TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

GoodRx Reports Fourth Quarter and Full Year 2024 Results

Business Wire 27-Feb-2025 6:05 AM

Fourth Quarter and Full Year 2024 Results Substantially In-line with Previous Guidance

GoodRx Holdings, Inc. (NASDAQ:GDRX) ("we," "us," "our," "GoodRx," or the "Company"), the leading prescription savings platform in the U.S., has released its financial results for the fourth quarter and full year of 2024.

Fourth Quarter 2024 Highlights

  • Revenue1 of $198.6 million
  • Net income of $6.7 million; Net income margin of 3.4%
  • Adjusted Net Income1 of $34.7 million; Adjusted Net Income Margin1 of 17.5%
  • Adjusted EBITDA1 of $67.1 million; Adjusted EBITDA Margin1 of 33.8%
  • Net cash provided by operating activities of $44.7 million
  • Exited the quarter with over 7 million consumers of prescription-related offerings2

Full Year 2024 Highlights

  • Revenue1 of $792.3 million
  • Net income of $16.4 million; Net income margin of 2.1%
  • Adjusted Net Income1 of $131.6 million; Adjusted Net Income Margin1 of 16.6%
  • Adjusted EBITDA1 of $260.2 million; Adjusted EBITDA Margin1 of 32.8%
  • Net cash provided by operating activities of $183.9 million

"I am excited to join GoodRx at such a pivotal time for both the company and healthcare system as a whole. I have spent the last thirty years in the pharmacy and medical benefit industry, and I intimately understand where there is friction and opportunity," said Wendy Barnes, Chief Executive Officer and President of GoodRx. "I am here to help GoodRx accelerate its ability to solve the varied pain points that consumers currently face in getting medication. It's a privilege to take on this role. I'm thrilled to be here and am optimistic about the endless opportunities we have."

Full Year 2024 Financial Overview (all comparisons are made to the same period of the prior year unless otherwise noted):

Revenue1 increased 6% to $792.3 million compared to $750.3 million. Adjusted Revenue1 increased 4% to $792.3 million compared to $760.3 million.

Prescription transactions revenue increased 5% to $577.5 million compared to $550.7 million, driven by an organic 7% increase in Monthly Active Consumers, including expansion of our integrated savings program.

Subscription revenue decreased 8% to $86.5 million compared to $94.4 million, primarily driven by a decrease in the number of subscription plans due to the sunset of our partnership subscription program, Kroger Savings Club. Kroger Savings Club contributed $9.0 million of subscription revenue in 2023 and $1.1 million in 2024 prior to its sunset.

Pharma manufacturer solutions revenue increased 26% to $107.2 million compared to $85.1 million, primarily driven by organic growth as we continued to expand our market penetration with pharma manufacturers and other customers, including growth in our point of sale discount programs.

Net income was $16.4 million compared to a net loss of $8.9 million. The year-over-year change was primarily driven by top-line growth and run-rate savings as a result of the restructuring of our pharma manufacturer solutions offering in the second half of 2023. In addition, the net loss in 2023 was impacted by costs incurred related to the above-mentioned restructuring, partially offset by a tax benefit from the release of our valuation allowance against our beginning of the year net deferred tax assets in excess of tax amortizable goodwill. Net income margin was 2.1% compared to a net loss margin of 1.2%. Adjusted Net Income1 was $131.6 million compared to $114.6 million.

Adjusted EBITDA1 was $260.2 million compared to $217.4 million. The year-over-year change was primarily driven by top-line growth and run-rate savings as a result of the restructuring of our pharma manufacturer solutions offering in the second half of 2023. Adjusted EBITDA Margin1 was 32.8% compared to 28.6%.

Cash Flow and Capital Allocation

Net cash provided by operating activities in 2024 was $183.9 million compared to $138.3 million in 2023, driven by an increase in net income after adjusting for non-cash items and changes in operating assets and liabilities. Changes in operating assets and liabilities were principally driven by the timing of income tax payments and refunds, as well as by the timing of payments of accounts payable and collections of accounts receivable. As of December 31, 2024, we had cash and cash equivalents of $448.3 million and total outstanding debt of $500.0 million.

We are focused on a disciplined approach to capital allocation, centered on furthering our mission and creating shareholder value. Our capital allocation priorities are investing for profitable growth, paying down debt, buying back shares, and M&A that aligns with our strategic priorities. These capital allocation priorities support our long-term growth strategy while also providing flexibility to navigate near-term challenges.

Guidance

For the first quarter and full year 2025, management is anticipating the following:

$ in millions

1Q 2025

1Q 2024

YoY Change

Revenue1

$201 - $205

$197.9

2% - 4%

Adjusted EBITDA Margin3

~33%

31.7%

~130 bps

$ in millions

FY 2025

FY 2024

YoY Change

Revenue1

$810 - $840

$792.3

2% - 6%

Adjusted EBITDA3

$270 - $286

$260.2

4% - 10%

"Being in the pharmacy space for a long time, I understand the pain points that consumers face in getting access to their medications. I believe GoodRx is poised to leverage its core capabilities, deepen its relationships across the pharmacy ecosystem, and drive to a broader solution set to enhance access to medications at affordable prices for consumers," said Chris McGinnis, Chief Financial Officer and Treasurer.

