QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Large accelerated filer | o | x | ||
Non-accelerated filer | o | Smaller reporting company | ||
Emerging growth company |
Page | ||
(in thousands, except par values) | March 31, 2025 | December 31, 2024 | |
Assets | |||
Current assets | |||
Cash and cash equivalents | $ | $ | |
Accounts receivable, net | |||
Prepaid expenses and other current assets | |||
Total current assets | |||
Property and equipment, net | |||
Goodwill | |||
Intangible assets, net | |||
Capitalized software, net | |||
Operating lease right-of-use assets, net | |||
Deferred tax assets, net | |||
Other assets | |||
Total assets | $ | $ | |
Liabilities and stockholders' equity | |||
Current liabilities | |||
Accounts payable | $ | $ | |
Accrued expenses and other current liabilities | |||
Current portion of debt | |||
Operating lease liabilities, current | |||
Total current liabilities | |||
Debt, net | |||
Operating lease liabilities, net of current portion | |||
Other liabilities | |||
Total liabilities | |||
Commitments and contingencies (Note 8) | |||
Stockholders' equity | |||
Preferred stock, $ issued and outstanding at March 31, 2025 and December 31, 2024 | |||
Common stock, $ December 31, 2024, respectively; and Class B: December 31, 2024 | |||
Additional paid-in capital | |||
Accumulated deficit | ( | ( | |
Total stockholders' equity | |||
Total liabilities and stockholders' equity | $ | $ |
Three Months Ended March 31, | |||
(in thousands, except for per share amounts) | 2025 | 2024 | |
Revenue | $ | $ | |
Costs and operating expenses: | |||
Cost of revenue, exclusive of depreciation and amortization presented separately below | |||
Product development and technology | |||
Sales and marketing | |||
General and administrative | |||
Depreciation and amortization | |||
Total costs and operating expenses | |||
Operating income | |||
Other expense, net: | |||
Interest income | |||
Interest expense | ( | ( | |
Total other expense, net | ( | ( | |
Income before income taxes | |||
Income tax expense | ( | ( | |
Net income (loss) | $ | $( | |
Earnings (loss) per share: | |||
Basic | $ | $( | |
Diluted | $ | $( | |
Weighted average shares used in computing earnings (loss) per share: | |||
Basic | |||
Diluted | |||
Stock-based compensation included in costs and operating expenses: | |||
Cost of revenue | $ | $ | |
Product development and technology | |||
Sales and marketing | |||
General and administrative |
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Equity | ||||||
(in thousands) | Shares | Amount | |||||||
Balance at December 31, 2024 | $ | $ | $( | $ | |||||
Stock options exercised | — | — | |||||||
Stock-based compensation | — | — | — | ||||||
Vesting and settlement of restricted stock units | — | — | — | — | |||||
Common stock withheld related to net share settlement | ( | — | ( | — | ( | ||||
Repurchases of Class A common stock (1) | ( | ( | ( | — | ( | ||||
Net income | — | — | — | ||||||
Balance at March 31, 2025 | $ | $ | $( | $ |
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Equity | ||||||
(in thousands) | Shares | Amount | |||||||
Balance at December 31, 2023 | $ | $ | $( | $ | |||||
Stock options exercised | — | — | |||||||
Stock-based compensation | — | — | — | ||||||
Vesting and settlement of restricted stock units | — | — | — | — | |||||
Common stock withheld related to net share settlement | ( | — | ( | — | ( | ||||
Repurchases of Class A common stock (1) | ( | ( | ( | — | ( | ||||
Net loss | — | — | — | ( | ( | ||||
Balance at March 31, 2024 | $ | $ | $( | $ |
Three Months Ended March 31, | |||
(in thousands) | 2025 | 2024 | |
Cash flows from operating activities | |||
Net income (loss) | $ | $( | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||
Depreciation and amortization | |||
Amortization of debt issuance costs and discounts | |||
Non-cash operating lease expense | |||
Stock-based compensation expense | |||
