.8M | -$9.7M | -$11.2M | -$992.4K | |
Capital Expenditures | $1.6M | $4.9M | $3.9M | $1.9M | $1.6M | |
Cash Acquisitions | -- | -- | -- | $58.1K | $47.4K | |
Cash From Investing | -$65.9M | -$4.1M | -$815.2K | -$2.4M | -$1.5M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $56.5M | $11.7M | $11.7M | $4.5M | $5.7M | |
Long-Term Debt Repaid | -$3.8M | -$4.7M | -$5.6M | -$3.8M | -$4.2M | |
Repurchase of Common Stock | -- | -- | -- | -$3.5K | -$3.4K | |
Other Financing Activities | -$308.2K | $145.8K | -$90.9K | $40.5K | $28.6K | |
Cash From Financing | $70M | $12.3M | $13M | $9.3M | $2.2M | |
Beginning Cash (CF) | $5.9M | $8.4M | $7.1M | $9.4M | $4.7M | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $5.2M | -$1.5M | $2.5M | -$4.3M | -$326.2K | |
Ending Cash (CF) | $8.4M | $7.1M | $9.4M | $4.7M | $4.3M | |
Levered Free Cash Flow | -$571.6K | -$14.7M | -$13.5M | -$13.1M | -$2.6M |
Period Ending | 2021-07-18 | 2022-07-18 | 2023-07-18 | 2024-07-18 | ||
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -- | -- | -- | -- | |
Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -- | -- | -- | -- | |
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 | -- | -- | -- | -- | -- | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -- | -- | -- | -- | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -- | -- | -- | -- |
Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -$9.5M | -$21.5M | -$122.2M | -$83.8M | |
Depreciation & Amoritzation | -- | $2M | $2.2M | $5.6M | $6.4M | |
Stock-Based Compensation | -- | $6.3M | $6M | $6.1M | $5.8M | |
Change in Accounts Receivable | -- | -$6.4M | $3M | -$6.4M | $259K | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -$9.8M | -$9.7M | -$11.2M | -$992.4K | |
Capital Expenditures | -- | $4.9M | $3.9M | $1.9M | $1.6M | |
Cash Acquisitions | -- | -- | -- | $58K | $47.4K | |
Cash From Investing | -- | -$4.1M | -$815.2K | -$2.4M | -$1.5M | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -- | $11.7M | $11.7M | $4.5M | $5.7M | |
Long-Term Debt Repaid | -- | -$4.7M | -$5.6M | -$3.8M | -$4.2M | |
Repurchase of Common Stock | -- | -- | -- | -$3.5K | -$3.4K | |
Other Financing Activities | -- | $145.8K | -$90.9K | $40.5K | $28.6K | |
Cash From Financing | -- | $12.3M | $13M | $9.3M | $2.2M | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -$1.4M | $2.6M | -$4.2M | -$348.5K | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -$14.7M | -$13.5M | -$13.1M | -$2.6M |
Period Ending | 2022-07-18 | 2023-07-18 | 2024-07-18 | 2025-07-18 | 2026-07-18 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -- | -- | -- | -- | -- | |
Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
Stock-Based Compensation | -- | -- | -- | -- | -- | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -- | -- | -- | -- | -- | |
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 | -- | -- | -- | -- | -- | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -- | -- | -- | -- | -- | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -- | -- | -- | -- | -- |
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.