"I believe the Company made solid progress in 2024, exemplified by the year-over-year growth in profitability and significant operating cash flows. Wendy and I are taking a disciplined approach to guidance, ensuring we provide visibility where we have conviction while allowing room to adapt as we gain greater clarity. We're very excited about the long-term growth potential at GoodRx," concluded McGinnis.

1

Adjusted Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Net Income Margin are non-GAAP financial measures and are presented for supplemental informational purposes only. For the fourth quarter and full year of 2024, revenue, the most directly comparable financial measure calculated in accordance with GAAP, was equal to Adjusted Revenue and we expect revenue to equal Adjusted Revenue for the first quarter and full year of 2025. For the full year 2023, revenue excluding the $10.0 million client contract termination payment represents Adjusted Revenue. Adjusted EBITDA Margin and Adjusted Net Income Margin are defined as Adjusted EBITDA and Adjusted Net Income, respectively, divided by Adjusted Revenue. Refer to the Non-GAAP Financial Measures section below for definitions, additional information, and reconciliations to the most directly comparable GAAP measures.

2

Sum of Monthly Active Consumers (MACs) for Q4'24 and subscribers to our subscription plans as of December 31, 2024. Refer to Key Operating Metrics below for definitions of Monthly Active Consumers and subscription plans.

3

Adjusted EBITDA Margin is Adjusted EBITDA divided by Adjusted Revenue. Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures and are presented for supplemental informational purposes only. We have not reconciled our Adjusted EBITDA and Adjusted EBITDA Margin guidance to GAAP net income or loss and GAAP net income or loss margin, respectively, because we do not provide guidance for such GAAP measures due to the uncertainty and potential variability of stock-based compensation expense, acquired intangible assets and related amortization and income taxes, which are reconciling items between Adjusted EBITDA and Adjusted EBITDA Margin and their respective most directly comparable GAAP measures. Because such items cannot be provided without unreasonable efforts, we are unable to provide a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measure. However, such items could have a significant impact on our future GAAP net income or loss and GAAP net income or loss margin.

Investor Conference Call and Webcast

GoodRx management will host a conference call and webcast today, February 27, 2025, at 5:00 a.m. Pacific Time (8:00 a.m. Eastern Time) to discuss the results and the Company's business outlook.

To access the conference call, please pre-register using the following link:

https://register.vevent.com/register/BI10bb13f8ef3141f3abc65d502bf98c62

Registrants will receive a confirmation with dial-in details and a unique passcode required to join.

The call will also be webcast live on the Company's investor relations website at https://investors.goodrx.com, where accompanying materials will be posted prior to the conference call.

Approximately one hour after completion of the live call, an archived version of the webcast will be available on the Company's investor relations website at https://investors.goodrx.com for at least 30 days.

About GoodRx

GoodRx is the leading platform for medication savings in the U.S., used by nearly 30 million consumers and over one million healthcare professionals annually. Uniquely situated at the center of the healthcare ecosystem, GoodRx connects consumers, healthcare professionals, payers, pharmacy benefit managers, pharmaceutical manufacturers, and retail pharmacies to make saving on medications easier. By reducing friction and inefficiencies, GoodRx helps consumers save time and money when filling prescriptions so they can get the care they deserve. Since 2011, GoodRx has helped Americans save over $85 billion on the cost of their medications.

GoodRx periodically posts information that may be important to investors on its investor relations website at https://investors.goodrx.com. We intend to use our website as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors and potential investors are encouraged to consult GoodRx's website regularly for important information, in addition to following GoodRx's press releases, filings with the Securities and Exchange Commission and public conference calls and webcasts. The information contained on, or that may be accessed through, GoodRx's website is not incorporated by reference into, and is not a part of, this press release.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including without limitation statements regarding our future results of operations and financial position, industry and business trends, including the anticipated impact of retail pharmacy closures, our value proposition, consumer and partner perception and our position in the healthcare ecosystem/industry, our integrated savings programs, our business strategy and our ability to execute on our strategic priorities and value creation, our plans, market opportunity and long-term growth prospects, our capital allocation priorities, our executive officer transitions; our ability to expand our offerings through partnerships with pharmaceutical companies; the impacts of PBM regulation and reform on our business; the anticipated short-term growth in our prescription marketplace and pharma manufacturer solutions offerings and our objectives for future operations. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, risks related to our limited operating history and early stage of growth; our recent growth rates may not be sustainable or indicative of future growth; our ability to achieve broad market education and change consumer purchasing habits; our general ability to continue to attract, acquire and retain consumers in a cost-effective manner; our significant reliance on our prescription transactions offering and ability to expand our offerings; changes in medication pricing and the significant impact of pricing structures negotiated by industry participants; our general inability to control the categories and types of prescriptions for which we can offer savings or discounted prices; our reliance on a limited number of industry participants, including pharmacy benefit managers, pharmacies, and pharma manufacturers; the competitive nature of industry; risks related to pandemics, epidemics or outbreak of infectious disease; the accuracy of our estimate of our addressable market and other operational metrics; our ability to respond to changes in the market for prescription pricing and to maintain and expand the use of GoodRx codes; our ability to maintain positive perception of our platform or maintain and enhance our brand; risks related to any failure to maintain effective internal control over financial reporting; risks related to use of social media, emails, text messages and other messaging channels as part of our marketing strategy; our dependence on our information technology systems and those of our third-party vendors, and risks related to any failure or significant disruptions thereof; risks related to government regulation of the internet, e-commerce, consumer data and privacy, information technology and cybersecurity; risks related to the use of AI and machine learning in our business; risks related to a decrease in consumer willingness to receive correspondence or any technical, legal or any other restrictions to send such correspondence; risks related to any failure to comply with applicable data protection, privacy and security, advertising and consumer protection laws, regulations, standards, and other requirements; our ability to utilize our net operating loss carryforwards and certain other tax attributes; the risk that we may be unable to realize expected benefits from our restructuring and cost reduction efforts; our ability to attract, develop, motivate and retain well-qualified employees; risks related to our acquisition strategy; risks related to our debt arrangements; interruptions or delays in service on our apps or websites or any undetected errors or design faults; our reliance on third-party platforms to distribute our platform and offerings, including software as-a-service technologies; systems failures or other disruptions in the operations of these parties on which we depend; risks related to climate change; the increasing focus on environmental sustainability and social initiatives; risks related to our intellectual property; risks related to operating in the healthcare industry; risks related to our organizational structure; litigation related risks; our ability to accurately forecast revenue and appropriately plan our expenses in the future; risks related to general economic factors, natural disasters or other unexpected events; risks related to fluctuations in our tax obligations and effective income tax rate which could materially and adversely affect our results of operations; risks related to the healthcare reform legislation and other proposed or future changes impacting the healthcare industry and healthcare spending which may adversely affect our business, financial condition and results of operations; as well as the other important factors discussed in the section entitled "Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 and in our other filings with the Securities and Exchange Commission. The forward-looking statements in this press release are based upon information available to us as of the date of this press release, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change.