Loss on operating lease asset | |||
Other | |||
Changes in operating assets and liabilities: | |||
Accounts receivable | ( | ( | |
Prepaid expenses and other assets | ( | ||
Accounts payable | ( | ||
Accrued expenses and other current liabilities | ( | ||
Operating lease liabilities | ( | ( | |
Other liabilities | |||
Net cash provided by operating activities | |||
Cash flows from investing activities | |||
Purchase of property and equipment | ( | ( | |
Acquisition | ( | ||
Capitalized software | ( | ( | |
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Payments on long-term debt | ( | ( | |
Repurchases of Class A common stock (1) | ( | ( | |
Proceeds from exercise of stock options | |||
Employee taxes paid related to net share settlement of equity awards | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net change in cash and cash equivalents | ( | ( | |
Cash and cash equivalents | |||
Beginning of period | |||
End of period | $ | $ | |
Supplemental disclosure of cash flow information | |||
Non cash investing and financing activities: | |||
Stock-based compensation included in capitalized software | $ | $ | |
Capitalized software included in accounts payable and accrued expenses and other current liabilities |
(in thousands) | March 31, 2025 | December 31, 2024 | |
Insurance recovery receivable (1) | $ | $ | |
Reimbursable third-party payments (2) | |||
Other prepaid expenses and other current assets (3) | |||
Total prepaid expenses and other current assets | $ | $ |
(in thousands) | March 31, 2025 | December 31, 2024 | |
Accrued bonus and other payroll related | $ | $ | |
Accrued legal settlement | |||
Accrued marketing | |||
Income taxes payable | |||
Reimbursable liabilities (1) | |||
Deferred revenue | |||
Other accrued expenses | |||
Total accrued expenses and other current liabilities | $ | $ |
(in thousands) | March 31, 2025 | December 31, 2024 | |
Principal balance under 2024 Term Loan Facility | $ | $ | |
Less: Unamortized debt issuance costs and discounts | ( | ( | |
$ | $ |
Three Months Ended March 31, | |||
(in thousands) | 2025 | 2024 | |
Prescription transactions revenue | $ | $ | |
Subscription revenue | |||
Pharma manufacturer solutions revenue | |||
Other revenue | |||
Total revenue | $ | $ |
Three Months Ended March 31, | |||
(in thousands) | 2025 | 2024 | |
Number of shares repurchased | |||
Cost of shares repurchased | $ | $ |
Three Months Ended March 31, | |||
(in thousands, except per share amounts) | 2025 | 2024 | |
Numerator: | |||
Net income (loss) | $ | $( | |
Denominator: | |||
Weighted average shares - basic | |||
Dilutive impact of stock options and restricted stock units | |||
Weighted average shares - diluted | |||
Earnings (loss) per share: | |||
Basic | $ | $( | |
Diluted | $ | $( |
Three Months Ended March 31, | |||
(in thousands) | 2025 | 2024 | |
Stock options and restricted stock units |
Three Months Ended | |||||||||
(in millions) | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | ||||
Monthly Active Consumers | 6.4 | 6.6 | 6.5 | 6.6 | 6.7 |
As of | |||||||||
(in thousands) | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | ||||
Subscription plans | 680 | 684 | 701 | 696 | 778 |
Three Months Ended March 31, | |||
(dollars in thousands) | 2025 | 2024 | |
Net income (loss) | $11,052 | $(1,009) | |
Adjusted to exclude the following: | |||
Interest income | (3,932) | (7,555) | |
Interest expense | 10,644 | 14,643 | |
Income tax expense | 5,616 | 1,302 | |
Depreciation and amortization | 20,912 | 15,942 | |
Financing related expenses (1) | — | 440 | |
Acquisition related expenses (2) | 26 | 174 | |
Restructuring related expenses (3) | 1,219 | (125) | |
Legal settlement expenses (4) | — | 13,000 | |
Stock-based compensation expense | 19,174 | 25,096 | |
Payroll tax expense related to stock-based compensation | 685 | 879 | |
Loss on operating lease asset (5) | 4,409 | — | |
Adjusted EBITDA | $69,805 | $62,787 | |
