
Will GoodRX Stock Bounce Back?
GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…
Period Ending | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 | 2024-04-30 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | $85K | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | $85K | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $120K | $20K | $8K | $8.4K | -- | |
Selling, General & Admin | $346.3K | $491.5K | $386.8K | $404.3K | $458K | |
Other Inc / (Exp) | -- | $20.2K | -$636K | -- | -- | |
Operating Expenses | $592.2K | $604K | $658.8K | $549K | $583.7K | |
Operating Income | -$592.2K | -$604K | -$658.8K | -$464K | -$583.7K | |
Net Interest Expenses | -- | -- | $774.8K | $477.1K | -- | |
EBT. Incl. Unusual Items | -$592.2K | -$583.8K | -$2.1M | -$941.1K | -$712K | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$592.2K | -$583.8K | -$2.1M | -$941.1K | -$712K | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$592.2K | -$583.8K | -$2.1M | -$941.1K | -$712K | |
Basic EPS (Cont. Ops) | -$0.08 | -$0.08 | -$0.22 | -$0.02 | -$0.01 | |
Diluted EPS (Cont. Ops) | -$0.08 | -$0.08 | -$0.22 | -$0.02 | -$0.01 | |
Weighted Average Basic Share | $7.7M | $7.5M | $9.3M | $39.2M | $67M | |
Weighted Average Diluted Share | $7.7M | $7.5M | $9.3M | $39.2M | $67M | |
EBITDA | -$576.9K | -$535.3K | -$1.3M | -$455.1K | -$566.5K | |
EBIT | -$592.2K | -$583.8K | -$1.3M | -$464K | -$583.7K | |
Revenue (Reported) | -- | -- | -- | $85K | -- | |
Operating Income (Reported) | -$592.2K | -$604K | -$658.8K | -$464K | -$583.7K | |
Operating Income (Adjusted) | -$592.2K | -$583.8K | -$1.3M | -$464K | -$583.7K |
Period Ending | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | -- | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | -- | -- | -- | $6K | |
Selling, General & Admin | $116.2K | $79.4K | $10.2K | $65.3K | $253.5K | |
Other Inc / (Exp) | -- | -- | -- | -- | -- | |
Operating Expenses | $132.8K | $94.2K | $14.8K | $74.9K | $259.5K | |
Operating Income | -$132.8K | -$94.2K | -$14.8K | -$74.9K | -$259.5K | |
Net Interest Expenses | -- | $222.5K | -- | $12.9K | -- | |
EBT. Incl. Unusual Items | -$132.8K | -$316.7K | -$14K | -$87.8K | -$639.2K | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$132.8K | -$316.7K | -$14K | -$87.8K | -$639.2K | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$132.8K | -$316.7K | -$14K | -$87.8K | -$639.2K | |
Basic EPS (Cont. Ops) | -$0.02 | -$0.03 | -$0.00 | -- | -- | |
Diluted EPS (Cont. Ops) | -$0.02 | -$0.03 | -$0.00 | -- | -- | |
Weighted Average Basic Share | $7.6M | $9.4M | $17.7M | $61.6M | $206.3M | |
Weighted Average Diluted Share | $7.6M | $9.4M | $17.7M | $61.6M | $206.3M | |
EBITDA | -$120.7K | -$90.5K | -$14.2K | -$70.6K | -$536.6K | |
EBIT | -$132.8K | -$94.2K | -$14.8K | -$74.9K | -$536.6K | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$132.8K | -$94.2K | -$14.8K | -$74.9K | -$259.5K | |
Operating Income (Adjusted) | -$132.8K | -$94.2K | -$14.8K | -$74.9K | -$536.6K |
Period Ending | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | -- | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | $85K | $67.5K | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | -- | $48K | -- | -- | $10.1K | |
Selling, General & Admin | $621.6K | $389.9K | $238.4K | $553K | $876.2K | |
Other Inc / (Exp) | $82.5K | -$62.3K | -- | -- | -$331.4K | |
Operating Expenses | $829.2K | $712.7K | $324.2K | $729.4K | $909.7K | |