Key Operating Metrics

Monthly Active Consumers (MACs) refers to the number of unique consumers who have used a GoodRx code to purchase a prescription medication in a given calendar month and have saved money compared to the list price of the medication. A unique consumer who uses a GoodRx code more than once in a calendar month to purchase prescription medications is only counted as one Monthly Active Consumer in that month. A unique consumer who uses a GoodRx code in two or three calendar months within a quarter will be counted as a Monthly Active Consumer in each such month. Monthly Active Consumers do not include subscribers to our subscription offerings, consumers of our pharma manufacturer solutions offering, or consumers who use our telehealth offering. When presented for a period longer than a month, Monthly Active Consumers are averaged over the number of calendar months in such period. Monthly Active Consumers from acquired companies are only included beginning in the first full quarter following the acquisition.

Subscription plans represent the ending subscription plan balance across both of our subscription offerings, GoodRx Gold and Kroger Savings Club, the latter of which sunset in July 2024. Each subscription plan may represent more than one subscriber since family subscription plans may include multiple members.

We exited the fourth quarter of 2024 with over 7 million prescription-related consumers that used GoodRx across our prescription transactions and subscription offerings. Our prescription-related consumers represent the sum of Monthly Active Consumers for the three months ended December 31, 2024 and subscribers to our subscription plans as of December 31, 2024.

 

Three Months Ended

(in millions)

December 31, 2024

 

September 30, 2024

 

June 30, 2024

 

March 31, 2024

 

December 31, 2023

 

September 30, 2023

 

June 30, 2023

 

March 31, 2023

Monthly Active Consumers

6.6

 

6.5

 

6.6

 

6.7

 

6.4

 

6.1

 

6.1

 

6.1

 

As of

(in thousands)

December 31, 2024

 

September 30, 2024

 

June 30, 2024

 

March 31, 2024

 

December 31, 2023

 

September 30, 2023

 

June 30, 2023

 

March 31, 2023

Subscription plans

684

 

701

 

696

 

778

 

884

 

930

 

969

 

1,007

 

GoodRx Holdings, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

(in thousands, except par values)

 

December 31, 2024

 

December 31, 2023

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

448,346

 

 

$

672,296

 

Accounts receivable, net

 

145,934

 

 

 

143,608

 

Prepaid expenses and other current assets

 

64,975

 

 

 

56,886

 

Total current assets

 

659,255

 

 

 

872,790

 

Property and equipment, net

 

12,664

 

 

 

15,932

 

Goodwill

 

410,769

 

 

 

410,769

 

Intangible assets, net

 

52,102

 

 

 

60,898

 

Capitalized software, net

 

124,781

 

 

 

95,439

 

Operating lease right-of-use assets, net

 

27,794

 

 

 

29,929

 

Deferred tax assets, net

 

77,182

 

 

 

65,268

 

Other assets

 

23,520

 

 

 

37,775

 

Total assets

$

1,388,067

 

 

$

1,588,800

 

Liabilities and stockholders' equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

14,137

 

 

$

36,266

 

Accrued expenses and other current liabilities

 

99,130

 

 

 

71,329

 

Current portion of debt

 

5,000

 

 

 

8,787

 

Operating lease liabilities, current

 

5,636

 

 

 

6,177

 

Total current liabilities

 

123,903

 

 

 

122,559

 

Debt, net

 

486,711

 

 

 

647,703

 

Operating lease liabilities, net of current portion

 

46,040

 

 

 

48,403

 

Other liabilities

 

6,755

 

 

