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) | June 30, 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 June 30, 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 June 30, | Six Months Ended June 30, | ||||||
(in thousands, except for per share amounts) | 2025 | 2024 | 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: | |||||||
Other income | |||||||
Interest income | |||||||
Interest expense | ( | ( | ( | ( | |||
Total other expense, net | ( | ( | ( | ( | |||
Income before income taxes | |||||||
Income tax expense | ( | ( | ( | ( | |||
Net income | $ | $ | $ | $ | |||
Earnings per share: | |||||||
Basic | $ | $ | $ | $ | |||
Diluted | $ | $ | $ | $ | |||
Weighted average shares used in computing earnings 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 | $ | $ | $( | $ | |||||
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 | ( | ( | ( | — | ( | ||||
Issuance of common stock through employee stock purchase plan | — | — | |||||||
Net income | — | — | — | ||||||
Balance at June 30, 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 | $ | $ | $( | $ | |||||
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 | — | — | |||||||
Issuance of common stock through employee stock purchase plan | — | — | |||||||
Net income | — | — | — | ||||||
Balance at June 30, 2024 | $ | $ | $( | $ |
Six Months Ended June 30, | |||
(in thousands) | 2025 | 2024 | |
Cash flows from operating activities | |||
Net income | $ | $ | |
Adjustments to reconcile net income 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 | ( | ( | |
Proceeds from employee stock purchase plan | |||
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: | |||
Right-of-use assets obtained in exchange for operating lease liabilities | $ | $ | |
Stock-based compensation included in capitalized software | |||
Capitalized software included in accounts payable and accrued expenses and other current liabilities |
(in thousands) | June 30, 2025 | December 31, 2024 | |
Insurance recovery receivable (1) | $ | $ | |
Income taxes receivable | |||
Reimbursable third-party payments (2) | |||
Other prepaid expenses and other current assets (3) | |||
Total prepaid expenses and other current assets | $ | $ |
(in thousands) | June 30, 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) | June 30, 2025 | December 31, 2024 | |
Principal balance under 2024 Term Loan Facility | $ | $ | |
Less: Unamortized debt issuance costs and discounts | ( | ( | |
$ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||
Prescription transactions revenue | $ | $ | $ | $ | |||
Subscription revenue | |||||||
Pharma manufacturer solutions revenue | |||||||
Other revenue | |||||||
Total revenue | $ | $ | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||
Number of shares repurchased | |||||||
Cost of shares repurchased (1) | $ | $( | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(in thousands, except per share amounts) | 2025 | 2024 | 2025 | 2024 | |||
Numerator: | |||||||
Net income | $ | $ | $ | $ | |||
Denominator: | |||||||
Weighted average shares - basic | |||||||
Dilutive impact of stock options and restricted stock units | |||||||
Weighted average shares - diluted | |||||||
Earnings per share: |
Basic | $ | $ | $ | $ | |||
Diluted | $ | $ | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||
Stock options and restricted stock units |
Three Months Ended | |||||||||||
(in millions) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||
Monthly Active Consumers | 5.7 | 6.4 | 6.6 | 6.5 | 6.6 | 6.7 |
As of | |||||||||||
(in thousands) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||
Subscription plans | 668 | 680 | 684 | 701 | 696 | 778 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(dollars in thousands) | 2025 | 2024 | 2025 | 2024 | |||
Net income | $12,843 | $6,694 | $23,895 | $5,685 | |||
Adjusted to exclude the following: | |||||||
Interest income | (2,803) | (6,334) | (6,735) | (13,889) | |||
Interest expense | 10,729 | 14,566 | 21,373 | 29,209 | |||
Income tax expense | 6,734 | 4,952 | 12,350 | 6,254 | |||
Depreciation and amortization | 19,729 | 16,965 | 40,641 | 32,907 | |||
Other income | (694) | — | (694) | — | |||
Financing related expenses (1) | — | 392 | — | 832 | |||
Acquisition related expenses (2) | — | 174 | 26 | 348 | |||
Restructuring related expenses (3) | 546 | 566 | 1,765 | 441 | |||
Legal settlement expenses (4) | 355 | — | 355 | 13,000 | |||
Stock-based compensation expense | 21,415 | 26,590 | 40,589 | 51,686 | |||
Payroll tax expense related to stock-based compensation | 549 | 847 | 1,234 | 1,726 | |||
Loss on operating lease asset (5) | — | — | 4,409 | — | |||
