ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Large accelerated filer | ☐ | ☒ | ||
Non-accelerated filer | ☐ | Small reporting company | ||
Emerging growth company |
Page | ||
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 |
Year Ended December 31, | |||
(dollars in thousands) | 2024 | 2023 | |
Net income (loss) | $16,390 | $(8,868) | |
Adjusted to exclude the following: | |||
Interest income | (23,273) | (32,171) | |
Interest expense | 52,922 | 56,728 | |
Income tax expense (benefit) | 15,070 | (46,704) | |
Depreciation and amortization | 69,538 | 107,668 | |
Other expense | 2,660 | 4,008 | |
Loss on extinguishment of debt | 2,077 | — | |
Financing related expenses (1) | 898 | — | |
Acquisition related expenses (2) | 557 | 1,777 | |
Restructuring related expenses (3) | 8,902 | 27,023 | |
Legal settlement expenses (4) | 13,000 | 100 | |
Stock-based compensation expense | 99,026 | 104,820 | |
Payroll tax expense related to stock-based compensation | 2,471 | 1,693 | |
Loss on operating lease assets (5) | — | 1,353 | |
Adjusted EBITDA | $260,238 | $217,427 | |
Revenue | $792,324 | $750,265 | |
Adjusted to exclude the following: | |||
Client contract termination costs | — | 10,000 | |
Adjusted Revenue | $792,324 | $760,265 | |
Net income (loss) margin | 2.1% | (1.2%) | |
Adjusted EBITDA Margin | 32.8% | 28.6% |
(dollars in thousands) | Year Ended December 31, 2024 | % of Total Revenue | Year Ended December 31, 2023 | % of Total Revenue | Change ($) | Change (%) | |||||
Revenue: | |||||||||||
Prescription transactions revenue | $577,549 | 73% | $550,738 | 73% | $26,811 | 5% | |||||
Subscription revenue | 86,536 | 11% | 94,410 | 13% | (7,874) | (8%) | |||||
Pharma manufacturer solutions revenue | 107,237 | 14% | 85,065 | 11% | 22,172 | 26% | |||||
Other revenue | 21,002 | 3% | 20,052 | 3% | 950 | 5% | |||||
Total revenue | 792,324 | 750,265 | |||||||||
Costs and operating expenses: | |||||||||||
Cost of revenue, exclusive of depreciation and amortization presented separately below | 48,215 | 6% | 66,925 | 9% | (18,710) | (28%) | |||||
Product development and technology | 123,749 | 16% | 135,836 | 18% | (12,087) | (9%) | |||||
Sales and marketing | 367,114 | 46% | 341,328 | 45% | 25,786 | 8% | |||||
General and administrative | 117,862 | 15% | 125,515 | 17% | (7,653) | (6%) | |||||
Depreciation and amortization | 69,538 | 9% | 107,668 | 14% | (38,130) | (35%) | |||||
Total costs and operating expenses | 726,478 | 777,272 | |||||||||
Operating income (loss) | 65,846 | (27,007) | |||||||||
Other expense, net: | |||||||||||
Other expense | (2,660) | —% | (4,008) | 1% | 1,348 | (34%) | |||||
Loss on extinguishment of debt | (2,077) | —% | — | 0% | (2,077) | n/m | |||||
Interest income | 23,273 | 3% | 32,171 | 4% | (8,898) | (28%) | |||||
Interest expense | (52,922) | 7% | (56,728) | 8% | 3,806 | (7%) | |||||
Total other expense, net | (34,386) | (28,565) | |||||||||
Income (loss) before income taxes | 31,460 | (55,572) | |||||||||
Income tax (expense) benefit | (15,070) | 2% | 46,704 | 6% | (61,774) | (132%) | |||||
Net income (loss) | $16,390 | $(8,868) |
Year Ended December 31, | |||
(in thousands) | 2024 | 2023 | |
Net cash provided by operating activities | $183,892 | $138,292 | |
Net cash used in investing activities | (70,347) | (55,766) | |
Net cash used in financing activities | (337,495) | (167,395) | |
Net change in cash and cash equivalents | $(223,950) | $(84,869) |
Name | Age | Position at GoodRx | Principal Employment | |||
Wendy Barnes | 52 | Chief Executive Officer, President & Director | Same | |||