 

8,177

 

Total liabilities

 

663,409

 

 

 

826,842

 

Stockholders' equity

 

 

 

Preferred stock, $0.0001 par value

 

 

 

 

 

Common stock, $0.0001 par value

 

38

 

 

 

40

 

Additional paid-in capital

 

2,165,633

 

 

 

2,219,321

 

Accumulated deficit

 

(1,441,013

)

 

 

(1,457,403

)

Total stockholders' equity

 

724,658

 

 

 

761,958

 

Total liabilities and stockholders' equity

$

1,388,067

 

 

$

1,588,800

 

 

GoodRx Holdings, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

Revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

750,265

 

Costs and operating expenses:

 

 

 

 

 

 

 

Cost of revenue, exclusive of depreciation and amortization presented separately below

 

12,193

 

 

 

15,170

 

 

 

48,215

 

 

 

66,925

 

Product development and technology

 

31,739

 

 

 

32,032

 

 

 

123,749

 

 

 

135,836

 

Sales and marketing

 

93,829

 

 

 

93,751

 

 

 

367,114

 

 

 

341,328

 

General and administrative

 

23,546

 

 

 

30,371

 

 

 

117,862

 

 

 

125,515

 

Depreciation and amortization

 

19,096

 

 

 

43,608

 

 

 

69,538

 

 

 

107,668

 

Total costs and operating expenses

 

180,403

 

 

 

214,932

 

 

 

726,478

 

 

 

777,272

 

Operating income (loss)

 

18,180

 

 

 

(18,288

)

 

 

65,846

 

 

 

(27,007

)

Other expense, net:

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

(2,660

)

 

 

(4,008

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

(2,077

)

 

 

 

Interest income

 

4,587

 

 

 

8,474

 

 

 

23,273

 

 

 

32,171

 

Interest expense

 

(11,358

)

 

 

(14,821

)

 

 

(52,922

)

 

 

(56,728

)

Total other expense, net

 

(6,771

)

 

 

(6,347

)

 

 

(34,386

)

 

 

(28,565

)

Income (loss) before income taxes

 

11,409

 

 

 

(24,635

)

 

 

31,460

 

 

 

(55,572

)

Income tax (expense) benefit

 

(4,669

)

 

 

(1,234

)

 

 

(15,070

)

 

 

46,704

 

Net income (loss)

$

6,740

 

 

$

(25,869

)

 

$

16,390

 

 

$

(8,868

)

Earnings (loss) per share:

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

(0.06

)

 

$

0.04

 

 

$

(0.02

)

Diluted

$

0.02

 

 

$

(0.06

)

 

$

0.04

 

 

$

(0.02

)

Weighted average shares used in computing earnings (loss) per share:

 

 

 

 

 

 

 

Basic

 

381,607

 

 

 

403,248

 

 

 

385,737

 

 

 

410,315

 

Diluted

 

383,576

 

 

 

403,248

 

 

 

392,172

 

 

 

410,315

 

 

 

 

 

 

 

 

 

Stock-based compensation included in costs and operating expenses:

 

 

 

 

 

 

 

Cost of revenue

$

94

 

 

$

123

 

 

$

320

 

 

$

610

 

Product development and technology

 

6,158

 

 

 

7,144

 

 

 

24,649

 

 

 

30,096

 

Sales and marketing

 

6,126

 

 

 

8,646

 

 

 

33,374

 

 

 

20,311

 

General and administrative

 

8,581

 

 

 

12,865

 

 

 

40,683

 

 

 

53,803

 

 

GoodRx Holdings, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

(in thousands)

 

 

 

 

 

Year Ended December 31,

 

2024

 

2023

Cash flows from operating activities

 

 

 

Net income (loss)

$

16,390

 

 

$

(8,868

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

69,538

 

 

 

107,668

 

Loss on extinguishment of debt

 

2,077

 

 

 

 

Amortization of debt issuance costs

 

2,497

 

 

 

3,382

 

Non-cash operating lease expense

 

4,184

 

 

 

4,104

 

Stock-based compensation expense

 

99,026

 

 

 

104,820

 

Deferred income taxes

 

(11,914

)

 

 

(65,562

)

Loss on operating lease assets

 

 

 

 

1,353

 

Loss on disposal of capitalized software

 

 

 

 

7,975

 

Loss on minority equity interest investment

 

 

 

 

4,008

 

Other

 

 

 

 

1,348

 

Changes in operating assets and liabilities

 

 

 

Accounts receivable

 

(2,326

)

 

 

(26,467

)

Prepaid expenses and other assets

 

6,327

 

 

 

(32,162

)

Accounts payable

 

(21,241

)

 

 

17,456

 

Accrued expenses and other current liabilities

 

25,709

 

 

 

21,253

 

Operating lease liabilities

 

(4,953

)

 

 

(2,930

)

Other liabilities

 

(1,422

)

 

 

914

 

Net cash provided by operating activities

 

183,892

 

 

 

138,292

 

Cash flows from investing activities

 

 

 

Purchase of property and equipment

 

(1,240

)

 

 

(1,043

)

Capitalized software

 

(69,107

)

 

 

(54,723

)

Net cash used in investing activities

 

(70,347

)

 

 

(55,766

)

Cash flows from financing activities

 

 

 

