Biggest changeAs a result, all consumer discounts subsequent to this change are expected to be recognized as a reduction of prescription transactions revenue. 60 Table of Contents Results of Operations The following table sets forth our results of operations for the years ended December 31, 2023 and 2022: (dollars in thousands) Year Ended December 31, 2023 % of Total Revenue Year Ended December 31, 2022 % of Total Revenue Change ($) Change (%) Revenue: Prescription transactions revenue $ 550,738 73% $ 550,536 72% $ 202 0% Subscription revenue 94,410 13% 96,167 13% (1,757) (2%) Pharma manufacturer solutions revenue (1) 85,065 11% 99,425 13% (14,360) (14%) Other revenue 20,052 3% 20,426 3% (374) (2%) Total revenue 750,265 766,554 Costs and operating expenses: Cost of revenue, exclusive of depreciation and amortization presented separately below 66,925 9% 65,079 8% 1,846 3% Product development and technology 135,836 18% 143,137 19% (7,301) (5%) Sales and marketing 341,328 45% 357,631 47% (16,303) (5%) General and administrative 125,515 17% 144,792 19% (19,277) (13%) Depreciation and amortization 107,668 14% 54,177 7% 53,491 99% Total costs and operating expenses 777,272 764,816 Operating (loss) income (27,007) 1,738 Other expense, net: Other expense (4,008) 1% — 0% (4,008) n/m Interest income 32,171 4% 9,274 1% 22,897 247% Interest expense (56,728) 8% (34,243) 4% (22,485) 66% Total other expense, net (28,565) (24,969) Loss before income taxes (55,572) (23,231) Income tax benefit (expense) 46,704 6% (9,597) 1% 56,301 (587%) Net loss $ (8,868) $ (32,828) _____________________________________________________ (1) Pharma manufacturer solutions revenue for the year ended December 31, 2023 included a $10.0 million contract termination payment to a pharma manufacturer solutions client in connection with our Restructuring Plan, which was recognized as a reduction of revenue.
Biggest changeResults of Operations The following table sets forth our results of operations for the years ended December 31, 2024 and 2023 : (dollars in thousands) Year Ended December 31, 2024 % of Total Revenue Year Ended December 31, 2023 % of Total Revenue Change ($) 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) Revenue Prescription transactions revenue increased $26.8 million , or 5% , year-over-year, primarily as a result of a 7% increase in the number of our average Monthly Active Consumers from organic growth, including expansion of our integrated savings program, which integrates our discounts and pricing in a seamless experience over the pharmacy counter for eligible plan members served by certain PBM partners .
Our future capital requirements will depend on many factors, including the growth of our business, the timing and extent of investments, sales and marketing activities, and many other factors as described in Part I, Item 1A, “Risk Factors.” For additional information regarding our cash requirements from noncancelable operating lease obligations, terms and commitments under our debt arrangements including our term loan and revolving credit facility, and other commitments and contingencies, see Note 10, Note 12 and Note 13 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K, respectively.
Our future capital requirements will depend on many factors, including the growth of our business, the timing and extent of investments, sales and marketing activities, and many other factors as described in Part I, Item 1A, “Risk Factors.” For additional information regarding our cash requirements from noncancelable operating lease obligations, terms and commitments under our debt arrangements including our term loan and revolving credit facility, and other commitments and contingencies, see 63 Table of Contents Note 10 , Note 12 and Note 13 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K, respectively.
Revenue, net loss and net loss margin are financial measures prepared in conformity with accounting principles generally accepted in the United States ("GAAP"). Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures.
Revenue, net income (loss) and net income (loss) margin are financial measures prepared in conformity with accounting principles generally accepted in the United States ("GAAP"). Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures.
We define Adjusted EBITDA for a particular period as net income or loss before interest, taxes, depreciation and amortization, and as further adjusted, as applicable, for 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, charitable stock donation, gain on sale of business and other income or expense, net.
We define Adjusted EBITDA for a particular period as net income or loss before interest, taxes, depreciation and amortization, and as further adjusted, as applicable, for 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.