Operating Income | -$829.2K | -$712.7K | -$324.2K | -$644.4K | -$842.3K | |
Net Interest Expenses | -- | $574.9K | $280.8K | $441.2K | -- | |
EBT. Incl. Unusual Items | -$746.7K | -$1.3M | -$1.2M | -$1.1M | -$1.7M | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$746.7K | -$1.3M | -$1.2M | -$1.1M | -$1.7M | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$746.7K | -$1.3M | -$1.2M | -$1.1M | -$1.7M | |
Basic EPS (Cont. Ops) | -$0.10 | -$0.14 | -$0.13 | -$0.02 | -$0.00 | |
Diluted EPS (Cont. Ops) | -$0.10 | -$0.14 | -$0.13 | -$0.02 | -$0.00 | |
Weighted Average Basic Share | ||||||
Weighted Average Diluted Share | ||||||
EBITDA | -$701K | -$752K | -$950.8K | -$628.5K | -$1.4M | |
EBIT | -$746.7K | -$775K | -$960.2K | -$644.4K | -$1.5M | |
Revenue (Reported) | -- | -- | -- | -- | -- | |
Operating Income (Reported) | -$829.2K | -$712.7K | -$324.2K | -$644.4K | -$842.3K | |
Operating Income (Adjusted) | -$746.7K | -$775K | -$960.2K | -$644.4K | -$1.5M |
Period Ending | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | 2026-01-31 | |
---|---|---|---|---|---|---|
Revenue | -- | -- | -- | $67.5K | -- | |
Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
Cost of Revenues | -- | -- | -- | -- | -- | |
Gross Profit | -- | -- | -- | $67.5K | -- | |
Gross Profit Margin | -- | -- | -- | -- | -- | |
R&D Expenses | $28K | -- | -- | $10.1K | -- | |
Selling, General & Admin | $331.1K | $202.6K | $351.3K | $769.5K | -- | |
Other Inc / (Exp) | -- | -- | -- | -$331.4K | -- | |
Operating Expenses | $616.8K | $282.3K | $462.7K | $788.7K | -- | |
Operating Income | -$616.8K | -$282.3K | -$462.7K | -$721.3K | -- | |
Net Interest Expenses | $574.9K | $81.7K | $45K | $32.8K | -- | |
EBT. Incl. Unusual Items | -$1.2M | -$363.2K | -$507.7K | -$1.5M | -- | |
Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
Income Tax Expense | -- | -- | -- | -- | -- | |
Net Income to Company | -$1.2M | -$363.2K | -$507.7K | -$1.5M | -- | |
Minority Interest in Earnings | -- | -- | -- | -- | -- | |
Net Income to Common Excl Extra Items | -$1.2M | -$363.2K | -$507.7K | -$1.5M | -- | |
Basic EPS (Cont. Ops) | -$0.12 | -$0.04 | -$0.01 | -$0.00 | -- | |
Diluted EPS (Cont. Ops) | -$0.12 | -$0.04 | -$0.01 | -$0.00 | -- | |
Weighted Average Basic Share | $27.9M | $40.3M | $166.4M | $569.4M | -- | |
Weighted Average Diluted Share | $27.9M | $40.3M | $166.4M | $569.4M | -- | |
EBITDA | -$605.9K | -$276.5K | -$449.8K | -$1.3M | -- | |
EBIT | -$616.8K | -$282.3K | -$462.7K | -$1.3M | -- | |
Revenue (Reported) | -- | -- | -- | $67.5K | -- | |
Operating Income (Reported) | -$616.8K | -$282.3K | -$462.7K | -$721.3K | -- | |
Operating Income (Adjusted) | -$616.8K | -$282.3K | -$462.7K | -$1.3M | -- |
Period Ending | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 | 2024-04-30 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $6.7K | $197.8K | $47K | $206.7K | -- | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $6.7K | $197.8K | $47K | $206.7K | -- | |
Property Plant And Equipment | $147K | $36.2K | $21.6K | $161.1K | $143.7K | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $636K | $636K | -- | -- | $1.6M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $790.7K | $870.9K | $79.7K | $368.8K | $1.8M | |
Accounts Payable | $55.5K | $1.6K | $30.4K | $12.9K | $17.5K | |
Accrued Expenses | -- | -- | $66.3K | $399.1K | $287.6K | |
Current Portion Of Long-Term Debt | $63.2K | $95.7K | $845.2K | $697.2K | $681.3K | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | $50K | $50K | |