Proceeds from long-term debt

 

472,033

 

 

 

 

Payments on long-term debt

 

(639,038

)

 

 

(5,271

)

Payments of debt issuance costs

 

(2,673

)

 

 

 

Repurchases of Class A common stock

 

(158,845

)

 

 

(103,974

)

Proceeds from exercise of stock options

 

19,046

 

 

 

5,941

 

Employee taxes paid related to net share settlement of equity awards

 

(29,784

)

 

 

(65,481

)

Proceeds from employee stock purchase plan

 

1,766

 

 

 

1,390

 

Net cash used in financing activities

 

(337,495

)

 

 

(167,395

)

Net change in cash and cash equivalents

 

(223,950

)

 

 

(84,869

)

Cash and cash equivalents

 

 

 

Beginning of period

 

672,296

 

 

 

757,165

 

End of period

$

448,346

 

 

$

672,296

 

 

For the fourth quarters and full years of 2024 and 2023, revenue comprised of the following:

(in thousands)

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

Prescription transactions revenue

$

144,987

 

 

$

143,864

 

 

$

577,549

 

 

$

550,738

 

Subscription revenue

 

20,676

 

 

 

23,149

 

 

 

86,536

 

 

 

94,410

 

Pharma manufacturer solutions revenue

 

28,088

 

 

 

24,403

 

 

 

107,237

 

 

 

85,065

 

Other revenue

 

4,832

 

 

 

5,228

 

 

 

21,002

 

 

 

20,052

 

Total revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

750,265

 

 

Non-GAAP Financial Measures

Adjusted Revenue and metrics presented as a percentage of Adjusted Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin and Adjusted Earnings Per Share are supplemental measures of our performance that are not required by, or presented in accordance with, U.S. GAAP. We also present each cost and operating expense on our condensed consolidated statements of operations on an adjusted basis to arrive at adjusted operating income. Collectively, we refer to these non-GAAP financial measures as our "Non-GAAP Measures."

We define Adjusted Revenue for a particular period as revenue excluding client contract termination costs associated with restructuring related activities. We exclude these costs from revenue because we believe they are not indicative of past or future underlying performance of the business.

We define Adjusted EBITDA for a particular period as net income or loss before interest, taxes, depreciation and amortization, and as further adjusted for, as applicable for the periods presented, acquisition related expenses, stock-based compensation expense, payroll tax expense related to stock-based compensation, loss on extinguishment of debt, financing related expenses, loss on operating lease assets, restructuring related expenses, legal settlement expenses, gain on sale of business, and other income or expense, net. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of Adjusted Revenue.

We define Adjusted Net Income for a particular period as net income or loss adjusted for, as applicable for the periods presented, amortization of intangibles related to acquisitions and restructuring activities, acquisition related expenses, stock-based compensation expense, payroll tax expense related to stock-based compensation, loss on extinguishment of debt, financing related expenses, loss on operating lease assets, restructuring related expenses, legal settlement expenses, gain on sale of business, other expense, and as further adjusted for estimated income tax on such adjusted items. Our adjusted taxes also excludes (i) the valuation allowance recorded against certain of our net deferred tax assets that was recognized in accordance with GAAP and any subsequent releases of the valuation allowance, and (ii) all tax benefits/expenses resulting from excess tax benefits/deficiencies in connection with stock-based compensation. Adjusted Net Income Margin represents Adjusted Net Income as a percentage of Adjusted Revenue.

Adjusted Earnings Per Share is Adjusted Net Income attributable to common stockholders divided by weighted average number of shares. The weighted average shares we use in computing Adjusted Earnings Per Share – basic is equal to our GAAP weighted average shares – basic and the weighted average shares we use in computing Adjusted Earnings Per Share – diluted is equal to either GAAP weighted average shares – basic or GAAP weighted average shares – diluted, depending on whether we have adjusted net loss or adjusted net income, respectively.

We also assess our performance by evaluating each cost and operating expense on our condensed consolidated statements of operations on a non-GAAP, or adjusted, basis to arrive at adjusted operating income. The adjustments to these cost and operating expense items include, as applicable for the periods presented, acquisition related expenses, amortization of intangibles related to acquisitions and restructuring activities, stock-based compensation expense, payroll tax expense related to stock-based compensation, financing related expenses, restructuring related expenses, legal settlement expenses, loss on operating lease assets, and gain on sale of business. Adjusted operating income is Adjusted Revenue less non-GAAP costs and operating expenses.

We believe our Non-GAAP Measures are helpful to investors, analysts and other interested parties because they assist in providing a more consistent and comparable overview of our operations across our historical financial periods. Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are also key measures we use to assess our financial performance and are also used for internal planning and forecasting purposes. In addition, Adjusted Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Earnings Per Share are frequently used by analysts, investors and other interested parties to evaluate and assess performance.

The Non-GAAP Measures are presented for supplemental informational purposes only and should not be considered as alternatives or substitutes to financial information presented in accordance with GAAP. These measures have certain limitations in that they do not include the impact of certain costs that are reflected in our condensed consolidated statements of operations that are necessary to run our business. Other companies, including other companies in our industry, may not use these measures or may calculate these measures differently than as presented herein, limiting their usefulness as comparative measures.