As of December 31, 2022 and 2021, we maintained a full valuation allowance against our net deferred tax assets in excess of amortizable goodwill as the objectively verifiable negative evidence outweighed the positive evidence. We determined it was more likely than not that our deferred tax assets would not be realized.
As of December 31, 2022, we maintained a full valuation allowance against our net deferred tax assets in excess of amortizable goodwill as the objectively verifiable negative evidence outweighed the positive evidence. We determined it was more likely than not that our deferred tax assets would not be realized.
We exited the fourth quarter of 2023 with over 7 million prescription-related consumers that used GoodRx across our prescription transactions and subscription offerings. Our prescription-related consumers represent the sum of Monthly Active Consumers for the three months ended December 31, 2023 and subscribers to our subscription plans as of December 31, 2023.
We exited the fourth quarter of 2024 with over 7 million prescription-related consumers that used GoodRx across our prescription transactions and subscription offerings. Our prescription-related consumers represent the sum of Monthly Active Consumers for the three months ended December 31, 2024 and subscribers to our subscription plans as of December 31, 2024 .
For a reconciliation and presentation of Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial measures, information about why we consider Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin useful and a discussion of the material risks and limitations of 57 Table of Contents these measures, please see “Key Financial and Operating Metrics—Non-GAAP Financial Measures" included within this Part II, Item 7 of this Annual Report on Form 10-K.
For a reconciliation and presentation of Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial measures, information about why we consider Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin useful and a discussion of the material risks and limitations of these measures, please see “Key Financial and Operating Metrics—Non-GAAP Financial Measures" included within this Part II, Item 7 of this Annual Report on Form 10-K.
These covenants provide for certain exceptions for specific types of payments. Based on these restrictions, all of the net assets of GoodRx, Inc. were restricted pursuant to the terms of our debt arrangements as of December 31, 2023.
These covenants provide for certain exceptions for specific types of payments. Based on these restrictions, all of the net assets of GoodRx, Inc. were restricted pursuant to the terms of our debt arrangements as of December 31, 2024 .
For consumer discounts on prescription drugs with PBMs as our customers, we evaluate whether such discounts represent payments to a customer, which are recognized as a reduction of prescription transactions revenue if no distinct benefit is received, or whether the discounts relate to limited marketing promotions, which are recognized as sales and marketing expenses.
For consumer discounts on prescription drugs with PBMs as our customers, we evaluate whether such discounts represent payments to a customer, which are recognized as a reduction of prescription transactions revenue if no distinct 60 Table of Contents benefit is received, or whether the discounts relate to limited marketing promotions, which are recognized as sales and marketing expenses.
If we are unable to raise additional funds when or on the terms desired, our business, financial condition and results of operations could be adversely affected. 63 Table of Contents Holding Company Status GoodRx Holdings, Inc. is a holding company that does not conduct any business operations of its own.
If we are unable to raise additional funds when or on the terms desired, our business, financial condition and results of operations could be adversely affected. Holding Company Status GoodRx Holdings, Inc. is a holding company that does not conduct any business operations of its own.
A valuation allowance is established if it is more likely than not that all or a portion of deferred tax assets will not be realized. The determination of whether a valuation allowance should be established, as well as the amount of such allowance, requires significant judgment and estimates, including estimates of future earnings.
A valuation allowance is established if it is more likely than not that all or a portion of deferred tax assets will not be realized. The determination of whether a valuation allowance should be 65 Table of Contents established, as well as the amount of such allowance, requires significant judgment and estimates, including estimates of future earnings.
Net cash used in investing activities Net cash used in investing activities primarily consists of cash used for software development costs, capital expenditures, and acquisitions and investments that we may make from time to time.
Net cash used in investing activities Net cash used in investing activities primarily consists of cash used for software development costs and capital expenditures, and may also include cash used for acquisitions and investments that we may make from time to time.
The changes in operating assets and liabilities were primarily driven by the timing of income tax payments and refunds, as well as by the timing of payments of accounts payable and accrued expenses and collections of accounts receivable.
The changes in operating assets and liabilities were primarily driven by the timing of income tax payments and refunds, as well as by the timing of payments of accounts payable and collections of accounts receivable.
