GoodRx Holdings, Inc. (GDRX)

Instructure Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	799.87	792.32	750.27	766.55	745.42	550.7
Revenue Growth (YoY)	3.20%	5.61%	-2.13%	2.83%	35.36%	41.85%
Cost of Revenue	50.59	48.22	62.43	65.08	46.72	29.59
Gross Profit	749.28	744.11	687.84	701.48	698.71	521.11
Selling, General & Admin	439.93	464.62	450.41	484.37	524.9	714.52
Research & Development	122.95	123.75	126.44	143.14	125.86	61.82
Operating Expenses	640.15	657.91	637.82	681.68	685.3	794.76
Operating Income	109.13	86.2	50.02	19.8	13.41	-273.65
Interest Expense	-45.09	-52.92	-56.73	-34.24	-23.64	-27.91
Interest & Investment Income	16.12	23.27	32.17	9.27	0.06	0.16
Other Non Operating Income (Expenses)	-1.97	-2.66	-	-	-	0.02
EBT Excluding Unusual Items	78.2	53.89	25.47	-5.17	-10.18	-301.38
Merger & Restructuring Charges	-7.36	-7.36	-76.93	-	-	-
Gain (Loss) on Sale of Investments	-	-	-4.01	-	-	-
Legal Settlements	-13	-13	-0.1	-	-	-
Other Unusual Items	-2.08	-2.08	-	-18.06	-	-2.07
Pretax Income	55.77	31.46	-55.57	-23.23	-10.18	-303.45
Income Tax Expense	21.17	15.07	-46.7	9.6	15.08	-9.83
Net Income	34.6	16.39	-8.87	-32.83	-25.25	-293.62
Net Income to Common	34.6	16.39	-8.87	-32.83	-25.25	-293.62
Shares Outstanding (Basic)	377	386	410	413	410	275
Shares Outstanding (Diluted)	380	392	410	413	410	275
Shares Change (YoY)	-4.46%	-4.42%	-0.62%	0.70%	49.25%	18.81%
EPS (Basic)	0.09	0.04	-0.02	-0.08	-0.06	-1.07
EPS (Diluted)	0.09	0.04	-0.02	-0.08	-0.06	-1.07
Free Cash Flow	189.5	182.65	137.25	142.81	174.21	110.79
Free Cash Flow Per Share	0.50	0.47	0.33	0.35	0.42	0.40
Gross Margin	93.67%	93.92%	91.68%	91.51%	93.73%	94.63%
Operating Margin	13.64%	10.88%	6.67%	2.58%	1.80%	-49.69%
Profit Margin	4.33%	2.07%	-1.18%	-4.28%	-3.39%	-53.32%
Free Cash Flow Margin	23.69%	23.05%	18.29%	18.63%	23.37%	20.12%
EBITDA	130.21	99.54	67.09	47.57	35.75	-259.62
EBITDA Margin	16.28%	12.56%	8.94%	6.21%	4.79%	-47.14%
D&A For EBITDA	21.07	13.34	17.07	27.78	22.34	14.03
EBIT	109.13	86.2	50.02	19.8	13.41	-273.65
EBIT Margin	13.64%	10.88%	6.67%	2.58%	1.80%	-49.69%
Effective Tax Rate	37.95%	47.90%	-	-	-	-
Advertising Expenses	-	211.4	198.8	226.3	296.6	-

Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q