← GDRX Overview

GoodRx Holdings, Inc. Liquidation Value Calculator

GoodRx Holdings, Inc.

Current Price: N/A

Loading calculator data...

Advanced: All 193 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$19.41M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$235.75M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$261.82M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$261.82M USD
current_liabilities
Long Term Debt Current total
LongTermDebtCurrent
$5.00M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$4.75M USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$13.00M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$246.00M USD
liabilities_total
Liabilities total $787.80M USD
long_term_debt
Long Term Debt total
LongTermDebt
$495.00M USD
Long Term Debt Noncurrent fact
LongTermDebtNoncurrent
$483.26M USD
long_term_investments
Equity Method Investments total
EquityMethodInvestments
$15.00M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$54.54M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$4.75M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$49.79M USD
Unmapped Tags (174)
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$22.29MUSD
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
$2.03BUSD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$11.90MUSD
Assets
Assets
$1.40BUSD
Assets Current
AssetsCurrent
$643.10MUSD
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
$186.94MUSD
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
$69.10MUSD
Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
$326.20MUSD
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
$139.26MUSD
Common Stock Value
CommonStockValue
$34,000USD
Deferred Tax Assets Gross
DeferredTaxAssetsGross
$79.31MUSD
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
$57.11MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$69.28MUSD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$10.32MUSD
Deferred Tax Assets Other
DeferredTaxAssetsOther
$7.03MUSD
Deferred Tax Assets Tax Credit Carryforwards Research
DeferredTaxAssetsTaxCreditCarryforwardsResearch
$14.37MUSD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$10.02MUSD
Deferred Tax Liabilities Leasing Arrangements
DeferredTaxLiabilitiesLeasingArrangements
$7.02MUSD
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
$439,000USD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$1.80MUSD
Equity Method Investment Realized Gain Loss On Disposal
EquityMethodInvestmentRealizedGainLossOnDisposal
$0USD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$107.83MUSD
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
$171.91MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$64.08MUSD
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
$0USD
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
$0USD
Goodwill
Goodwill
$430.33MUSD
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
$19.56MUSD
Goodwill Impairment Loss
GoodwillImpairmentLoss
$0USD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$17.75MUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$1.40BUSD
Loss Contingency Receivable
LossContingencyReceivable
$11.90MUSD
Operating Lease Cost
OperatingLeaseCost
$8.30MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$28.81MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$29.09MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$8.74MUSD
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
$1.81MUSD
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
$0USD/shares
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
$50.00Mshares
Preferred Stock Shares Issued
PreferredStockSharesIssued
$0shares
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
$0shares
Preferred Stock Value
PreferredStockValue
$0USD
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$34.56MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$12.27MUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$-1.41BUSD
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
$9.18MUSD
Stockholders Equity
StockholdersEquity
$616.26MUSD
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
$14.47MUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$91.70MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
$-186.53MUSD
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
$57.11MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$20.07MUSD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$12.17MUSD
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
$13.85MUSD
Depreciation And Amortization
DepreciationAndAmortization
$85.22MUSD
Effective Income Tax Rate Reconciliation Nondeductible Expense Share Based Compensation Cost
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost
$0pure
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
$7.55MUSD
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Percent
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent
$0pure
Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
$1.72MUSD
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
$4.10MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$88.02MUSD
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
$1.19MUSD
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
$1.99MUSD
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
$8.39MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$72.29MUSD
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
$21.97MUSD
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
$4.75MUSD
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
$11.70MUSD
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
$11.56MUSD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$11.44MUSD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$10.86MUSD
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
$5.00MUSD
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
$480.00MUSD
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
$5.00MUSD
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
$5.00MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$-234.47MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-119.96MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$167.90MUSD
Operating Lease Payments
OperatingLeasePayments
$10.20MUSD