Additional positive evidence reviewed included (i) stock options granted that will expire 10 years from the date of grant if unexercised; and (ii) an indefinite carryforward period for certain deferred tax assets.
A dditional positive evidence reviewed included (i) stock options granted that will expire 10 years from the date of grant if unexercised; and (ii) an indefinite carryforward period for certain deferred tax assets.
Net cash used in financing activities Net cash used in financing activities primarily consists of payments related to our debt arrangements, repurchases of our Class A common stock, and net share settlement of equity awards, partially offset by proceeds from employees' exercise of stock options and from our employee stock purchase plan.
Net cash used in financing activities Net cash used in financing activities primarily consists of payments related to our debt arrangements, repurchases of our Class A common stock, and net share settlement of equity awards, partially offset by debt borrowings, and proceeds from exercise of stock options as well as our employee stock purchase plan.
A discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021 has been reported previously in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on March 1, 2023, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Overview Our mission is to help Americans get the healthcare they need at a price they can afford.
A discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022 has been reported previously in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024 , under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Overview Our mission is to help Americans get the healthcare they need at a price they can afford.
Actual results could differ significantly from our estimates. An accounting policy is deemed critical if it is both important to the portrayal of our financial condition and results and requires us to make difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain.
An accounting policy is deemed critical if it is both important to the portrayal of our financial condition and results and requires us to make difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain.
Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of Adjusted Revenue. Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures and are presented for supplemental informational purposes only and should not be considered as alternatives or substitutes to financial information presented in accordance with GAAP.
Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures and are presented for supplemental informational purposes only and should not be considered as alternatives or substitutes to financial information presented in accordance with GAAP.
For our integrated savings programs, we may experience stronger prescription transactions revenue during the first half of each year since more claims are likely to be routed through GoodRx while plan members are in the deductible phase of their health plans.
For our integrated savings program, we may experience stronger traffic during the first half of each year since more claims are likely to be routed through GoodRx while plan members are in the deductible phase of their health plans.
Three Months Ended (in millions) December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 Monthly Active Consumers 6.4 6.1 6.1 6.1 5.9 5.8 5.8 6.4 Subscription Plans Subscription plans have been impacted by a sequential decline in our subscription plans for Kroger Savings as a result of reduced marketing spend in relation to that offering.
Monthly Active Consumers 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 Subscription Plans Subscription plans have been impacted by a sequential decline in our subscription plans for Kroger Savings as a result of reduced marketing spend in relation to that offering, which sunset in July 2024.
As of December 31, 2023, we had cash and cash equivalents of $672.3 million and $90.8 million available under our revolving credit facility. For additional information regarding our revolving credit facility and our term loan, see Note 12 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
As of December 31, 2024 , we had cash and cash equivalents of $448.3 million and $91.7 million available under our revolving credit facility. For additional information regarding our revolving credit facility and our term loan, see Note 12 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
In 2023, positive evidence reviewed included sustained tax profitability (pre-tax earnings or losses adjusted for permanent book to tax differences), which was objective and verifiable, and anticipated future earnings. The sustained trend of tax profitability realized began in 2022 and continued through the end of 2023.
In 2023, our determination changed, as the objectively verifiable positive evidence outweighed the negative evidence. Positive evidence reviewed included sustained tax profitability (pre-tax earnings or losses adjusted for permanent book to tax differences), which was objective and verifiable, and anticipated future earnings. The sustained trend of tax profitability realized began in 2022 and has continued through the end of 2023.
The preparation of consolidated financial statements also requires us to 64 Table of Contents make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances.
The preparation of consolidated financial statements also requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from our estimates.
As of (in thousands) December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 Subscription plans 884 930 969 1,007 1,030 1,060 1,133 1,203 Non-GAAP Financial Measures Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are key measures we use to assess our financial performance and are also used for internal planning and forecasting purposes.
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 Non-GAAP Financial Measures Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are key measures we use to assess our financial performance and are also used for internal planning and forecasting purposes.
As of December 31, 2023, we continue to believe that our net deferred taxes with the exception of certain standalone tax filings' net deferred tax assets will be realized.
As of December 31, 2024 and 2023, we continued to believe that our net deferred taxes with the exception of certain standalone tax filings' net deferred tax assets would be realized.