Total Current Liabilities | $127.4K | $105.9K | $950.6K | $1.2M | $1M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $127.4K | $105.9K | $950.6K | $1.2M | $1M | |
Common Stock | $7.4K | $8.2K | $9.5K | $43.8K | $168.4K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | $663.4K | $765K | -$870.9K | -$799.1K | $714.7K | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $663.4K | $765K | -$870.9K | -$799.1K | $714.7K | |
Total Liabilities and Equity | $790.7K | $870.9K | $79.7K | $368.8K | $1.8M | |
Cash and Short Terms | $6.7K | $197.8K | $47K | $206.7K | -- | |
Total Debt | $63.2K | $95.7K | $845.2K | $697.2K | -- |
Period Ending | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | |
---|---|---|---|---|---|---|
Cash and Equivalents | $22.4K | $21.1K | -- | -- | $15.7K | |
Short Term Investments | -- | -- | -- | -- | -- | |
Accounts Receivable, Net | -- | -- | -- | -- | -- | |
Inventory | -- | -- | -- | -- | -- | |
Prepaid Expenses | -- | -- | -- | -- | -- | |
Other Current Assets | -- | -- | -- | -- | -- | |
Total Current Assets | $22.4K | $21.1K | -- | -- | $15.7K | |
Property Plant And Equipment | $110.6K | $25.3K | $15.8K | $148K | -- | |
Long-Term Investments | -- | -- | -- | -- | -- | |
Goodwill | -- | -- | -- | -- | -- | |
Other Intangibles | $636K | $636K | -- | -- | $1.6M | |
Other Long-Term Assets | -- | -- | -- | -- | -- | |
Total Assets | $770.1K | $693.3K | $16.8K | $149K | $1.6M | |
Accounts Payable | -- | -- | $29.8K | $38.8K | -- | |
Accrued Expenses | -- | -- | $126.1K | $300K | $247.5K | |
Current Portion Of Long-Term Debt | $63.2K | $622.7K | $834.3K | $617.7K | $778.6K | |
Current Portion Of Capital Lease Obligations | -- | -- | -- | -- | -- | |
Other Current Liabilities | -- | -- | -- | $50K | -- | |
Total Current Liabilities | $71.9K | $697K | $998.9K | $1M | $1.1M | |
Long-Term Debt | -- | -- | -- | -- | -- | |
Capital Leases | -- | -- | -- | -- | -- | |
Total Liabilities | $71.9K | $697K | $998.9K | $1M | $1.1M | |
Common Stock | $7.7K | $9.5K | $18K | $65.2K | $231.3K | |
Other Common Equity Adj | -- | -- | -- | -- | -- | |
Common Equity | -- | -- | -- | -- | -- | |
Total Preferred Equity | -- | -- | -- | -- | -- | |
Minority Interest, Total | -- | -- | -- | -- | -- | |
Total Equity | $698.2K | -$3.6K | -$982.1K | -$866.1K | $580.6K | |
Total Liabilities and Equity | $770.1K | $693.3K | $16.8K | $149K | $1.6M | |
Cash and Short Terms | $22.4K | $21.1K | -- | -- | $15.7K | |
Total Debt | $63.2K | $622.7K | $834.3K | $617.6K | -- |
Period Ending | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 | 2024-04-30 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$592.2K | -$583.8K | -$2.1M | -$941.1K | -$712K | |
Depreciation & Amoritzation | $15.4K | $48.5K | $14.5K | $8.9K | $17.2K | |
Stock-Based Compensation | $79.5K | $158K | $11.7K | $13K | $193.2K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$444.8K | -$368.9K | -$613.8K | -$424.1K | -$340.7K | |
Capital Expenditures | $60.4K | -- | -- | $148.2K | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -$60.4K | -- | -- | -$148.2K | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | $28.6K | $57.5K | $463K | $57K | $134K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $511.9K | $560K | $463K | $732K | $134K | |
Beginning Cash (CF) | -- | $6.7K | $197.8K | $47K | $206.7K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $6.7K | $191.1K | -$150.8K | $159.7K | -$206.7K | |
