GSHD
GSHD
Goosehead Insurance, IncIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $105.26M ▲ | $25.44M ▲ | $12.43M ▲ | 11.81% ▲ | $0.5 ▲ | $33.31M ▲ |
| Q3-2025 | $90.44M ▼ | $20.43M ▼ | $7.91M ▲ | 8.74% ▲ | $0.31 ▲ | $23.89M ▲ |
| Q2-2025 | $94.03M ▲ | $83.86M ▲ | $5.15M ▲ | 5.48% ▲ | $0.2 ▲ | $19.64M ▲ |
| Q1-2025 | $75.58M ▼ | $20.64M ▼ | $2.34M ▼ | 3.1% ▼ | $0.09 ▼ | $9.45M ▼ |
| Q4-2024 | $93.92M | $69.24M | $14.86M | 15.82% | $0.6 | $29.3M |
What's going well?
Revenue growth accelerated to 16%, and both gross and operating margins improved sharply. Net income and earnings per share saw big gains, showing the company is turning more sales into profit.
What's concerning?
Operating expenses are rising faster than revenue, which could hurt profits if not controlled. Interest expense remains a drag, and there's little detail on spending for sales, marketing, or R&D.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $34.39M ▼ | $414.86M ▲ | $577.65M ▲ | $-162.79M ▼ |
| Q3-2025 | $51.59M ▼ | $403.6M ▼ | $574.32M ▲ | $-104.98M ▼ |
| Q2-2025 | $92.39M ▲ | $436.59M ▲ | $567.18M ▲ | $-78.59M ▲ |
| Q1-2025 | $70.21M ▲ | $412.56M ▲ | $558.07M ▲ | $-88.54M ▼ |
| Q4-2024 | $54.28M | $397.65M | $358.58M | $43.89M |
What's financially strong about this company?
The company has enough current assets to cover its short-term bills and most assets are tangible or liquid. There is no goodwill risk, and debt maturities are mostly long-term.
What are the financial risks or weaknesses?
Negative equity, shrinking cash, and a huge jump in receivables are red flags. Debt is high relative to the company's size, and the company may need to raise more money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $20.83M ▲ | $23.15M ▼ | $-8.72M ▼ | $-31.02M ▲ | $-16.58M ▲ | $23.05M ▼ |
| Q3-2025 | $12.69M ▲ | $24.21M ▼ | $-6.46M ▼ | $-58.85M ▼ | $-41.1M ▼ | $23.73M ▼ |
| Q2-2025 | $8.28M ▲ | $28.91M ▲ | $-5.05M ▼ | $-807K ▼ | $23.05M ▲ | $27.18M ▲ |
| Q1-2025 | $2.65M ▼ | $15.48M ▲ | $-3.31M ▼ | $2.43M ▲ | $14.6M ▲ | $12.13M ▲ |
| Q4-2024 | $23.82M | $12.5M | $-3.14M | $-1.5M | $7.86M | $9.34M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Agency Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Contingent Commissions | $0 ▲ | $0 ▲ | $0 ▲ | $20.00M ▲ |
Initial Franchise Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Interest Income1 | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
New Business Commissions | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
New Business Royalty Fees | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Other Franchise Revenues | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Renewal Commissions | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Renewal Royalty Fees | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Goosehead Insurance, Inc's financial evolution and strategic trajectory over the past five years.
Goosehead combines strong top-line growth with rising profitability and robust cash generation, all within a relatively asset-light model. Its competitive position is anchored in proprietary technology, a scalable franchise and service platform, and a broad network of carriers and referral partners, which together drive high customer satisfaction and retention. The business converts a meaningful share of its revenue and earnings into free cash flow, enabling significant flexibility in capital allocation. Overall, the operating engine appears powerful and well aligned with long-term industry trends toward digital, choice-based insurance distribution.
The main concerns lie on the balance sheet and capital structure. Persistent negative retained earnings, a recent swing back to negative equity, and a sharp rise in debt all point to elevated financial risk and a reduced cushion against shocks. Liquidity and working capital indicators have been inconsistent, making it harder to assess short-term resilience with confidence. In addition, earnings and cash flows are exposed to industry competition, regulatory and pricing cycles in personal lines insurance, the health of referral channels tied to housing and credit markets, and the execution demands of a large franchise network. Large and irregular shareholder payouts add another layer of potential volatility if not carefully matched to sustainable cash generation.
If Goosehead can maintain its growth trajectory, continue improving margins, and keep its technology and franchise system ahead of peers, the underlying business outlook remains favorable. Its model aligns well with consumer preferences for digital tools combined with human advice and with carriers’ interest in efficient, data-driven distribution partners. The key questions looking forward are how quickly the company can repair and strengthen its balance sheet, how prudently it balances shareholder returns with financial flexibility, and how effectively it continues to innovate and execute at scale. The operating trends are encouraging, but the financial structure leaves less room for error, making ongoing monitoring of leverage, equity levels, and cash deployment particularly important.