We believe Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are helpful to investors, analysts and other interested parties because they can assist in providing a more consistent and comparable overview of our operations across our historical financial periods.
We believe Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin are helpful to investors, analysts and other interested parties because they can assist in providing a more consistent and comparable overview of our operations across our historical financial periods. In addition, these measures are frequently used by analysts, investors and other interested parties to evaluate and assess performance.
We apply judgment to consider the relative impact of negative and positive evidence and the weight given to negative and positive evidence is commensurate with the extent to which such evidence can be objectively verified.
The positive evidence described above continued to hold through the end of 2024. We apply judgment to consider the relative impact of negative and positive evidence and the weight given to negative and positive evidence is commensurate with the extent to which such evidence can be objectively verified.
The valuations of intangible assets and contingent consideration use different valuation methods depending on the asset acquired and underlying nature of the contingency and may include significant estimates and judgments.
The valuations of intangible assets and contingent consideration use different valuation methods depending on the asset acquired and underlying nature of the contingency and may include significant estimates and judgments. During 2022, we acquired vitaCare Prescription Services, Inc.
(4) Acquisition related expenses principally include costs for actual or planned acquisitions including related third party fees, legal, consulting and other expenditures, and as applicable, severance costs and retention bonuses to employees related to acquisitions and change in fair value of contingent consideration.
(2) Acquisition related expenses principally include costs for actual or planned acquisitions including related third party fees, legal, consulting and other expenditures, and as applicable, severance costs and retention bonuses to employees related to acquisitions and change in fair value of contingent consideration. From time to time, acquisition related expenses may also include similar transaction related costs for business dispositions.
Income Taxes In 2023, we had an income tax benefit of $46.7 million compared to an income tax expense of $9.6 million in 2022 and an effective income tax rate of 84.0% and (41.3%), respectively.
Income Taxes In 2024, we had an income tax expense of $15.1 million compared to an income tax benefit of $46.7 million in 2023 and an effective income tax rate of 47.9% and 84.0% , respectively.
(10) Net loss margin represents net loss as a percentage of revenue. (11) Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of Adjusted Revenue. Components of our Results of Operations For a description of the components of our results of operations, see Note 2 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Components of our Results of Operations For a description of the components of our results of operations, see Note 2 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Cash Flows Year Ended December 31, (in thousands) 2023 2022 Net cash provided by operating activities $ 138,292 $ 146,780 Net cash used in investing activities (55,766) (210,498) Net cash used in financing activities (167,395) (120,226) Net change in cash and cash equivalents $ (84,869) $ (183,944) Net cash provided by operating activities Net cash provided by operating activities consists of net loss adjusted for certain non-cash items and changes in assets and liabilities.
Cash Flows 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) Net cash provided by operating activities Net cash provided by operating activities consists of net income (loss) adjusted for certain non-cash items and changes in assets and liabilities.
Recent Accounting Pronouncements See Note 2 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K for further information on certain accounting standards adopted in 2023 and recent accounting announcements that have not yet been required to be implemented and may be applicable to our future operations.
Recent Accounting Pronouncements See Note 2 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K for further information on certain accounting standards adopted in 2024 and recent accounting announcements that have not yet been required to be implemented and may be applicable to our future operations. 64 Table of Contents Critical Accounting Policies and Estimates Our audited consolidated financial statements and the related notes thereto included elsewhere in this Annual Report on Form 10-K are prepared in accordance with GAAP.
Our revenue is primarily derived from prescription transactions revenue that is generated when pharmacies fill prescriptions for consumers, and from other revenue streams such as pharma manufacturer solutions, our subscription offerings, and our telehealth services. We consider PBMs, pharma manufacturers and consumers of our subscription and telehealth services, for which we have direct contractual agreements, to be our primary customers.
Our revenue is primarily derived from prescription transactions revenue that is generated when pharmacies fill prescriptions for consumers, and from other revenue streams such as pharma manufacturer solutions, our subscription offerings, and our telehealth services.
The year-over-year change in our income taxes was primarily due to the tax benefit from the release of our valuation allowance against our beginning of the year net deferred tax assets in excess of tax amortizable goodwill, partially offset by a decrease in our U.S. federal and state research and development tax credits.