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
$2.50MUSD
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
$216.37MUSD
Payments For Software
PaymentsForSoftware
$70.50MUSD
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
$0USD
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
$43.44MUSD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$3.52MUSD
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
$0USD
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
$61,000USD
Proceeds From Stock Plans
ProceedsFromStockPlans
$1.31MUSD
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
$5.00MUSD
Share Based Compensation
ShareBasedCompensation
$76.63MUSD
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
$1pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
$1pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
$100,000USD
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
$3USD/shares
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested In Period Fair Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1
$17.30MUSD
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
$217.44MUSD
Advertising Expense
AdvertisingExpense
$203.30MUSD
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
$57.60MUSD
Costs And Expenses
CostsAndExpenses
$709.36MUSD
Current Federal State And Local Tax Expense Benefit
CurrentFederalStateAndLocalTaxExpenseBenefit
$6.03MUSD
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
$2.46MUSD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$3.57MUSD
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
$19.44MUSD
Deferred Federal State And Local Tax Expense Benefit
DeferredFederalStateAndLocalTaxExpenseBenefit
$20.07MUSD
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
$629,000USD
Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
$5.83MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$0USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$0USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
$0pure
Effective Income Tax Rate Reconciliation Change In Enacted Tax Rate
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate
$0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense Other
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther
$0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$0pure
Effective Income Tax Rate Reconciliation Tax Contingencies
EffectiveIncomeTaxRateReconciliationTaxContingencies
$0pure
Effective Income Tax Rate Reconciliation Tax Credits Research
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch
$0pure
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
$21.90MUSD
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
$10.26MUSD
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
$11.34MUSD
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
$10.24MUSD
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
$10.55MUSD
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
$10.68MUSD
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
$11.02MUSD
General And Administrative Expense
GeneralAndAdministrativeExpense
$113.96MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$56.54MUSD
Income Taxes Paid Net
IncomeTaxesPaidNet
$13.13MUSD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$26.10MUSD
Income Tax Paid Federal After Refund Received
IncomeTaxPaidFederalAfterRefundReceived
$9.00MUSD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$4.13MUSD
Income Tax Receivable
IncomeTaxReceivable
$7.22MUSD
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
$1.22MUSD
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
$761,000USD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$11.87MUSD
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
$893,000USD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$-14,000USD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$2.95MUSD
Income Tax Reconciliation Tax Contingencies
IncomeTaxReconciliationTaxContingencies
$750,000USD
Income Tax Reconciliation Tax Credits Research
IncomeTaxReconciliationTaxCreditsResearch
$1.61MUSD
Interest Expense Nonoperating
InterestExpenseNonoperating
$42.60MUSD
Interest Income Other
InterestIncomeOther
$10.93MUSD
Net Income Loss
NetIncomeLoss
$30.44MUSD
Nonoperating Income Expense
NonoperatingIncomeExpense
$-30.95MUSD
Operating Income Loss
OperatingIncomeLoss
$87.49MUSD
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
$4.01MUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$718,000USD
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
$47.20MUSD
Research And Development Expense
ResearchAndDevelopmentExpense
$121.03MUSD
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
$796.85MUSD
Selling And Marketing Expense
SellingAndMarketingExpense
$331.56MUSD
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
$4.20MUSD
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
$11.06MUSD
Amortization Of Financing Costs
AmortizationOfFinancingCosts
$1.77MUSD
Depreciation
Depreciation
$4.20MUSD
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
$646,000shares
Interest Paid Net
InterestPaidNet
$40.84MUSD
Long Term Purchase Commitment Amount
LongTermPurchaseCommitmentAmount
$10.40MUSD
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
$30.50MUSD
Number Of Operating Segments
NumberOfOperatingSegments
$1segment
Number Of Reporting Units
NumberOfReportingUnits
$1ReportingUnit
Restructuring And Related Cost Cost Incurred To Date1
RestructuringAndRelatedCostCostIncurredToDate1
$7.68MUSD
Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
$1.31MUSD
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
$61,000USD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$15.23MUSD
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
$64,000USD
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
$1.47MUSD
Unrecognized Tax Benefits Increases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions
$405,000USD
Unrecognized Tax Benefits Reductions Resulting From Lapse Of Applicable Statute Of Limitations
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations
$5,000USD
DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction
DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction
$13.34MUSD
IncentiveFromLessor
IncentiveFromLessor
$1.70MUSD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments