Home

GoodRx Reports Second Quarter 2025 Results

Second Quarter 2025 Revenue and Adjusted EBITDA Margin in Line with Previous Guidance; Pharma Manufacturer Solutions Revenue Increased 32% Year-Over-Year

GoodRx Holdings, Inc. (Nasdaq: GDRX) ("we," "us," "our," “GoodRx,” or the “Company”), the leading platform for medication savings in the U.S., has released its financial results for the second quarter of 2025.

Second Quarter 2025 Highlights

  • Revenue of $203.1 million
  • Net income of $12.8 million; Net income margin of 6.3%
  • Adjusted Net Income1 of $33.9 million; Adjusted Net Income Margin1 of 16.7%
  • Adjusted EBITDA1 of $69.4 million; Adjusted EBITDA Margin1 of 34.2%
  • Net cash provided by operating activities of $49.6 million

“I’m excited about the meaningful progress we made during the second quarter delivering against our key initiatives that are designed to better position the Company for sustainable long-term growth,” said Wendy Barnes, Chief Executive Officer and President of GoodRx. “We are effectively creating value for core stakeholders–we expanded our integrated access and affordability solutions with pharma, finalized several new deals for pharmacy counter and e-commerce solutions, and announced the launch of our new condition subscription product for erectile dysfunction. I am confident in our positive momentum and believe GoodRx is in a strong position to reduce friction in the system and serve as the complement to insurance that helps consumers access and afford the medications they need.”

1

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. 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.

Second Quarter 2025 Financial Overview (all comparisons are made to the same period of the prior year unless otherwise noted):

Revenue increased 1% to $203.1 million compared to $200.6 million.

Prescription transactions revenue decreased 3% to $143.1 million compared to $146.7 million, primarily driven by a 14% decrease in the number of our Monthly Active Consumers, due to the broader changes in the retail pharmacy landscape, including store closures, and volume reduction in one of our integrated savings programs, partially offset by improved unit economics related to contracting with certain of our customers and partners and favorable changes in sales mix.

Subscription revenue decreased 7% to $20.5 million compared to $22.0 million, primarily driven by a decrease in the number of our subscription plans.

Pharma manufacturer solutions revenue increased 32% to $35.0 million compared to $26.5 million, driven by organic growth as we continued to expand our market penetration with pharma manufacturers and other customers, including ongoing growth in our consumer direct pricing (previously described as point of sale discount programs).

Net income was $12.8 million compared to a net income of $6.7 million. Net income margin was 6.3% compared to a net income margin of 3.3%. Adjusted Net Income1 was $33.9 million compared to $32.4 million.

Adjusted EBITDA1 was $69.4 million compared to $65.4 million. Adjusted EBITDA Margin1 was 34.2% compared to 32.6%.

Cash Flow and Capital Allocation

Net cash provided by operating activities in the second quarter was $49.6 million compared to $9.7 million in the comparable period last year driven by changes in operating assets and liabilities and an increase in net income after adjusting for non-cash items. Changes in operating assets and liabilities were principally driven by the timing of payments of prepaid services, accrued expenses, income tax payments and refunds, as well as collections of accounts receivable. As of June 30, 2025, we had cash and cash equivalents of $281.3 million and total outstanding debt of $497.5 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.

Share Repurchases

During the second quarter of 2025, we repurchased 10.2 million shares of Class A common stock for an aggregate of $46.4 million. As of June 30, 2025, we had $143.0 million of unused authorized share repurchase capacity under our $450.0 million share repurchase program, which does not have an expiration date.

Guidance

For the full year 2025, management is anticipating the following:

$ in millions

FY 2025

FY 2024

YoY Change

Revenue

Increase from 2024

$792.3

-

Adjusted EBITDA2

$265 - $275

$260.2

2% - 6%

“Overall, GoodRx had a solid financial quarter, continuing to produce growing year-over-year Adjusted EBITDA Margins that underscores the durability of our business model,” said Chris McGinnis, Chief Financial Officer and Treasurer of GoodRx. “While we faced some headwinds in the larger healthcare landscape, our total revenue was up 1% versus the prior year, with total revenue of $203.1 million. Pharma manufacturer solutions delivered especially strong results, with 32% year-over-year revenue growth in the second quarter, which has well positioned us to continue performing at similar to even higher levels throughout the rest of 2025.”