The year-over-year change in our income taxes was primarily due to the tax benefit recognized in 2023 from the release of our valuation allowance against our beginning of the year net deferred tax assets in excess of tax amortizable goodwill.
A change in the estimated risk of the acquired companies' cash flows would change the discount rates applied, which in turn could significantly affect the valuation of our acquired developed technology and customer relationships intangible assets.
The discount rates reflected the perceived risk of each forecast, which required significant judgment. A change in the estimated risk of the cash flows would have changed the discount rates applied, which in turn could have significantly affected the valuation of our acquired developed technology, customer relationships intangible assets, and the contingent consideration receivable.
The $8.5 million decrease in net cash provided by operations in 2023 compared to 2022 was due to $24.0 million decrease in net loss, offset by a decrease of $30.8 million in non-cash adjustments and an increase of $1.6 million in cash outflow from changes in operating assets and liabilities.
The $45.6 million year-over-year increase in net cash provided by operations was due to an increase in earnings after adjusting for non-cash adjustments and a decrease of $24.0 million in cash outflow from changes in operating assets and liabilities.
Subscription revenue decreased $1.8 million, or 2%, year-over year, primarily driven by a decrease in the number of subscription plans due to the anticipated sunset of Kroger Savings, resulting in 884 thousand subscription plans as of December 31, 2023, compared to 1,030 thousand as of December 31, 2022, substantially offset by the effects of the pricing increase for Gold subscribers in the first half of 2022.
Subscription revenue decreased $7.9 million , or 8% , year-over year, primarily driven by a decrease in the number of subscription plans due to the sunset of Kroger Savings resulting in 684 thousand subscription plans as of December 31, 2024 compared to 884 thousand as of December 31, 2023 .
Liquidity and Capital Resources Since our inception, we have financed our operations primarily through net cash provided by operating activities, equity issuances, and borrowings under our long-term debt arrangements. Our principal sources of liquidity are our cash and cash equivalents and borrowings available under our $100.0 million secured revolving credit facility which expires on October 11, 2024.
Liquidity and Capital Resources Since our inception, we have financed our operations primarily through net cash provided by operating activities, equity issuances, and borrowings under our long-term debt arrangements.
(5) Restructuring related expenses include employee severance and other personnel related costs in connection with various workforce optimization and organizational changes to better align with our strategic goals and future scale.
(3) Restructuring related expenses include costs for various workforce optimization and organizational changes to better align with our strategic goals and future scale including employee severance and other personnel related costs, contract termination costs, and losses from the disposal of certain technology and certain capitalized software.
Product development and technology Product development and technology expenses are primarily driven by changes in headcount and investments to support and develop our various products. We capitalize certain qualified costs related to the development of internal-use software, which may cause product development and technology expenses to vary from period to period.
We capitalize c ertain qualified costs related to the development of internal-use software, which may cause product development and technology expenses to vary from period to period.
We expect to increase direct contractual relationships with more pharmacies in proportion to existing contractual agreements with our PBM partners in the near term. Prior to December 2023, we provided consumer incentives principally in the form of discounts to a limited number of consumers on a limited number of prescription drugs for a limited time ("limited marketing promotions").
Prior to December 2023, we provided consumer incentives principally in the form of discounts to a limited number of consumers on a limited number of prescription drugs for a limited time ("limited marketing promotions"). Consumer discounts on prescription drugs with partner pharmacies as our customers were recognized as a reduction of prescription transactions revenue.