Christopher McGinnis | 53 | Chief Financial Officer & Treasurer | Same | |||
Romin Nabiey | 38 | Chief Accounting Officer | Same | |||
Trevor Bezdek | 47 | Co-Chairman & Director | Same | |||
Scott Wagner | 54 | Co-Chairman & Director | — | |||
Christopher Adams | 45 | Director | Partner at Francisco Partners Management, L.P. | |||
Ronald E. Bruehlman | 64 | Director | Chief Financial Officer of IQVIA Holdings Inc. | |||
Ian T. Clark | 64 | Director | Public Company Director | |||
Dipanjan Deb | 55 | Director | Co-founder and Chief Executive Officer of Francisco Partners Management, L.P. | |||
Douglas Hirsch | 54 | Director | — | |||
Kelly J. Kennedy | 56 | Director | Chief Financial Officer of Willow Innovations | |||
Gregory Mondre | 50 | Director | Co-Chief Executive Officer of Silver Lake | |||
Agnes Rey-Giraud | 60 | Director | Founder and Chairman of Acera Surgical Inc. |
Exhibit Number | Exhibit Description | Incorporated by Reference | Filed/ Furnished Herewith | |||||||||
Form | File No. | Exhibit | Filing Date | |||||||||
3.1 | 8-K | 001-39549 | 3.1 | 9/28/20 | ||||||||
3.2 | 8-K | 001-39549 | 3.2 | 9/28/20 | ||||||||
4.1 | S-1 | 333-248465 | 4.1 | 8/28/20 | ||||||||
4.2 | S-8 | 333-249069 | 4.4 | 9/25/20 | ||||||||
4.3 | 10-K | 001-39549 | 4.3 | 2/29/24 | ||||||||
4.4 | S-1 | 333-248465 | 4.2 | 8/28/20 | ||||||||
4.5 | 8-K | 001-39549 | 10.1 | 9/28/20 | ||||||||
4.6 | S-1 | 333-248465 | 4.4 | 8/28/20 | ||||||||
10.1† | S-1/A | 333-248465 | 10.1 | 9/14/20 | ||||||||
10.2† | 10-Q | 001-39549 | 10.2 | 11/12/20 | ||||||||
10.3† | S-1/A | 333-248465 | 10.3 | 9/14/20 | ||||||||
10.3.1† | S-1/A | 333-248465 | 10.3.1 | 9/14/20 | ||||||||
10.3.2† | S-1/A | 333-248465 | 10.3.2 | 9/14/20 | ||||||||
10.3.3† | 10-Q | 001-39549 | 10.1 | 5/13/21 |
10.4† | S-1/A | 333-248465 | 10.4 | 9/14/20 | ||||||||
10.5.1† | 8-K | 001-39549 | 10.2 | 4/25/23 | ||||||||
10.5.2† | 8-K | 001-39549 | 10.1 | 10/28/24 | ||||||||
10.6.1+ | S-1/A | 333-248465 | 10.13 | 8/28/20 | ||||||||
10.6.2+ | S-1/A | 333-248465 | 10.16 | 8/28/20 | ||||||||
10.6.3+ | S-1/A | 333-248465 | 10.17 | 8/28/20 | ||||||||
10.6.4+ | S-1/A | 333-248465 | 10.14 | 8/28/20 | ||||||||
10.6.5+ | S-1/A | 333-248465 | 10.15 | 8/28/20 | ||||||||
10.6.6+ | 10-Q | 001-39549 | 10.5 | 8/9/23 | ||||||||
10.6.7+ | 10-Q | 001-39549 | 10.6 | 8/9/23 | ||||||||
10.6.8+ | 8-K | 001-39549 | 10.1 | 2/26/24 | ||||||||
10.6.9+ | 8-K | 001-39549 | 10.1 | 7/11/24 | ||||||||
10.7.1^+ | S-1/A | 333-248465 | 10.19 | 8/28/20 | ||||||||
10.7.2^ | 10-Q | 001-39549 | 10.1 | 8/12/21 | ||||||||
10.7.3^+ | 10-Q | 001-39549 | 10.2 | 8/12/21 | ||||||||
10.7.4 | 10-Q | 001-39549 | 10.1 | 5/10/22 | ||||||||
10.7.5 | 10-Q | 001-39549 | 10.1 | 5/9/24 | ||||||||
10.8† | 10-K | 001-39549 | 10.19 | 3/1/23 | ||||||||
10.9.1†+ | 8-K | 001-39549 | 10.1 | 4/25/23 | ||||||||
10.9.2† | 8-K | 001-39549 | 10.1 | 3/14/24 | ||||||||
10.10.1† | 8-K | 001-39549 | 10.1 | 3/7/24 | ||||||||
10.10.2† | * | |||||||||||
10.11† | 8-K | 001-39549 | 10.1 | 12/16/24 | ||||||||
10.12† | 10-K | 001-39549 | 10.18 | 2/29/24 | ||||||||
10.12.1† | 10-K | 001-39549 | 10.18.1 | 2/29/24 | ||||||||
10.12.2† | 10-K | 001-39549 | 10.18.2 | 2/29/24 | ||||||||
10.12.3† | 10-Q | 001-39549 | 10.1 | 8/8/24 | ||||||||
10.12.4† | 10-Q | 001-39549 | 10.2 | 8/8/24 | ||||||||
10.13† | 8-K | 001-39549 | 10.1 | 2/5/25 | ||||||||
10.14.1† | 8-K | 001-39549 | 10.1 | 5/9/22 | ||||||||
10.14.2† | 8-K | 001-39549 | 10.1 | 6/2/23 | ||||||||
10.14.3† | 8-K | 001-39549 | 10.2 | 2/26/24 | ||||||||
19.1 | * | |||||||||||
21.1 | * | |||||||||||
23.1 | * | |||||||||||
31.1 | * | |||||||||||
31.2 | * | |||||||||||
32.1 | ** | |||||||||||
32.2 | ** | |||||||||||
97.1† | 10-K | 001-39549 | 97.1 | 2/29/24 | ||||||||
101.INS | Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | * | ||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | * | ||||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | * | ||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | * | ||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | * | ||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | * | ||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | * |
GOODRX HOLDINGS, INC. | ||
Date: February 27, 2025 | By: | /s/ Christopher McGinnis |
Christopher McGinnis | ||
Chief Financial Officer & Treasurer |
Name | Title | Date | ||
/s/ Wendy Barnes | Chief Executive Officer, President & Director | February 27, 2025 | ||
Wendy Barnes | (Principal Executive Officer) | |||
/s/ Christopher McGinnis | Chief Financial Officer & Treasurer | February 27, 2025 | ||
Christopher McGinnis | (Principal Financial Officer) | |||
/s/ Romin Nabiey | Chief Accounting Officer | February 27, 2025 | ||
Romin Nabiey | (Principal Accounting Officer) | |||
/s/ Trevor Bezdek | Co-Chairman & Director | February 27, 2025 | ||
Trevor Bezdek | ||||
/s/ Scott Wagner | Co-Chairman & Director | February 27, 2025 | ||
Scott Wagner | ||||
/s/ Christopher Adams | Director | February 27, 2025 | ||
Christopher Adams | ||||
/s/ Ronald E. Bruehlman | Director | February 27, 2025 | ||
Ronald E. Bruehlman | ||||
/s/ Ian T. Clark | Director | February 27, 2025 | ||
Ian T. Clark | ||||
/s/ Dipanjan Deb | Director | February 27, 2025 | ||
Dipanjan Deb | ||||
/s/ Douglas Hirsch | Director | February 27, 2025 | ||
Douglas Hirsch | ||||
/s/ Kelly J. Kennedy | Director | February 27, 2025 | ||
Kelly J. Kennedy | ||||
/s/ Gregory Mondre | Director | February 27, 2025 | ||
Gregory Mondre | ||||
/s/ Agnes Rey-Giraud | Director | February 27, 2025 | ||
Agnes Rey-Giraud |
(in thousands, except par values) | December 31, 2024 | December 31, 2023 | |
Assets | |||
Current assets | |||
Cash and cash equivalents | $ | $ | |
Accounts receivable, net | |||
Prepaid expenses and other current assets | |||
Total current assets | |||
Property and equipment, net | |||
Goodwill | |||
Intangible assets, net | |||
Capitalized software, net | |||
Operating lease right-of-use assets, net | |||
Deferred tax assets, net | |||
Other assets | |||
Total assets | $ | $ | |
Liabilities and stockholders' equity | |||
Current liabilities | |||
Accounts payable | $ | $ | |
Accrued expenses and other current liabilities | |||
Current portion of debt | |||
Operating lease liabilities, current | |||
Total current liabilities | |||
Debt, net | |||
Operating lease liabilities, net of current portion | |||
Other liabilities | |||
Total liabilities | |||
Commitments and contingencies (Note 13) | |||
Stockholders' equity | |||
Preferred stock, $ issued and outstanding at December 31, 2024 and December 31, 2023 | |||
Common stock, $ and December 31, 2023, respectively; and Class B: authorized, December 31, 2024 and December 31, 2023, respectively | |||
Additional paid-in capital | |||
Accumulated deficit | ( | ( | |
Total stockholders' equity | |||
Total liabilities and stockholders' equity | $ | $ |
Year Ended December 31, | |||||
(in thousands, except per share amounts) | 2024 | 2023 | 2022 | ||
Revenue | $ | $ | $ | ||
Costs and operating expenses: | |||||
Cost of revenue, exclusive of depreciation and amortization presented separately below | |||||
Product development and technology | |||||