“Looking ahead, we expect our full year 2025 total revenue will increase from 2024, with Q3 revenue expected to be lower than Q4. We are now including the estimated impact from the Rite Aid bankruptcy as well as volume reduction in one of our integrated savings programs into guidance. Combined, these two items are expected to result in approximately $35 to $40 million of estimated revenue loss in 2025. Despite lowering revenue projections, we expect full year Adjusted EBITDA will be in the range of $265 and $275 million, which represents approximately 2% to 6% growth compared to 2024,” continued McGinnis. “While lowering revenue expectations due to external factors is disappointing, our core business remains strong and the fact that our Adjusted EBITDA range continues to encompass a portion of our previous range is a testament to our leadership team and the focus on the right strategic initiatives and operating efficiencies. I am confident we are executing on a number of fronts that will help us deliver long-term growth opportunities.”

2

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 tomorrow, August 7, 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-conf.media-server.com/register/BI46023820eedd437cbbba2de8da98f855

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 uncertainty in the macro environment, the impact of retail store closures and bankruptcies on our future financial results, our value proposition, consumer and partner perception and our position in the healthcare ecosystem/industry, our integrated savings programs, and the impact of recent volume reduction in the program with a certain PBM partner, our business strategy and our ability to execute on our strategic priorities and value creation, our plans, market opportunity, strategic initiatives and long-term growth prospects, our capital allocation priorities, the anticipated expansion of our condition-specific subscription program and our ability to expand our offerings through partnerships with pharmaceutical companies. 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, as updated by our Quarterly Report on Form 10-Q for the three months ended June 30, 2025, 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. Effective January 1, 2025, Monthly Active Consumers from acquired companies are included beginning from the acquisition date. Prior to January 1, 2025, Monthly Active Consumers from acquired companies were only included beginning in the first full quarter following the acquisition.

Subscription plans represent the ending subscription plan balance across our subscription offerings, GoodRx Gold, Kroger Savings Club (sunset in July 2024) and condition-specific related subscriptions (launched in June 2025). For GoodRx Gold and Kroger Savings Club, each subscription plan may represent more than one subscriber since family subscription plans may include multiple members.

We exited the second quarter of 2025 with over 6 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 June 30, 2025 and subscribers to our subscription plans as of June 30, 2025.

 

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

 

GoodRx Holdings, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

 

(in thousands, except par values)

 

June 30, 2025

 

December 31, 2024

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

281,318

 

 

$

448,346

 

Accounts receivable, net

 

189,027

 

 

 

145,934

 

Prepaid expenses and other current assets

 

80,269

 

 

 

64,975

 

Total current assets

 

550,614

 

 

 

659,255

 

Property and equipment, net

 

10,732

 

 

 

12,664

 

Goodwill

 

421,719

 

 

 

410,769

 

Intangible assets, net

 

65,566

 

 

 

52,102

 

Capitalized software, net

 

138,287

 

 

 

124,781

 

Operating lease right-of-use assets, net

 

30,692

 

 

 

27,794

 

Deferred tax assets, net

 

77,182

 

 

 

77,182

 

Other assets

 

23,914

 

 

 

23,520

 

Total assets

$

1,318,706

 

 

$

1,388,067

 

Liabilities and stockholders' equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

25,411

 

 

$

14,137

 

Accrued expenses and other current liabilities

 

95,677

 

 

 

99,130

 

Current portion of debt

 

5,000

 

 

 

5,000

 

Operating lease liabilities, current

 

4,821

 

 

 

5,636

 

Total current liabilities

 

130,909

 

 

 

123,903

 

Debt, net

 

484,972

 

 

 

486,711

 

Operating lease liabilities, net of current portion

 

52,745

 

 

 

46,040

 

Other liabilities

 

7,049

 

 

 

6,755

 

Total liabilities

 

675,675

 

 

 

663,409

 

Stockholders' equity

 

 

 

Preferred stock, $0.0001 par value

 

 

 

 

 

Common stock, $0.0001 par value

 

35

 

 

 

38

 

Additional paid-in capital

 

2,060,114

 

 

 

2,165,633

 

Accumulated deficit

 

(1,417,118

)

 

 

(1,441,013

)

Total stockholders' equity

 

643,031

 

 

 

724,658

 

Total liabilities and stockholders' equity

$

1,318,706

 

 

$

1,388,067

 

 

GoodRx Holdings, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

 

 

(in thousands, except per share amounts)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

203,070

 