The following table presents a reconciliation of net (loss) income and revenue, the most directly comparable financial measures calculated in accordance with GAAP, to Adjusted EBITDA and Adjusted Revenue, respectively, and presents net (loss) income margin, the most directly comparable financial measure calculated in accordance with GAAP, with Adjusted EBITDA Margin:

 

(dollars in thousands)

 

Three Months Ended March 31,

 

Three Months Ended June 30,

 

Three Months Ended September 30,

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

Net (loss) income

$

(1,009

)

 

$

(3,290

)

 

$

6,694

 

 

$

58,786

 

 

$

3,965

 

 

$

(38,495

)

 

$

6,740

 

 

$

(25,869

)

 

$

16,390

 

 

$

(8,868

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(7,555

)

 

 

(7,234

)

 

 

(6,334

)

 

 

(7,814

)

 

 

(4,797

)

 

 

(8,649

)

 

 

(4,587

)

 

 

(8,474

)

 

 

(23,273

)

 

 

(32,171

)

Interest expense

 

14,643

 

 

 

13,133

 

 

 

14,566

 

 

 

14,054

 

 

 

12,355

 

 

 

14,720

 

 

 

11,358

 

 

 

14,821

 

 

 

52,922

 

 

 

56,728

 

Income tax expense (benefit)

 

1,302

 

 

 

6,886

 

 

 

4,952

 

 

 

(46,718

)

 

 

4,147

 

 

 

(8,106

)

 

 

4,669

 

 

 

1,234

 

 

 

15,070

 

 

 

(46,704

)

Depreciation and amortization

 

15,942

 

 

 

14,939

 

 

 

16,965

 

 

 

16,097

 

 

 

17,535

 

 

 

33,024

 

 

 

19,096

 

 

 

43,608

 

 

 

69,538

 

 

 

107,668

 

Other expense

 

 

 

 

1,808

 

 

 

 

 

 

 

 

 

2,660

 

 

 

2,200

 

 

 

 

 

 

 

 

 

2,660

 

 

 

4,008

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

2,077

 

 

 

 

 

 

 

 

 

 

 

 

2,077

 

 

 

 

Financing related expenses

 

440

 

 

 

 

 

 

392

 

 

 

 

 

 

66

 

 

 

 

 

 

 

 

 

 

 

 

898

 

 

 

 

Acquisition related expenses

 

174

 

 

 

1,056

 

 

 

174

 

 

 

385

 

 

 

65

 

 

 

162

 

 

 

144

 

 

 

174

 

 

 

557

 

 

 

1,777

 

Restructuring related expenses

 

(125

)

 

 

 

 

 

566

 

 

 

 

 

 

 

 

 

22,389

 

 

 

8,461

 

 

 

4,634

 

 

 

8,902

 

 

 

27,023

 

Legal settlement expenses

 

13,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,000

 

 

 

 

 

 

(2,900

)

 

 

13,000

 

 

 

100

 

Stock-based compensation expense

 

25,096

 

 

 

25,499

 

 

 

26,590

 

 

 

17,897

 

 

 

26,381

 

 

 

32,646

 

 

 

20,959

 

 

 

28,778

 

 

 

99,026

 

 

 

104,820

 

Payroll tax expense related to stock-based compensation

 

879

 

 

 

440

 

 

 

847

 

 

 

405

 

 

 

510

 

 

 

580

 

 

 

235

 

 

 

268

 

 

 

2,471

 

 

 

1,693

 

Loss on operating lease assets

 

 

 

 

 

 

 

 

 

 

374

 

 

 

 

 

 

 

 

 

 

 

 

979

 

 

 

 

 

 

1,353

 

Adjusted EBITDA

$

62,787

 

 

$

53,237

 

 

$

65,412

 

 

$

53,466

 

 

$

64,964

 

 

$

53,471

 

 

$

67,075

 

 

$

57,253

 

 

$

260,238

 

 

$

217,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

197,880

 

 

$

183,986

 

 

$

200,610

 

 

$

189,677

 

 

$

195,251

 

 

$

179,958

 

 

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

750,265

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Client contract termination costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,000

 

 

 

 

 

 

 

 

 

 

 

 

10,000

 

Adjusted Revenue

$

197,880

 

 

$

183,986

 

 

$

200,610

 

 

$

189,677

 

 

$

195,251

 

 

$

189,958

 

 

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

760,265

 

Net (loss) income margin

 

(0.5

%)

 

 

(1.8

%)

 

 

3.3

%

 

 

31.0

%

 

 

2.0

%

 

 

(21.4

%)

 

 

3.4

%

 

 

(13.2

%)

 

 

2.1

%

 

 

(1.2

%)

Adjusted EBITDA Margin

 

31.7

%

 

 

28.9

%

 

 

32.6

%

 

 

28.2

%

 

 

33.3

%

 

 

28.1

%

 

 

33.8

%

 

 

29.1

%

 

 

32.8

%

 

 

28.6

%

 

The following tables present a reconciliation of net income (loss) and revenue and calculations of net income (loss) margin and earnings (loss) per share, the most directly comparable financial measures calculated in accordance with GAAP, to Adjusted Net Income, Adjusted Revenue, Adjusted Net Income Margin, and Adjusted Earnings Per Share, respectively:

(dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

Net income (loss)

$

6,740

 

 

$

(25,869

)

 