Sales and marketing | |||||
General and administrative | |||||
Depreciation and amortization | |||||
Total costs and operating expenses | |||||
Operating income (loss) | ( | ||||
Other expense, net: | |||||
Other expense | ( | ( | |||
Loss on extinguishment of debt | ( | ||||
Interest income | |||||
Interest expense | ( | ( | ( | ||
Total other expense, net | ( | ( | ( | ||
Income (loss) before income taxes | ( | ( | |||
Income tax (expense) benefit | ( | ( | |||
Net income (loss) | $ | $( | $( | ||
Earnings (loss) per share: | |||||
Basic | $ | $( | $( | ||
Diluted | $ | $( | $( | ||
Weighted average shares used in computing earnings (loss) per share: | |||||
Basic | |||||
Diluted | |||||
Stock-based compensation included in costs and operating expenses: | |||||
Cost of revenue | $ | $ | $ | ||
Product development and technology | |||||
Sales and marketing | |||||
General and administrative |
Class A and Class B Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Equity | ||||||
(in thousands) | Shares | Amount | |||||||
Balance at December 31, 2021 | $ | $ | $( | $ | |||||
Stock options exercised | — | — | |||||||
Stock-based compensation | — | — | — | ||||||
Vesting and settlement of restricted stock units | — | — | — | — | |||||
Common stock withheld related to net share settlement | ( | — | ( | — | ( | ||||
Repurchases of Class A common stock | ( | — | ( | — | ( | ||||
Net loss | — | — | — | ( | ( | ||||
Balance at December 31, 2022 | $ | $ | $( | $ | |||||
Stock options exercised | — | — | |||||||
Stock-based compensation | — | — | — | ||||||
Vesting and settlement of restricted stock units | — | — | |||||||
Common stock withheld related to net share settlement | ( | ( | ( | — | ( | ||||
Repurchases of Class A common stock (1) | ( | ( | ( | — | ( | ||||
Issuance of common stock through employee stock purchase plan | — | — | |||||||
Net loss | — | — | — | ( | ( | ||||
Balance at December 31, 2023 | $ | $ | $( | $ | |||||
Stock options exercised | — | — | |||||||
Stock-based compensation | — | — | — | ||||||
Vesting and settlement of restricted stock units | — | — | — | — | |||||
Common stock withheld related to net share settlement | ( | — | ( | — | ( | ||||
Repurchases of Class A common stock (1) | ( | ( | ( | — | ( | ||||
Issuance of common stock through employee stock purchase plan | — | — | |||||||
Net income | — | — | — | ||||||
Balance at December 31, 2024 | $ | $ | $( | $ |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Cash flows from operating activities | |||||
Net income (loss) | $ | $( | $( | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
Depreciation and amortization | |||||
Loss on extinguishment of debt | |||||
Amortization of debt issuance costs | |||||
Non-cash operating lease expense | |||||
Stock-based compensation expense | |||||
Change in fair value of contingent consideration | |||||
Deferred income taxes | ( | ( | ( | ||
Gain on sale of business | ( | ||||
Loss on operating lease assets | |||||
Loss on disposal of capitalized software | |||||
Loss on minority equity interest investment | |||||
Other | |||||
Changes in operating assets and liabilities, net of effects of business acquisitions | |||||
Accounts receivable | ( | ( | |||
Prepaid expenses and other assets | ( | ( | |||
Accounts payable | ( | ( | |||
Accrued expenses and other current liabilities | ( | ||||
Operating lease liabilities | ( | ( | ( | ||
Other liabilities | ( | ||||
Net cash provided by operating activities | |||||
Cash flows from investing activities | |||||
Purchase of property and equipment | ( | ( | ( | ||