 

$

200,610

 

 

$

406,040

 

 

$

398,490

 

Costs and operating expenses:

 

 

 

 

 

 

 

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

 

13,350

 

 

 

11,870

 

 

 

26,714

 

 

 

24,338

 

Product development and technology

 

29,933

 

 

 

30,854

 

 

 

61,075

 

 

 

61,871

 

Sales and marketing

 

84,870

 

 

 

93,454

 

 

 

169,412

 

 

 

183,418

 

General and administrative

 

28,379

 

 

 

27,589

 

 

 

58,009

 

 

 

68,697

 

Depreciation and amortization

 

19,729

 

 

 

16,965

 

 

 

40,641

 

 

 

32,907

 

Total costs and operating expenses

 

176,261

 

 

 

180,732

 

 

 

355,851

 

 

 

371,231

 

Operating income

 

26,809

 

 

 

19,878

 

 

 

50,189

 

 

 

27,259

 

Other expense, net:

 

 

 

 

 

 

 

Other income

 

694

 

 

 

 

 

 

694

 

 

 

 

Interest income

 

2,803

 

 

 

6,334

 

 

 

6,735

 

 

 

13,889

 

Interest expense

 

(10,729

)

 

 

(14,566

)

 

 

(21,373

)

 

 

(29,209

)

Total other expense, net

 

(7,232

)

 

 

(8,232

)

 

 

(13,944

)

 

 

(15,320

)

Income before income taxes

 

19,577

 

 

 

11,646

 

 

 

36,245

 

 

 

11,939

 

Income tax expense

 

(6,734

)

 

 

(4,952

)

 

 

(12,350

)

 

 

(6,254

)

Net income

$

12,843

 

 

$

6,694

 

 

$

23,895

 

 

$

5,685

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

0.04

 

 

$

0.02

 

 

$

0.06

 

 

$

0.01

 

Diluted

$

0.04

 

 

$

0.02

 

 

$

0.06

 

 

$

0.01

 

Weighted average shares used in computing earnings per share:

 

 

 

 

 

 

 

Basic

 

356,623

 

 

 

376,254

 

 

 

367,847

 

 

 

386,153

 

Diluted

 

357,159

 

 

 

384,732

 

 

 

368,345

 

 

 

393,620

 

 

 

 

 

 

 

 

 

Stock-based compensation included in costs and operating expenses:

 

 

 

 

 

 

 

Cost of revenue

$

122

 

 

$

64

 

 

$

222

 

 

$

140

 

Product development and technology

 

6,323

 

 

 

6,259

 

 

 

11,993

 

 

 

12,107

 

Sales and marketing

 

5,929

 

 

 

9,396

 

 

 

11,811

 

 

 

17,523

 

General and administrative

 

9,041

 

 

 

10,871

 

 

 

16,563

 

 

 

21,916

 

 

GoodRx Holdings, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

(in thousands)

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities

 

 

 

Net income

$

23,895

 

 

$

5,685

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

40,641

 

 

 

32,907

 

Amortization of debt issuance costs and discounts

 

869

 

 

 

1,663

 

Non-cash operating lease expense

 

2,065

 

 

 

1,930

 

Stock-based compensation expense

 

40,589

 

 

 

51,686

 

Loss on operating lease asset

 

4,409

 

 

 

 

Other

 

456

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(43,093

)

 

 

(18,166

)

Prepaid expenses and other assets

 

(15,796

)

 

 

(5,981

)

Accounts payable

 

11,086

 

 

 

(18,017

)

Accrued expenses and other current liabilities

 

(3,235

)

 

 

1,973

 

Operating lease liabilities

 

(3,187

)

 

 

(1,770

)

Other liabilities

 

294

 

 

 

377

 

Net cash provided by operating activities

 

58,993

 

 

 

52,287

 

Cash flows from investing activities

 

 

 

Purchase of property and equipment

 

(532

)

 

 

(675

)

Acquisition

 

(30,000

)

 

 

 

Capitalized software

 

(39,659

)

 

 

(37,169

)

Net cash used in investing activities

 

(70,191

)

 

 

(37,844

)

Cash flows from financing activities

 

 

 

Payments on long-term debt

 

(2,500

)

 

 

(5,273

)

Repurchases of Class A common stock

 

(145,888

)

 

 

(153,226

)

Proceeds from exercise of stock options

 

3

 

 

 

11,772

 