The following table presents a reconciliation of net loss and revenue, the most directly comparable financial measures calculated in accordance with GAAP, to Adjusted EBITDA and Adjusted Revenue, respectively, and presents net loss margin, the most directly comparable financial measure calculated in accordance with GAAP, with Adjusted EBITDA Margin: Year Ended December 31, (dollars in thousands) 2023 2022 Net loss $ (8,868) $ (32,828) Adjusted to exclude the following: Interest income (32,171) (9,274) Interest expense 56,728 34,243 Income tax (benefit) expense (46,704) 9,597 Depreciation and amortization (1) 107,668 54,177 Other expense (2) 4,008 — Financing related expenses (3) — 20 Acquisition related expenses (4) 1,777 26,486 Restructuring related expenses (5) 27,023 6,273 Legal settlement expenses (6) 100 1,500 Stock-based compensation expense 104,820 120,234 Payroll tax expense related to stock-based compensation 1,693 1,882 Loss on operating lease assets (7) 1,353 12,569 Gain on sale of business (8) — (11,404) Adjusted EBITDA $ 217,427 $ 213,475 Revenue $ 750,265 $ 766,554 Adjusted to exclude the following: Client contract termination costs (9) 10,000 — Adjusted Revenue $ 760,265 $ 766,554 Net loss margin (10) (1.2 %) (4.3 %) Adjusted EBITDA Margin (11) 28.6 % 27.8 % _____________________________________________________ (1) Depreciation and amortization for the year ended December 31, 2023 included $46.7 million of amortization related to certain intangible assets in connection with the Restructuring Plan, which were accelerated through December 31, 2023, the date the Restructuring Plan was substantially complete.
The following table presents a reconciliation of net income (loss) and revenue, the most directly comparable financial measures calculated in accordance with GAAP, to Adjusted EBITDA and Adjusted Revenue, respectively, and presents net income (loss) margin, the most directly comparable financial measure calculated in accordance with GAAP, with Adjusted EBITDA Margin: 59 Table of Contents 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% _____________________________________________________ (1) Financing related expenses include third party fees related to proposed financings.
We exclude these costs from revenue because we believe they are not indicative of past or future underlying performance of the business.
We define Adjusted 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.
Given the subscription fee is higher for Gold relative to Kroger Savings, we expect the anticipated sunset of Kroger Savings will result in a higher decline in subscription plans relative to subscription revenue.
Kroger Savings contributed $9.0 million of subscription revenue in 2023 and $1.1 million in 2024 . Given the subscription fee is higher for Gold relative to Kroger Savings, the sunset of Kroger Savings resulted in a higher year-over-year decline in subscription plans relative to subscription revenue.
Key Financial and Operating Metrics We use Monthly Active Consumers, subscription plans, Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin to assess our performance, make strategic and offering decisions and build our financial projections.
See Note 19 in the notes to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K. 58 Table of Contents Key Financial and Operating Metrics We use Monthly Active Consumers, subscription plans, Adjusted Revenue, Adjusted EBITDA and Adjusted EBITDA Margin to assess our performance, make strategic and offering decisions and build our financial projections.
Sales and marketing Sales and marketing expenses are primarily driven by investments to grow and retain our consumer base and may fluctuate based on the timing of our investments in consumer acquisition and retention.
The impact from these drivers was partially offset by a $4.3 million increase in third-party services and contractors associated with product development and allocated overhead. Sales and marketing Sales and marketing expenses are primarily driven by investments to grow and retain our consumer base and may fluctuate based on the timing of our investments in consumer acquisition and retention.
Our critical accounting estimates are primarily those relating to forecasts of revenue and margins and estimates of royalty and discount rates, as applicable, used in the valuation of developed technology and customer relationships intangible assets and the contingent consideration receivable.
("vitaCare") and our critical accounting estimates at the date of acquisition related to assumptions used in the valuation of developed technology and customer relationships intangible assets and the contingent consideration receivable.
General and administrative General and administrative expenses are primarily driven by changes in headcount and investments to support our compliance and reporting obligations as a public company. General and administrative expenses may vary from period to period based on the timing and extent of business mergers, acquisitions and dispositions, to support our organic growth, and financing activities.
General and administrative expenses may vary from period to period based on the timing and extent of business mergers, acquisitions and dispositions, to support our organic growth, and financing activities. Impairments and disposals of long-lived assets may also cause general and administrative expenses to fluctuate period to period.