Acquisitions, net of cash acquired | ( | ||||
Capitalized software | ( | ( | ( | ||
Investment in minority equity interest | ( | ||||
Proceeds from sale of business | |||||
Net cash used in investing activities | ( | ( | ( | ||
Cash flows from financing activities | |||||
Proceeds from long-term debt | |||||
Payments on long-term debt | ( | ( | ( | ||
Payments of debt issuance costs | ( | ||||
Repurchases of Class A common stock (1) | ( | ( | ( | ||
Proceeds from exercise of stock options | |||||
Employee taxes paid related to net share settlement of equity awards | ( | ( | ( | ||
Proceeds from employee stock purchase plan | |||||
Net cash used in financing activities | ( | ( | ( | ||
Net change in cash and cash equivalents | ( | ( | ( | ||
Cash and cash equivalents |
Beginning of period | |||||
End of period | $ | $ | $ |
Supplemental disclosure of cash flow information | |||||
Income tax paid, net | $ | $ | $ | ||
Interest paid | |||||
Non cash investing and financing activities: | |||||
Right-of-use assets obtained in exchange for new operating lease liabilities | |||||
Stock-based compensation included in capitalized software | |||||
Capitalized software included in accounts payable and accrued expenses and other current liabilities | |||||
Capitalized software transferred from prepaid assets |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Prescription transactions revenue | $ | $ | $ | ||
Subscription revenue | |||||
Pharma manufacturer solutions revenue (1) | |||||
Other revenue | |||||
Total revenue | $ | $ | $ |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities; |
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities, or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs that are derived principally from or corroborated by observable market data by correlation or other means, or inputs other than quoted prices that are observable for the asset or liability; and |
Level 3 | Unobservable inputs for the asset or liability based on management’s assumptions. |
(in thousands) | Year Ended December 31, 2022 |
Pro forma revenue | $ |
Pro forma net loss | $( |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Insurance recovery receivable (1) | $ | $ | |
Income taxes receivable | |||
Reimbursable third-party payments (2) | |||
Other prepaid expenses and other current assets (3) | |||
Total prepaid expenses and other current assets | $ | $ |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Leasehold improvements | $ | $ | |
Furniture and fixtures | |||
Computer equipment | |||
Construction in progress | |||
Total property and equipment | |||
Less: Accumulated depreciation | ( | ( | |
Total property and equipment, net | $ | $ |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Balance at beginning of the year | $ | $ | |
Goodwill disposed | ( | ||
Balance at end of the year | $ | $ |
December 31, 2024 | |||||||||
(dollars in thousands) | Useful Life (in years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (in years) | ||||
Customer relationships | $ | $( | $ | ||||||
Developed technology | ( | ||||||||
Trademarks | ( | ||||||||
Content library | ( | ||||||||
$ | $( | $ |
December 31, 2023 | |||||||||
(dollars in thousands) | Useful Life (in years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (in years) | ||||
Customer relationships | $ | $( | $ | ||||||
Developed technology | ( | ||||||||
Trademarks | ( | ||||||||
Content library | ( | ||||||||
$ | $( | $ |
(in thousands) | |
Year Ending December 31, | |
2025 | $ |
2026 | |
2027 | |
2028 | |
2029 | |
Thereafter | |