$

16,390

 

 

$

(8,868

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

Amortization of intangibles related to acquisitions and restructuring activities

 

2,946

 

 

 

32,037

 

 

 

9,783

 

 

 

64,806

 

Other expense

 

 

 

 

 

 

 

2,660

 

 

 

4,008

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

2,077

 

 

 

 

Financing related expenses

 

 

 

 

 

 

 

898

 

 

 

 

Acquisition related expenses

 

144

 

 

 

174

 

 

 

557

 

 

 

1,777

 

Restructuring related expenses

 

8,461

 

 

 

4,634

 

 

 

8,902

 

 

 

27,023

 

Legal settlement expenses

 

 

 

 

(2,900

)

 

 

13,000

 

 

 

100

 

Stock-based compensation expense

 

20,959

 

 

 

28,778

 

 

 

99,026

 

 

 

104,820

 

Payroll tax expense related to stock-based compensation

 

235

 

 

 

268

 

 

 

2,471

 

 

 

1,693

 

Loss on operating lease assets

 

 

 

 

979

 

 

 

 

 

 

1,353

 

Income tax effects of excluded items and adjustments for valuation allowance and excess tax benefits/deficiencies from equity awards

 

(4,737

)

 

 

(6,966

)

 

 

(24,122

)

 

 

(82,134

)

Adjusted Net Income

$

34,748

 

 

$

31,135

 

 

$

131,642

 

 

$

114,578

 

Revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

750,265

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

Client contract termination costs

 

 

 

 

 

 

 

 

 

 

10,000

 

Adjusted Revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

760,265

 

Net income (loss) margin

 

3.4

%

 

 

(13.2

%)

 

 

2.1

%

 

 

(1.2

%)

Adjusted Net Income Margin

 

17.5

%

 

 

15.8

%

 

 

16.6

%

 

 

15.1

%

Weighted average shares used in computing earnings (loss) per share:

 

 

 

 

 

 

 

Basic

 

381,607

 

 

 

403,248

 

 

 

385,737

 

 

 

410,315

 

Diluted

 

383,576

 

 

 

403,248

 

 

 

392,172

 

 

 

410,315

 

Earnings (loss) per share:

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

(0.06

)

 

$

0.04

 

 

$

(0.02

)

Diluted

$

0.02

 

 

$

(0.06

)

 

$

0.04

 

 

$

(0.02

)

Weighted average shares used in computing Adjusted Earnings Per Share:

 

 

 

 

 

 

 

Basic

 

381,607

 

 

 

403,248

 

 

 

385,737

 

 

 

410,315

 

Diluted

 

383,576

 

 

 

407,109

 

 

 

392,172

 

 

 

414,095

 

Adjusted Earnings Per Share:

 

 

 

 

 

 

 

Basic

$

0.09

 

 

$

0.08

 

 

$

0.34

 

 

$

0.28

 

Diluted

$

0.09

 

 

$

0.08

 

 

$

0.34

 

 

$

0.28

 

 

The following table presents (i) each non-GAAP, or adjusted, cost and expense and operating income (loss) measure together with its most directly comparable financial measure calculated in accordance with GAAP; and (ii) each adjusted cost and expense and adjusted operating income as a percentage of Adjusted Revenue together with each GAAP cost and expense and operating income (loss) as a percentage of revenue, the most directly comparable financial measure calculated in accordance with GAAP:

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

Adjusted

 

GAAP

 

Adjusted

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 

Year Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

Cost of revenue

$12,193

 

$15,170

 

$12,071

 

$13,771

 

$48,215

 

$66,925

 

$48,164

 

$62,136

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

6%

 

8%

 

6%

 

7%

 

6%

 

9%

 

6%

 

8%

Product development and technology

$31,739

 

$32,032

 

$24,318

 

$24,238

 

$123,749

 

$135,836

 

$96,528

 

$95,664

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

16%

 

16%

 

12%

 

12%

 

16%

 

18%

 

12%

 

13%

Sales and marketing

$93,829

 

$93,751

 

$80,651

 

$83,797

 

$367,114

 

$341,328

 

$325,760

 

$318,603

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

47%

 

48%

 

41%

 

43%

 

46%

 

45%

 

41%

 

42%

General and administrative

$23,546

 

$30,371

 

$14,468

 

$17,585

 

$117,862

 

$125,515

 

$61,634

 

$66,435

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

12%

 

15%

 

7%

 

9%

 

15%

 

17%

 

8%

 

9%

Depreciation and amortization

$19,096

 

$43,608

 

$16,150

 

$11,571

 

$69,538

 

$107,668

 

$59,755

 

$42,862

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

10%

 

22%

 

8%

 

6%

 

9%

 

14%

 

8%

 

6%

Operating income (loss)

$18,180

 

$(18,288)

 

$50,925

 

$45,682

 

$65,846

 

$(27,007)

 

$200,483

 

$174,565

% of Revenue (GAAP) /

Adjusted Revenue (Adjusted)

9%

 

(9%)

 

26%

 

23%

 

8%

 

(4%)

 

25%

 

23%

 

The following table presents a reconciliation of each non-GAAP, or adjusted, cost and expense and operating income (loss) measure to its most directly comparable financial measure calculated in accordance with GAAP:

 

(dollars in thousands)

