Goodrx Holdings Inc
NASDAQ:GDRX
Income Statement
Earnings Waterfall
Goodrx Holdings Inc
Revenue
|
750.3m
USD
|
Cost of Revenue
|
-66.9m
USD
|
Gross Profit
|
683.3m
USD
|
Operating Expenses
|
-708.6m
USD
|
Operating Income
|
-25.2m
USD
|
Other Expenses
|
16.4m
USD
|
Net Income
|
-8.9m
USD
|
Income Statement
Goodrx Holdings Inc
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
388
N/A
|
440
+13%
|
472
+7%
|
511
+8%
|
551
+8%
|
578
+5%
|
631
+9%
|
686
+9%
|
745
+9%
|
788
+6%
|
804
+2%
|
796
-1%
|
767
-4%
|
747
-3%
|
745
0%
|
738
-1%
|
750
+2%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(14)
|
(17)
|
(21)
|
(25)
|
(30)
|
(34)
|
(38)
|
(42)
|
(47)
|
(49)
|
(56)
|
(62)
|
(65)
|
(70)
|
(68)
|
(69)
|
(67)
|
|
Gross Profit |
374
N/A
|
423
+13%
|
451
+7%
|
486
+8%
|
521
+7%
|
544
+4%
|
593
+9%
|
644
+9%
|
699
+9%
|
740
+6%
|
748
+1%
|
734
-2%
|
702
-4%
|
678
-3%
|
677
0%
|
669
-1%
|
683
+2%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(235)
|
(272)
|
(297)
|
(431)
|
(796)
|
(868)
|
(959)
|
(942)
|
(685)
|
(700)
|
(709)
|
(699)
|
(685)
|
(671)
|
(652)
|
(684)
|
(709)
|
|
Selling, General & Administrative |
(192)
|
(218)
|
(235)
|
(360)
|
(716)
|
(771)
|
(841)
|
(799)
|
(525)
|
(524)
|
(523)
|
(508)
|
(487)
|
(473)
|
(454)
|
(464)
|
(465)
|
|
Research & Development |
(29)
|
(34)
|
(40)
|
(48)
|
(62)
|
(78)
|
(95)
|
(115)
|
(126)
|
(135)
|
(141)
|
(141)
|
(143)
|
(141)
|
(137)
|
(141)
|
(136)
|
|
Depreciation & Amortization |
(14)
|
(15)
|
(17)
|
(18)
|
(18)
|
(20)
|
(23)
|
(28)
|
(35)
|
(41)
|
(46)
|
(49)
|
(54)
|
(58)
|
(61)
|
(80)
|
(108)
|
|
Other Operating Expenses |
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
140
N/A
|
151
+8%
|
154
+2%
|
55
-65%
|
(275)
N/A
|
(324)
-18%
|
(367)
-13%
|
(298)
+19%
|
13
N/A
|
40
+200%
|
40
-1%
|
36
-10%
|
17
-53%
|
7
-61%
|
26
+297%
|
(15)
N/A
|
(25)
-65%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(49)
|
(44)
|
(38)
|
(32)
|
(28)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
|
Non-Reccuring Items |
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(24)
|
(15)
|
(15)
|
(12)
|
4
|
(6)
|
|
Total Other Income |
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
83
N/A
|
103
+24%
|
113
+10%
|
20
-82%
|
(304)
N/A
|
(349)
-15%
|
(391)
-12%
|
(322)
+18%
|
(10)
+97%
|
15
N/A
|
11
-27%
|
(13)
N/A
|
(23)
-83%
|
(34)
-45%
|
(11)
+66%
|
(36)
-215%
|
(56)
-56%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(17)
|
(22)
|
(24)
|
(0)
|
10
|
30
|
75
|
38
|
(15)
|
(29)
|
(58)
|
(58)
|
(10)
|
(15)
|
23
|
51
|
47
|
|
Income from Continuing Operations |
66
|
82
|
89
|
20
|
(294)
|
(319)
|
(316)
|
(284)
|
(25)
|
(15)
|
(47)
|
(71)
|
(33)
|
(48)
|
12
|
15
|
(9)
|
|
Net Income (Common) |
66
N/A
|
82
+24%
|
89
+9%
|
20
-78%
|
(294)
N/A
|
(319)
-9%
|
(316)
+1%
|
(284)
+10%
|
(25)
+91%
|
(15)
+42%
|
(47)
-223%
|
(71)
-50%
|
(33)
+54%
|
(48)
-48%
|
12
N/A
|
15
+27%
|
(9)
N/A
|
|
EPS (Diluted) |
0.17
N/A
|
0.21
+24%
|
0.23
+10%
|
0.08
-65%
|
-1.07
N/A
|
-0.74
+31%
|
-0.73
+1%
|
-0.68
+7%
|
-0.06
+91%
|
-0.04
+33%
|
-0.11
-175%
|
-0.17
-55%
|
-0.08
+53%
|
-0.11
-38%
|
0.03
N/A
|
0.04
+33%
|
-0.02
N/A
|