Revenue | $202,970 | $197,880 | |
Net income (loss) margin | 5.4% | (0.5%) | |
Adjusted EBITDA Margin | 34.4% | 31.7% |
(dollars in thousands) | Three Months Ended March 31, 2025 | % of Total Revenue | Three Months Ended March 31, 2024 | % of Total Revenue | Change ($) | Change (%) | |||||
Revenue: | |||||||||||
Prescription transactions revenue | $148,923 | 73% | $145,395 | 73% | $3,528 | 2% | |||||
Subscription revenue | 21,017 | 10% | 22,601 | 11% | (1,584) | (7%) | |||||
Pharma manufacturer solutions revenue | 28,648 | 14% | 24,509 | 12% | 4,139 | 17% | |||||
Other revenue | 4,382 | 2% | 5,375 | 3% | (993) | (18%) | |||||
Total revenue | 202,970 | 197,880 | |||||||||
Costs and operating expenses: | |||||||||||
Cost of revenue, exclusive of depreciation and amortization presented separately below | 13,364 | 7% | 12,468 | 6% | 896 | 7% | |||||
Product development and technology | 31,142 | 15% | 31,017 | 16% | 125 | 0% | |||||
Sales and marketing | 84,542 | 42% | 89,964 | 45% | (5,422) | (6%) | |||||
General and administrative | 29,630 | 15% | 41,108 | 21% | (11,478) | (28%) | |||||
Depreciation and amortization | 20,912 | 10% | 15,942 | 8% | 4,970 | 31% | |||||
Total costs and operating expenses | 179,590 | 190,499 | |||||||||
Operating income | 23,380 | 7,381 | |||||||||
Other expense, net: | |||||||||||
Interest income | 3,932 | 2% | 7,555 | 4% | (3,623) | (48%) | |||||
Interest expense | (10,644) | 5% | (14,643) | 7% | 3,999 | (27%) | |||||
Total other expense, net | (6,712) | (7,088) | |||||||||
Income before income taxes | 16,668 | 293 | |||||||||
Income tax expense | (5,616) | 3% | (1,302) | 1% | (4,314) | 331% | |||||
Net income (loss) | $11,052 | $(1,009) |
Three Months Ended March 31, | |||
(in thousands) | 2025 | 2024 | |
Net cash provided by operating activities | $9,413 | $42,586 | |
Net cash used in investing activities | (51,876) | (20,615) | |
Net cash used in financing activities | (104,902) | (160,972) | |
Net change in cash and cash equivalents | $(147,365) | $(139,001) |
Period | Total Number of Shares Repurchased (1) | Average Price Paid per Share (2) | Total Number of Shares Repurchased as Part of Publicly Announced Program (1) | Approximate Dollar Value of Shares that May Yet Be Repurchased Under the Program (in thousands) | ||||
January 1 - 31 | — | $— | — | $— | ||||
February 1 - 28 | — | $— | — | $— | ||||
March 1 - 31 | 23,340,166 | $4.32 | 23,340,166 | $189,376 | ||||
Total | 23,340,166 | 23,340,166 |
Incorporated by Reference | Filed/ Furnished Herewith | |||||||||||
Exhibit Number | Exhibit Description | Form | File No. | Exhibit | Filing Date | |||||||
3.1 | 8-K | 001-39549 | 3.1 | 9/28/20 | ||||||||
3.2 | 8-K | 001-39549 | 3.2 | 9/28/20 | ||||||||
4.1 | S-1 | 333-248465 | 4.1 | 8/28/20 | ||||||||
4.2 | S-8 | 333-249069 | 4.4 | 9/25/20 | ||||||||
10.1 | 10-K | 001-39549 | 10.1 | 2/27/25 | ||||||||
10.2 | 8-K | 001-39549 | 10.1 | 2/5/25 | ||||||||
10.3 | * | |||||||||||
31.1 | * | |||||||||||
31.2 | * | |||||||||||
32.1 | ** | |||||||||||
32.2 | ** | |||||||||||
101.INS | Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | * | ||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | * | ||||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | * | ||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | * | ||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | * | ||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | * | ||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | * |
GOODRX HOLDINGS, INC. | ||
Date: May 7, 2025 | By: | /s/ Wendy Barnes |
Wendy Barnes | ||
Chief Executive Officer & President | ||
(Principal Executive Officer) | ||
Date: May 7, 2025 | By: | /s/ Christopher McGinnis |
Christopher McGinnis | ||
Chief Financial Officer & Treasurer | ||
(Principal Financial Officer) | ||
Date: May 7, 2025 | By: | /s/ Romin Nabiey |
Romin Nabiey | ||
Chief Accounting Officer | ||
(Principal Accounting Officer) |