$ |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Capitalized software costs | $ | $ | |
Less: Accumulated amortization | ( | ( | |
Total capitalized software, net | $ | $ |
(in thousands) | |
Year Ending December 31, | |
2025 | $ |
2026 | |
2027 | |
$ |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Accrued bonus and other payroll related | $ | $ | |
Accrued legal settlement | |||
Accrued marketing | |||
Income taxes payable | |||
Reimbursable liabilities (1) | |||
Deferred revenue | |||
Other accrued expenses | |||
Total accrued expenses and other current liabilities | $ | $ |
(in thousands) | |
Year Ending December 31, | |
2025 | $ |
2026 | |
2027 | |
2028 | |
2029 | |
Thereafter | |
Total operating lease payments | |
Less: Effects of discounting | ( |
Present value of operating lease liabilities | $ |
Operating lease liabilities, current | $ |
Operating lease liabilities, net of current portion | $ |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Current | |||||
Federal | $ | $ | $ | ||
State | |||||
Total current income tax expense | |||||
Deferred | |||||
Federal | ( | ( | ( | ||
State | ( | ( | ( | ||
Total deferred income tax benefit | ( | ( | ( | ||
Total income tax expense (benefit) | $ | $( | $ |
Year Ended December 31, | |||||
(dollars in thousands) | 2024 | 2023 | 2022 | ||
Income taxes computed at federal statutory rate | $ | $( | $( | ||
State income taxes | ( | ||||
Stock-based compensation | |||||
Excess tax related to stock-based compensation | |||||
Research and development credits, net of reserves | ( | ( | |||
Nondeductible officers' compensation | |||||
Increase (decrease) in valuation allowance | ( | ||||
Unrecognized tax benefits interest | |||||
Nondeductible penalties | |||||
Basis difference on disposition | |||||
Other | ( | ||||
Income tax expense (benefit) | $ | $( | $ | ||
Effective income tax rate | ( |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Deferred tax assets | |||
Other assets | $ | $ | |
Operating lease liabilities | |||
Stock-based compensation | |||
Research and development credits, net of reserves | |||
Tax credit carryforward | |||
Charitable contribution carryforward | |||
Goodwill | |||
Capitalized research and development expenditures | |||
Intangible assets | |||
Accrued legal settlement | |||
Net operating losses | |||
Total deferred tax assets | |||
Valuation allowance | ( | ( | |
Deferred tax assets, net of valuation allowance | |||
Deferred tax liabilities | |||
Other liabilities | ( | ( | |
Operating lease right-of-use assets, net | ( | ( | |
Property and equipment | ( | ( | |
Insurance recovery receivable | ( | ( | |
Total deferred tax liabilities | ( | ( | |
Total deferred tax assets, net | $ | $ |
(in thousands) | |
Gross unrecognized tax benefits at December 31, 2021 | $ |
Increases related to prior year tax positions | |
Increases related to current year tax positions | |
Decreases related to prior year tax positions | ( |
Lapse of statute of limitations | ( |
Gross unrecognized tax benefits at December 31, 2022 | |
Increases related to prior year tax positions | |
Increases related to current year tax positions | |
Decreases related to prior year tax positions | ( |
Lapse of statute of limitations | ( |
Gross unrecognized tax benefits at December 31, 2023 | |
Increases related to prior year tax positions | |
Increases related to current year tax positions | |
Lapse of statute of limitations | ( |
Gross unrecognized tax benefits at December 31, 2024 | $ |
December 31, | |||
(in thousands) | 2024 | 2023 | |
Principal balance under 2024 Term Loan Facility | $ | $ | |