Ending Cash (CF) | $6.7K | $197.8K | $47K | $206.7K | -- | |
Levered Free Cash Flow | -$505.2K | -$368.9K | -$613.8K | -$572.3K | -$340.7K |
Period Ending | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$132.8K | -$316.7K | -$14K | -$87.8K | -$639.2K | |
Depreciation & Amoritzation | $12.1K | $3.6K | $600 | $4.3K | -- | |
Stock-Based Compensation | $25K | -- | -- | $35.5K | $11K | |
Change in Accounts Receivable | -- | -- | -- | -- | -$67.5K | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$95.7K | -$80.4K | -$26.3K | -$73.4K | -$293.2K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | -- | $53K | -- | $123.4K | $290K | |
Long-Term Debt Repaid | -- | -- | -- | -- | $2K | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -$50K | -- | |
Cash From Financing | $100K | $53K | $25K | $73.4K | $296K | |
Beginning Cash (CF) | $18.1K | $48.5K | $1.3K | -- | $12.9K | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | $4.3K | -$27.4K | -$1.3K | -- | $2.8K | |
Ending Cash (CF) | $22.4K | $21.1K | -- | -- | $15.7K | |
Levered Free Cash Flow | -$95.7K | -$80.4K | -$26.3K | -$73.4K | -$293.2K |
Period Ending | 2021-01-31 | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$746.7K | -$1.3M | -$1.2M | -$1.1M | -$1.7M | |
Depreciation & Amoritzation | $45.7K | $23K | $9.5K | $16K | $7.7K | |
Stock-Based Compensation | $237.5K | -- | $14.7K | $104.7K | $109.6K | |
Change in Accounts Receivable | -- | -- | -- | -- | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$461.5K | -$671.9K | -$288.1K | -$540.2K | -$600.2K | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | ||||||
Long-Term Debt Issued | -$10K | $470.5K | -- | $223.4K | $580.6K | |
Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $423K | $670.5K | $267K | $688.4K | $615.9K | |
Beginning Cash (CF) | -- | -- | -- | -- | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$38.5K | -$1.4K | -$21.1K | -- | $15.7K | |
Ending Cash (CF) | -- | -- | -- | -- | -- | |
Levered Free Cash Flow | -$461.5K | -$671.9K | -$288.1K | -$540.2K | -$600.2K |
Period Ending | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | 2026-01-31 | |
---|---|---|---|---|---|---|
Net Income to Stockholders | -$1.2M | -$363.2K | -$507.7K | -$1.5M | -- | |
Depreciation & Amoritzation | $10.9K | $5.8K | $12.9K | $3.4K | -- | |
Stock-Based Compensation | -- | $3K | $94.7K | $11K | -- | |
Change in Accounts Receivable | -- | -- | -- | -$67.5K | -- | |
Change in Inventories | -- | -- | -- | -- | -- | |
Cash From Operations | -$589.7K | -$264K | -$380.2K | -$639.6K | -- | |
Capital Expenditures | -- | -- | -- | -- | -- | |
Cash Acquisitions | -- | -- | -- | -- | -- | |
Cash From Investing | -- | -- | -- | -- | -- | |
Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
Special Dividend Paid | -- | -- | -- | -- | -- | |
Long-Term Debt Issued | $413K | $7K | $173.4K | $620K | -- | |
Long-Term Debt Repaid | -- | -- | -- | -$59.7K | -- | |
Repurchase of Common Stock | -- | -- | -- | -- | -- | |
Other Financing Activities | -- | -- | -- | -- | -- | |
Cash From Financing | $413K | $217K | $173.4K | $655.3K | -- | |
Beginning Cash (CF) | $489.3K | $52.8K | $206.7K | $19.7K | -- | |
Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
Additions / Reductions | -$176.7K | -$47K | -$206.7K | $15.7K | -- | |
Ending Cash (CF) | $312.6K | $5.8K | -- | $35.4K | -- | |
Levered Free Cash Flow | -$589.7K | -$264K | -$380.1K | -$639.5K | -- |
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.