For the year ended December 31, 2023 as compared to the year ended December 31, 2022: • Revenue decreased 2% to $750.3 million (which was impacted by $10.0 million of client contract termination costs incurred in connection with the Restructuring Plan) from $766.6 million; • Adjusted Revenue decreased 1% to $760.3 million (which represents revenue excluding the $10.0 million of client termination costs incurred in connection with the Restructuring Plan, which was recognized as a reduction of revenue) from $766.6 million; • Net loss and net loss margin were $8.9 million and 1.2%, respectively, compared to net loss and net loss margin of $32.8 million and 4.3%, respectively; and • Adjusted EBITDA and Adjusted EBITDA Margin were $217.4 million and 28.6%, respectively, compared to $213.5 million and 27.8%, respectively.
For the year ended December 31, 2024 as compared to the year ended December 31, 2023 : • Revenue increased 6% to $792.3 million from $750.3 million ; • Adjusted Revenue increased 4% to $792.3 million from $760.3 million ; • Net income and net income margin were $16.4 million and 2.1% , respectively, compared to net loss and net loss margin of $8.9 million and 1.2% , respectively; and • Adjusted EBITDA and Adjusted EBITDA Margin were $260.2 million and 32.8% , respectively, compared to $217.4 million and 28.6% , respectively.
For the year ended December 31, 2022, legal settlement expenses represent a negotiated settlement with the Federal Trade Commission. (7) Loss on operating lease assets include, as applicable for the periods presented, losses incurred relating to the abandonment or sublease of certain leased office spaces and disposal of related capitalized costs.
(4) Legal settlement expenses consist of periodic settlement costs for significant and unusual litigation matters. (5) Loss on operating lease assets include losses incurred relating to the abandonment or sublease of certain leased office spaces.
As a result, the remeasurement of the contingent consideration receivable to fair value at December 31, 2022 was no longer a critical accounting estimate. 65 Table of Contents Income Taxes—Valuation of Deferred Tax Assets Deferred tax assets represent amounts available to reduce income taxes payable on taxable income in future years.
The contingency associated with the vitaCare contingent consideration receivable was resolved during 2022 which reduced its fair value to nil. There were no business acquisitions during 2023 or 2024. Income Taxes—Valuation of Deferred Tax Assets Deferred tax assets represent amounts available to reduce income taxes payable on taxable income in future years.
We believe our financial results reflect the significant market demand for our offerings and the value that we provide to the broader healthcare ecosystem; however, our financial results for the year ended December 31, 2023 have been materially impacted by certain restructuring related activities undertaken by us during 2023 and the sustained effects of certain events that occurred during 2022.
We believe our financial results reflect the significant market demand for our offerings and the value that we provide to the broader healthcare ecosystem .
Product development and technology expenses decreased $7.3 million, or 5%, year-over-year, primarily driven by a $14.7 million decrease in payroll and related costs largely due to higher capitalization of certain qualified costs related to the development of internal-use software and lower average headcount.
Product development and technology expenses decreased $12.1 million , or 9% , year-over-year, primarily driven by a $9.4 million decrease in payroll and related costs largely due to higher capitalization of such costs related to the development of internal-use software and a $8.0 million loss recognized in 2023 on the disposal of certain capitalized software that were not yet ready for their intended use, principally as a result of the restructuring of our pharma manufacturer solutions offering.
Interest Income Interest income increased by $22.9 million year-over-year primarily due to higher interest rates earned on cash equivalents held in U.S. treasury securities money market funds. Interest Expense Interest expense increased by $22.5 million, or 66%, year-over-year, primarily due to higher interest rates partially offset by lower average debt balances.
Interest Expense Interest expense decreased by $3.8 million , or 7% , year-over-year, primarily due to lower average debt balances , partially offset by higher interest rates.
For additional information, see Note 17 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For additional information, see Note 12 in the notes to our audited consolidated financial statement appearing elsewhere in this Annual Report on Form 10-K. We recognized other expense of $4.0 million in 2023 related to an impairment loss on one of our minority equity interest investments.
Depreciation and amortization expenses increased $53.5 million, or 99%, year-over-year, primarily driven by $46.7 million of amortization related to certain intangible assets in connection with the Restructuring Plan, which have been accelerated through December 31, 2023, the date the Restructuring Plan was substantially complete.