Adjusted EBITDA | $69,403 | $65,412 | $139,208 | $128,199 | |||
Revenue | $203,070 | $200,610 | $406,040 | $398,490 | |||
Net income margin | 6.3% | 3.3% | 5.9% | 1.4% | |||
Adjusted EBITDA Margin | 34.2% | 32.6% | 34.3% | 32.2% |
(dollars in thousands) | Three Months Ended June 30, 2025 | % of Total Revenue | Three Months Ended June 30, 2024 | % of Total Revenue | Change ($) | Change (%) | |||||
Revenue: | |||||||||||
Prescription transactions revenue | $143,064 | 70% | $146,748 | 73% | $(3,684) | (3%) | |||||
Subscription revenue | 20,463 | 10% | 21,953 | 11% | (1,490) | (7%) | |||||
Pharma manufacturer solutions revenue | 34,981 | 17% | 26,504 | 13% | 8,477 | 32% | |||||
Other revenue | 4,562 | 2% | 5,405 | 3% | (843) | (16%) | |||||
Total revenue | 203,070 | 200,610 | |||||||||
Costs and operating expenses: | |||||||||||
Cost of revenue, exclusive of depreciation and amortization presented separately below | 13,350 | 7% | 11,870 | 6% | 1,480 | 12% | |||||
Product development and technology | 29,933 | 15% | 30,854 | 15% | (921) | (3%) | |||||
Sales and marketing | 84,870 | 42% | 93,454 | 47% | (8,584) | (9%) | |||||
General and administrative | 28,379 | 14% | 27,589 | 14% | 790 | 3% | |||||
Depreciation and amortization | 19,729 | 10% | 16,965 | 8% | 2,764 | 16% | |||||
Total costs and operating expenses | 176,261 | 180,732 | |||||||||
Operating income | 26,809 | 19,878 | |||||||||
Other expense, net: | |||||||||||
Other income | 694 | 0% | — | 0% | 694 | n/m | |||||
Interest income | 2,803 | 1% | 6,334 | 3% | (3,531) | (56%) | |||||
Interest expense | (10,729) | 5% | (14,566) | 7% | 3,837 | (26%) | |||||
Total other expense, net | (7,232) | (8,232) | |||||||||
Income before income taxes | 19,577 | 11,646 | |||||||||
Income tax expense | (6,734) | 3% | (4,952) | 2% | (1,782) | 36% | |||||
Net income | $12,843 | $6,694 |
(dollars in thousands) | Six Months Ended June 30, 2025 | % of Total Revenue | Six Months Ended June 30, 2024 | % of Total Revenue | Change ($) | Change (%) | |||||
Revenue: | |||||||||||
Prescription transactions revenue | $291,987 | 72% | $292,143 | 73% | $(156) | 0% | |||||
Subscription revenue | 41,480 | 10% | 44,554 | 11% | (3,074) | (7%) | |||||
Pharma manufacturer solutions revenue | 63,629 | 16% | 51,013 | 13% | 12,616 | 25% | |||||
Other revenue | 8,944 | 2% | 10,780 | 3% | (1,836) | (17%) | |||||
Total revenue | 406,040 | 398,490 | |||||||||
Costs and operating expenses: | |||||||||||
Cost of revenue, exclusive of depreciation and amortization presented separately below | 26,714 | 7% | 24,338 | 6% | 2,376 | 10% | |||||
Product development and technology | 61,075 | 15% | 61,871 | 16% | (796) | (1%) | |||||
Sales and marketing | 169,412 | 42% | 183,418 | 46% | (14,006) | (8%) | |||||
General and administrative | 58,009 | 14% | 68,697 | 17% | (10,688) | (16%) | |||||
Depreciation and amortization | 40,641 | 10% | 32,907 | 8% | 7,734 | 24% | |||||
Total costs and operating expenses | 355,851 | 371,231 | |||||||||
Operating income | 50,189 | 27,259 | |||||||||
Other expense, net: | |||||||||||
Other income | 694 | 0% | — | 0% | 694 | n/m | |||||
Interest income | 6,735 | 2% | 13,889 | 3% | (7,154) | (52%) | |||||
Interest expense | (21,373) | 5% | (29,209) | 7% | 7,836 | (27%) | |||||
Total other expense, net | (13,944) | (15,320) | |||||||||
Income before income taxes | 36,245 | 11,939 | |||||||||
Income tax expense | (12,350) | 3% | (6,254) | 2% | (6,096) | 97% | |||||
Net income | $23,895 | $5,685 |
Six Months Ended June 30, | |||
(in thousands) | 2025 | 2024 | |
Net cash provided by operating activities | $58,993 | $52,287 | |
Net cash used in investing activities | (70,191) | (37,844) | |
Net cash used in financing activities | (155,830) | (161,836) | |
Net change in cash and cash equivalents | $(167,028) | $(147,393) |
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) | ||||
April 1 - 30 | 3,989,715 | $4.48 | 3,989,715 | $171,502 | ||||
May 1 - 31 | 1,367,653 | $4.52 | 1,367,653 | $165,320 | ||||
June 1 - 30 | 4,866,921 | $4.58 | 4,866,921 | $143,024 | ||||
Total | 10,224,289 | 10,224,289 |
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 | ||||||||
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: August 6, 2025 | By: | /s/ Wendy Barnes |
Wendy Barnes | ||
Chief Executive Officer & President | ||
(Principal Executive Officer) | ||
Date: August 6, 2025 | By: | /s/ Christopher McGinnis |
Christopher McGinnis | ||
Chief Financial Officer & Treasurer | ||
(Principal Financial Officer) | ||
Date: August 6, 2025 | By: | /s/ Romin Nabiey |
Romin Nabiey | ||
Chief Accounting Officer | ||
(Principal Accounting Officer) |