Employee taxes paid related to net share settlement of equity awards

 

(8,305

)

 

 

(15,966

)

Proceeds from employee stock purchase plan

 

860

 

 

 

857

 

Net cash used in financing activities

 

(155,830

)

 

 

(161,836

)

Net change in cash and cash equivalents

 

(167,028

)

 

 

(147,393

)

Cash and cash equivalents

 

 

 

Beginning of period

 

448,346

 

 

 

672,296

 

End of period

$

281,318

 

 

$

524,903

 

 

For the three and six months ended June 30, 2025 and 2024, revenue comprised of the following:

(in thousands)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Prescription transactions revenue

$

143,064

 

$

146,748

 

$

291,987

 

$

292,143

Subscription revenue

 

20,463

 

 

21,953

 

 

41,480

 

 

44,554

Pharma manufacturer solutions revenue

 

34,981

 

 

26,504

 

 

63,629

 

 

51,013

Other revenue

 

4,562

 

 

5,405

 

 

8,944

 

 

10,780

Total revenue

$

203,070

 

$

200,610

 

$

406,040

 

$

398,490

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. For the current period and full year of 2024, revenue was equal to Adjusted Revenue. In addition, we expect revenue for the full year of 2025 to equal Adjusted Revenue.

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 income or expense, net, 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 income, the most directly comparable financial measure calculated in accordance with GAAP, to Adjusted EBITDA, and presents net income margin, the most directly comparable financial measure calculated in accordance with GAAP, with Adjusted EBITDA Margin:

(dollars in thousands)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

Year Ended

December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2024

 

Net income

$

12,843

 

 

$

6,694

 

 

$

23,895

 

 

$

5,685

 

 

$

16,390

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

Interest income

 

(2,803

)

 

 

(6,334

)

 

 

(6,735

)

 

 

(13,889

)

 

 

(23,273

)

Interest expense

 

10,729

 

 

 

14,566

 

 

 

21,373

 

 

 

29,209

 

 

 

52,922

 

Income tax expense

 

6,734

 

 

 

4,952

 

 

 

12,350

 

 

 

6,254

 

 

 

15,070

 

Depreciation and amortization

 

19,729

 

 

 

16,965

 

 

 

40,641

 

 

 

32,907

 

 

 

69,538

 

Other (income) expense

 

(694

)

 

 

 

 

 

(694

)

 

 

 

 

 

2,660

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

2,077

 

Financing related expenses

 

 

 

 

392

 

 

 

 

 

 

832

 

 

 

898

 

Acquisition related expenses

 

 

 

 

174

 

 

 

26

 

 

 

348

 

 

 

557

 

Restructuring related expenses

 

546

 

 

 

566

 

 

 

1,765

 

 

 

441

 

 

 

8,902

 

Legal settlement expenses

 

355

 

 

 

 

 

 

355

 

 

 

13,000

 

 

 

13,000

 

Stock-based compensation expense

 

21,415

 

 

 

26,590

 

 

 

40,589

 

 

 

51,686

 

 

 

99,026

 

Payroll tax expense related to stock-based compensation

 

549

 

 

 

847

 

 

 

1,234

 

 

 

1,726

 

 

 

2,471

 

Loss on operating lease asset

 

 

 

 

 

 

 

4,409

 

 

 

 

 

 

 

Adjusted EBITDA

$

69,403

 

 

$

65,412

 

 

$

139,208

 

 

$

128,199

 

 

$

260,238

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

203,070

 

 

$

200,610

 

 

$

406,040

 

 

$

398,490

 

 

$

792,324

 

Net income margin

 

6.3

%

 

 

3.3

%

 

 

5.9

%

 

 

1.4

%

 

 

2.1

%

Adjusted EBITDA Margin

 

34.2

%

 

 

32.6

%

 

 

34.3

%

 

 

32.2

%

 

 

32.8

%

 

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

(dollars in thousands, except per share amounts)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income

$

12,843

 

 

$

6,694

 

 

$

23,895

 

 

$

5,685

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

Amortization of intangibles related to acquisitions

 

2,793

 

 

 

2,100

 

 

 

5,586

 

 

 

4,876

 

Other income

 

(694

)

 

 

 

 

 

(694

)

 

 

 

Financing related expenses

 

 

 

 

392

 

 

 

 

 

 

832

 

Acquisition related expenses

 

 

 

 

174

 

 

 

26

 

 