Depreciation and amortization Our depreciation and amortization changes are primarily based on changes in our property and equipment, intangible assets, and capitalized software balances and estimates of useful lives. 62 Table of Contents Depreciation and amortization expenses decreased $38.1 million , or 35% , year-over-year, primarily driven by $46.7 million of amortization recognized in 2023 related to certain intangible assets, which had been accelerated in connection with the restructuring of our pharma manufacturer solutions offering.
See Note 17 to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K for additional information.
For additional information, see Note 12 in the notes to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10- K. Interest Income Interest income decreased by $8.9 million , or 28% , year-over-year, primarily due to lower average balance of cash equivalents held in U.S. treasury securities money market funds.
The $47.2 million increase in net cash used in financing activities in 2023 compared to 2022 was primarily related to an increase of $44.8 million for payments related to net share settlement of equity awards, of which $44.5 million related to the Founders Awards, and a decrease of $3.2 million of proceeds from the exercise of stock options.
The impact from these drivers was partially offset by a $35.7 million decrease in employee taxes paid related to net share settlement of equity awards and a $13.1 million increase in proceeds from exercise of stock options.
For developed technology and customer relationships intangible assets, our revenue and margin forecasts include assumptions about future industry conditions, macroeconomic events, our ability to renew contracts in a competitive bidding process including the necessary resources and investments to support these contracts, among other factors.
These methods included various assumptions and estimates including revenue and margin forecasts, our ability to renew contracts in a competitive bidding process and the necessary resources and investments to support these contracts, the seller' s ab ility to continue to order such services given the seller's liquidity position, and discount rates.
Consumer discounts on prescription drugs with partner pharmacies as our customers were recognized as a reduction of prescription transactions revenue.
As a result, all consumer discounts subsequent to this change were and are expected to continue to be recognized as a reduction of prescription transactions revenue.
Pharma manufacturer solutions revenue decreased $14.4 million, or 14%, year-over year, primarily driven by a $10.0 million contract termination payment to a client in connection with the Restructuring Plan, which was recognized as a reduction of revenue, as well as by our increased focus on prioritizing service arrangements with high levels of recurring revenue potential relative to the prior year and moderation in spending across pharma manufacturers.
The prior year included a $10.0 million contract termination payment to a pharma manufacturer solutions client in connection with our restructuring activities, which was recognized as a reduction of revenue. vitaCare Pres cription Services, Inc., ("vitaCare"), a solution 61 Table of Contents impacted by the restructuring, contribut ed ($2.2) milli on of net revenue in 2023 (which is net of the $10.0 million contract termination payment described above) compared to nil in 2024 .
General and administrative expenses decreased $19.3 million, or 13%, year-over-year, primarily driven by a $24.0 million decrease in stock-based compensation expense related to the equity granted to our Co-Founders in 2020 (the "Founders Awards") and costs incurred in 2022 that did not recur in 2023, including a $18.1 million loss from the change in fair value of contingent consideration and a $11.3 million loss related to the impairment of an operating lease asset, partially offset by a $11.4 million pre-tax gain from the sale of certain technology assets of GoodRx Care, LLC, our telehealth platform business.
General and administrative expenses decreased $7.7 million , or 6% , year-over-year, primarily driven by a $16.1 million decrease in stock-based compensation expense related to awards granted to our Co-Founders in 2020 and a $3.0 million decrease in professional fees.
The year-over-year 62 Table of Contents change in depreciation and amortization was further driven by higher amortization related to capitalized software due to higher capitalized costs for platform improvements and the introduction of new products and features. Other Expense Other expense increased by $4.0 million year-over-year, due to an impairment loss on one of our minority equity interest investments.
The impact from this driver was partially offset by higher amortization related to capitalized software due to higher capitalization costs for platform improvements and the introduction of new products and features. Other Expense We recognized other expense of $2.7 million in 2024 related to third-party transaction costs as a result of our debt refinance in July 2024.
The grocer issue and the ongoing impact of COVID-19 may have masked some of these trends in recent periods and may continue to impact these trends in the future. Recent Developments On February 27, 2024, our Board authorized a new $450.0 million stock repurchase program.
PBM-pharmacy issues, including changes in the retail landscape, as well as macroeconomic events such as the COVID-19 pandemic may have masked some of these trends in recent periods and may continue to impact these trends in the future.