Principal balance under First Lien Term Loan Facility | |||
Less: Unamortized debt issuance costs and discounts | ( | ( | |
$ | $ |
(in thousands) | |
Year Ending December 31, | |
2025 | $ |
2026 | |
2027 | |
2028 | |
2029 | |
Total principal payments | $ |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Number of shares repurchased | |||||
Cost of shares repurchased (1) | $ | $ | $ |
(in thousands, except per share amounts and term information) | Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | |||
Outstanding at December 31, 2023 | $ | $ | |||||
Granted | |||||||
Exercised | ( | ||||||
Expired / Cancelled / Forfeited | ( | ||||||
Outstanding at December 31, 2024 | $ | $ | |||||
Exercisable at December 31, 2024 | $ | $ |
Year Ended December 31, | |||||
2024 | 2023 | 2022 | |||
Risk-free interest rate | |||||
Expected term | |||||
Expected stock price volatility | |||||
Dividend yield |
(in thousands, except per share amounts) | Restricted Stock Units for Class A Common Stock | Restricted Stock Units for Class B Common Stock | Weighted Average Grant Date Fair Value | ||
Outstanding at December 31, 2023 | $ | ||||
Granted | |||||
Vested | ( | ( | |||
Forfeited | ( | ||||
Outstanding at December 31, 2024 | $ |
Year Ended December 31, | |||||
(in thousands, except per share amounts) | 2024 | 2023 | 2022 | ||
Numerator: | |||||
Net income (loss) | $ | $( | $( | ||
Denominator: | |||||
Weighted average shares - basic | |||||
Dilutive impact of stock options and restricted stock units | |||||
Weighted average shares - diluted | |||||
Earnings (loss) per share: | |||||
Basic | $ | $( | $( | ||
Diluted | $ | $( | $( |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Stock options and restricted stock units |
Year Ended December 31, | |||
(in thousands) | 2024 | 2023 | |
Non-cash charges (1) (2) | $ | $ | |
Cash charges | |||
Personnel related costs (3) | |||
Contract costs (4) | |||
Total restructuring related costs | $ | $ |
(in thousands, except par values) | December 31, 2024 | December 31, 2023 | |
Assets | |||
Cash | $ | $ | |
Other assets | |||
Investment in subsidiary, net of distributions | |||
Total assets | $ | $ | |
Liabilities and stockholders' equity | |||
Total liabilities | $ | $ | |
Stockholders' equity | |||
Preferred stock, $ | |||
Common stock, $ | |||
Additional paid-in capital | |||
Accumulated deficit | ( | ( | |
Total stockholders' equity | |||
Total liabilities and stockholders' equity | $ | $ |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Equity in earnings (loss) of subsidiary | $ | $( | $( | ||
Net income (loss) | $ | $( | $( |
Year Ended December 31, | |||||
(in thousands) | 2024 | 2023 | 2022 | ||
Cash flows from operating activities | |||||
Net income (loss) | $ | $( | $( | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||
Equity in (earnings) loss of subsidiary | ( | ||||
Changes in assets and liabilities: | |||||
Other assets | ( | ||||
Other current liabilities | ( | ||||
Net cash provided by (used in) operating activities | ( | ||||
Cash flows from investing activities | |||||
Distribution from subsidiary | |||||
Net cash provided by investing activities | |||||
Cash flows from financing activities | |||||
Repurchases of Class A common stock | ( | ( | ( | ||
Proceeds from exercise of stock options | |||||
Employee taxes paid related to net share settlement of equity awards | ( | ( | ( | ||
Proceeds from employee stock purchase plan | |||||
Net cash used in financing activities | ( | ( | ( | ||
Net change in cash | |||||
Cash | |||||
Beginning of period | |||||
End of period | $ | $ | $ |