 

348

 

Restructuring related expenses

 

546

 

 

 

566

 

 

 

1,765

 

 

 

441

 

Legal settlement expenses

 

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

 

 

 

 

 

 

 

4,409

 

 

 

 

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

 

(3,904

)

 

 

(4,991

)

 

 

(8,899

)

 

 

(13,636

)

Adjusted Net Income

$

33,903

 

 

$

32,372

 

 

$

68,266

 

 

$

64,958

 

 

 

 

 

 

 

 

 

Revenue

$

203,070

 

 

$

200,610

 

 

$

406,040

 

 

$

398,490

 

Net income margin

 

6.3

%

 

 

3.3

%

 

 

5.9

%

 

 

1.4

%

Adjusted Net Income Margin

 

16.7

%

 

 

16.1

%

 

 

16.8

%

 

 

16.3

%

Weighted average shares used in computing earnings per share:

 

 

 

 

 

 

 

Basic

 

356,623

 

 

 

376,254

 

 

 

367,847

 

 

 

386,153

 

Diluted

 

357,159

 

 

 

384,732

 

 

 

368,345

 

 

 

393,620

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

0.04

 

 

$

0.02

 

 

$

0.06

 

 

$

0.01

 

Diluted

$

0.04

 

 

$

0.02

 

 

$

0.06

 

 

$

0.01

 

Weighted average shares used in computing Adjusted Earnings Per Share:

 

 

 

 

 

 

 

Basic

 

356,623

 

 

 

376,254

 

 

 

367,847

 

 

 

386,153

 

Diluted

 

357,159

 

 

 

384,732

 

 

 

368,345

 

 

 

393,620

 

Adjusted Earnings Per Share:

 

 

 

 

 

 

 

Basic

$

0.10

 

 

$

0.09

 

 

$

0.19

 

 

$

0.17

 

Diluted

$

0.09

 

 

$

0.08

 

 

$

0.19

 

 

$

0.17

 

 

The following table presents (i) each non-GAAP, or adjusted, cost and expense and operating income 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 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

June 30,

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cost of revenue

$

13,350

 

 

$

11,870

 

 

$

13,234

 

 

$

11,801

 

 

$

26,714

 

 

$

24,338

 

 

$

26,492

 

 

$

24,497

 

% of Revenue

 

7

%

 

 

6

%

 

 

7

%

 

 

6

%

 

 

7

%

 

 

6

%

 

 

7

%

 

 

6

%

Product development and technology

$

29,933

 

 

$

30,854

 

 

$

23,500

 

 

$

24,087

 

 

$

61,075

 

 

$

61,871

 

 

$

47,490

 

 

$

48,665

 

% of Revenue

 

15

%

 

 

15

%

 

 

12

%

 

 

12

%

 

 

15

%

 

 

16

%

 

 

12

%

 

 

12

%

Sales and marketing

$

84,870

 

 

$

93,454

 

 

$

77,966

 

 

$

83,752

 

 

$

169,412

 

 

$

183,418

 

 

$

156,370

 

 

$

165,148

 

% of Revenue

 

42

%

 

 

47

%

 

 

38

%

 

 

42

%

 

 

42

%

 

 

46

%

 

 

39

%

 

 

41

%

General and administrative

$

28,379

 

 

$

27,589

 

 

$

18,967

 

 

$

15,558

 

 

$

58,009

 

 

$

68,697

 

 

$

36,480

 

 

$

31,981

 

% of Revenue

 

14

%

 

 

14

%

 

 

9

%

 

 

8

%

 

 

14

%

 

 

17

%

 

 

9

%

 

 

8

%

Depreciation and amortization

$

19,729

 

 

$

16,965

 

 

$

16,936

 

 

$

14,865

 

 

$

40,641

 

 

$

32,907

 

 

$

35,055

 

 

$

28,031

 

% of Revenue

 

10

%

 

 

8

%

 

 

8

%

 

 

7

%

 

 

10

%

 

 

8

%

 

 

9

%

 

 

7

%

Operating income

$

26,809

 

 

$

19,878

 

 

$

52,467

 

 

$

50,547

 

 

$

50,189

 

 

$

27,259

 

 

$

104,153

 

 

$

100,168

 

% of Revenue

 

13

%

 

 

10

%

 

 

26

%

 

 

25

%

 

 

12

%

 

 

7

%

 

 

26

%

 

 

25

%

 