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

Revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

750,265

 

Restructuring related expenses

 

 

 

 

 

 

 

 

 

 

10,000

 

Adjusted Revenue

$

198,583

 

 

$

196,644

 

 

$

792,324

 

 

$

760,265

 

 

 

 

 

 

 

 

 

Cost of revenue

$

12,193

 

 

$

15,170

 

 

$

48,215

 

 

$

66,925

 

Restructuring related expenses

 

(27

)

 

 

(1,272

)

 

 

284

 

 

 

(4,150

)

Stock-based compensation expense

 

(94

)

 

 

(123

)

 

 

(320

)

 

 

(610

)

Payroll tax expense related to stock-based compensation

 

(1

)

 

 

(4

)

 

 

(15

)

 

 

(29

)

Adjusted cost of revenue

$

12,071

 

 

$

13,771

 

 

$

48,164

 

 

$

62,136

 

 

 

 

 

 

 

 

 

Product development and technology

$

31,739

 

 

$

32,032

 

 

$

123,749

 

 

$

135,836

 

Acquisition related expenses

 

 

 

 

(26

)

 

 

(62

)

 

 

(329

)

Restructuring related expenses

 

(1,163

)

 

 

(524

)

 

 

(1,275

)

 

 

(8,927

)

Stock-based compensation expense

 

(6,158

)

 

 

(7,144

)

 

 

(24,649

)

 

 

(30,096

)

Payroll tax expense related to stock-based compensation

 

(100

)

 

 

(100

)

 

 

(1,235

)

 

 

(820

)

Adjusted product development and technology

$

24,318

 

 

$

24,238

 

 

$

96,528

 

 

$

95,664

 

 

 

 

 

 

 

 

 

Sales and marketing

$

93,829

 

 

$

93,751

 

 

$

367,114

 

 

$

341,328

 

Acquisition related expenses

 

 

 

 

 

 

 

(351

)

 

 

 

Restructuring related expenses

 

(6,988

)

 

 

(1,240

)

 

 

(7,102

)

 

 

(2,078

)

Stock-based compensation expense

 

(6,126

)

 

 

(8,646

)

 

 

(33,374

)

 

 

(20,311

)

Payroll tax expense related to stock-based compensation

 

(64

)

 

 

(68

)

 

 

(527

)

 

 

(336

)

Adjusted sales and marketing

$

80,651

 

 

$

83,797

 

 

$

325,760

 

 

$

318,603

 

 

 

 

 

 

 

 

 

General and administrative

$

23,546

 

 

$

30,371

 

 

$

117,862

 

 

$

125,515

 

Financing related expenses

 

 

 

 

 

 

 

(898

)

 

 

 

Acquisition related expenses

 

(144

)

 

 

(148

)

 

 

(144

)

 

 

(1,448

)

Restructuring related expenses

 

(283

)

 

 

(1,598

)

 

 

(809

)

 

 

(1,868

)

Legal settlement expenses

 

 

 

 

2,900

 

 

 

(13,000

)

 

 

(100

)

Stock-based compensation expense

 

(8,581

)

 

 

(12,865

)

 

 

(40,683

)

 

 

(53,803

)

Payroll tax expense related to stock-based compensation

 

(70

)

 

 

(96

)

 

 

(694

)

 

 

(508

)

Loss on operating lease assets

 

 

 

 

(979

)

 

 

 

 

 

(1,353

)

Adjusted general and administrative

$

14,468

 

 

$

17,585

 

 

$

61,634

 

 

$

66,435

 

 

 

 

 

 

 

 

 

Depreciation and amortization

$

19,096

 

 

$

43,608

 

 

$

69,538

 

 

$

107,668

 

Amortization of intangibles related to acquisitions and restructuring activities

 

(2,946

)

 

 

(32,037

)

 

 

(9,783

)

 

 

(64,806

)

Adjusted depreciation and amortization

$

16,150

 

 

$

11,571

 

 

$

59,755

 

 

$

42,862

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

18,180

 

 

$

(18,288

)

 

$

65,846

 

 

$

(27,007

)

Amortization of intangibles related to acquisitions and restructuring activities

 

2,946

 

 

 

32,037

 

 

 

9,783

 

 

 

64,806

 

Financing related expenses

 

 

 

 

 

 

 

898

 

 

 

 

Acquisition related expenses

 

144

 

 

 

174

 

 

 

557

 

 

 

1,777

 

Restructuring related expenses

 

8,461

 

 

 

4,634

 

 

 

8,902

 

 

 

27,023

 

Legal settlement expenses

 

 

 

 

(2,900

)

 

 

13,000

 

 

 

100

 

Stock-based compensation expense

 

20,959

 

 

 

28,778

 

 

 

99,026

 

 

 

104,820

 

Payroll tax expense related to stock-based compensation

 

235

 

 

 

268

 

 

 

2,471

 

 

 

1,693

 

Loss on operating lease assets

 

 

 

 

979

 

 

 

 

 

 

1,353

 

Adjusted operating income

$

50,925

 

 

$

45,682

 

 

$

200,483

 

 

$

174,565

 

 

Image for Press Release 2054019

Investor Contact GoodRx Aubrey Reynolds ir@goodrx.com Press Contact GoodRx Lauren Casparis lcasparis@goodrx.com