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

 

(dollars in thousands)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cost of revenue

$

13,350

 

 

$

11,870

 

 

$

26,714

 

 

$

24,338

 

Restructuring related expenses

 

12

 

 

 

 

 

 

10

 

 

 

311

 

Stock-based compensation expense

 

(122

)

 

 

(64

)

 

 

(222

)

 

 

(140

)

Payroll tax expense related to stock-based compensation

 

(6

)

 

 

(5

)

 

 

(10

)

 

 

(12

)

Adjusted cost of revenue

$

13,234

 

 

$

11,801

 

 

$

26,492

 

 

$

24,497

 

 

 

 

 

 

 

 

 

Product development and technology

$

29,933

 

 

$

30,854

 

 

$

61,075

 

 

$

61,871

 

Acquisition related expenses

 

 

 

 

(26

)

 

 

 

 

 

(52

)

Restructuring related expenses

 

202

 

 

 

(20

)

 

 

(907

)

 

 

(112

)

Stock-based compensation expense

 

(6,323

)

 

 

(6,259

)

 

 

(11,993

)

 

 

(12,107

)

Payroll tax expense related to stock-based compensation

 

(312

)

 

 

(462

)

 

 

(685

)

 

 

(935

)

Adjusted product development and technology

$

23,500

 

 

$

24,087

 

 

$

47,490

 

 

$

48,665

 

 

 

 

 

 

 

 

 

Sales and marketing

$

84,870

 

 

$

93,454

 

 

$

169,412

 

 

$

183,418

 

Acquisition related expenses

 

 

 

 

(148

)

 

 

 

 

 

(296

)

Restructuring related expenses

 

(848

)

 

 

 

 

 

(935

)

 

 

(114

)

Stock-based compensation expense

 

(5,929

)

 

 

(9,396

)

 

 

(11,811

)

 

 

(17,523

)

Payroll tax expense related to stock-based compensation

 

(127

)

 

 

(158

)

 

 

(296

)

 

 

(337

)

Adjusted sales and marketing

$

77,966

 

 

$

83,752

 

 

$

156,370

 

 

$

165,148

 

 

 

 

 

 

 

 

 

General and administrative

$

28,379

 

 

$

27,589

 

 

$

58,009

 

 

$

68,697

 

Financing related expenses

 

 

 

 

(392

)

 

 

 

 

 

(832

)

Acquisition related expenses

 

 

 

 

 

 

 

(26

)

 

 

 

Restructuring related expenses

 

88

 

 

 

(546

)

 

 

67

 

 

 

(526

)

Legal settlement expenses

 

(355

)

 

 

 

 

 

(355

)

 

 

(13,000

)

Stock-based compensation expense

 

(9,041

)

 

 

(10,871

)

 

 

(16,563

)

 

 

(21,916

)

Payroll tax expense related to stock-based compensation

 

(104

)

 

 

(222

)

 

 

(243

)

 

 

(442

)

Loss on operating lease asset

 

 

 

 

 

 

 

(4,409

)

 

 

 

Adjusted general and administrative

$

18,967

 

 

$

15,558

 

 

$

36,480

 

 

$

31,981

 

 

 

 

 

 

 

 

 

Depreciation and amortization

$

19,729

 

 

$

16,965

 

 

$

40,641

 

 

$

32,907

 

Amortization of intangibles related to acquisitions

 

(2,793

)

 

 

(2,100

)

 

 

(5,586

)

 

 

(4,876

)

Adjusted depreciation and amortization

$

16,936

 

 

$

14,865

 

 

$

35,055

 

 

$

28,031

 

 

 

 

 

 

 

 

 

Operating income

$

26,809

 

 

$

19,878

 

 

$

50,189

 

 

$

27,259

 

Amortization of intangibles related to acquisitions

 

2,793

 

 

 

2,100

 

 

 

5,586

 

 

 

4,876

 

Financing related expenses

 

 

 

 

392

 

 

 

 

 

 

832

 

Acquisition related expenses

 

 

 

 

174

 

 

 

26

 

 

 

348

 

Restructuring related expenses

 

546

 

 

 

566

 

 

 

1,765

 

 

 

441

 

Legal settlement expenses

 

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

 

 

 

 

 

 

 

4,409

 

 

 

 

Adjusted operating income

$

52,467

 

 

$

50,547

 

 

$

104,153

 

 

$

100,168

 

 

Contacts