About Goosehead Insurance, Inc
https://www.goosehead.comGoosehead Insurance, Inc. operates as a holding company for Goosehead Financial, LLC that provides personal lines insurance agency services in the United States. The company operates in two segments, Corporate Channel and Franchise Channel.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $105.26M ▲ | $25.44M ▲ | $12.43M ▲ | 11.81% ▲ | $0.5 ▲ | $33.31M ▲ |
| Q3-2025 | $90.44M ▼ | $20.43M ▼ | $7.91M ▲ | 8.74% ▲ | $0.31 ▲ | $23.89M ▲ |
| Q2-2025 | $94.03M ▲ | $83.86M ▲ | $5.15M ▲ | 5.48% ▲ | $0.2 ▲ | $19.64M ▲ |
| Q1-2025 | $75.58M ▼ | $20.64M ▼ | $2.34M ▼ | 3.1% ▼ | $0.09 ▼ | $9.45M ▼ |
| Q4-2024 | $93.92M | $69.24M | $14.86M | 15.82% | $0.6 | $29.3M |
What's going well?
Revenue growth accelerated to 16%, and both gross and operating margins improved sharply. Net income and earnings per share saw big gains, showing the company is turning more sales into profit.
What's concerning?
Operating expenses are rising faster than revenue, which could hurt profits if not controlled. Interest expense remains a drag, and there's little detail on spending for sales, marketing, or R&D.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $34.39M ▼ | $414.86M ▲ | $577.65M ▲ | $-162.79M ▼ |
| Q3-2025 | $51.59M ▼ | $403.6M ▼ | $574.32M ▲ | $-104.98M ▼ |
| Q2-2025 | $92.39M ▲ | $436.59M ▲ | $567.18M ▲ | $-78.59M ▲ |
| Q1-2025 | $70.21M ▲ | $412.56M ▲ | $558.07M ▲ | $-88.54M ▼ |
| Q4-2024 | $54.28M | $397.65M | $358.58M | $43.89M |
What's financially strong about this company?
The company has enough current assets to cover its short-term bills and most assets are tangible or liquid. There is no goodwill risk, and debt maturities are mostly long-term.
What are the financial risks or weaknesses?
Negative equity, shrinking cash, and a huge jump in receivables are red flags. Debt is high relative to the company's size, and the company may need to raise more money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $20.83M ▲ | $23.15M ▼ | $-8.72M ▼ | $-31.02M ▲ | $-16.58M ▲ | $23.05M ▼ |
| Q3-2025 | $12.69M ▲ | $24.21M ▼ | $-6.46M ▼ | $-58.85M ▼ | $-41.1M ▼ | $23.73M ▼ |
| Q2-2025 | $8.28M ▲ | $28.91M ▲ | $-5.05M ▼ | $-807K ▼ | $23.05M ▲ | $27.18M ▲ |
| Q1-2025 | $2.65M ▼ | $15.48M ▲ | $-3.31M ▼ | $2.43M ▲ | $14.6M ▲ | $12.13M ▲ |
| Q4-2024 | $23.82M | $12.5M | $-3.14M | $-1.5M | $7.86M | $9.34M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Agency Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Contingent Commissions | $0 ▲ | $0 ▲ | $0 ▲ | $20.00M ▲ |
Initial Franchise Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Interest Income1 | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
New Business Commissions | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
New Business Royalty Fees | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Other Franchise Revenues | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Renewal Commissions | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Renewal Royalty Fees | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Goosehead Insurance, Inc's financial evolution and strategic trajectory over the past five years.
Goosehead combines strong top-line growth with rising profitability and robust cash generation, all within a relatively asset-light model. Its competitive position is anchored in proprietary technology, a scalable franchise and service platform, and a broad network of carriers and referral partners, which together drive high customer satisfaction and retention. The business converts a meaningful share of its revenue and earnings into free cash flow, enabling significant flexibility in capital allocation. Overall, the operating engine appears powerful and well aligned with long-term industry trends toward digital, choice-based insurance distribution.
The main concerns lie on the balance sheet and capital structure. Persistent negative retained earnings, a recent swing back to negative equity, and a sharp rise in debt all point to elevated financial risk and a reduced cushion against shocks. Liquidity and working capital indicators have been inconsistent, making it harder to assess short-term resilience with confidence. In addition, earnings and cash flows are exposed to industry competition, regulatory and pricing cycles in personal lines insurance, the health of referral channels tied to housing and credit markets, and the execution demands of a large franchise network. Large and irregular shareholder payouts add another layer of potential volatility if not carefully matched to sustainable cash generation.
If Goosehead can maintain its growth trajectory, continue improving margins, and keep its technology and franchise system ahead of peers, the underlying business outlook remains favorable. Its model aligns well with consumer preferences for digital tools combined with human advice and with carriers’ interest in efficient, data-driven distribution partners. The key questions looking forward are how quickly the company can repair and strengthen its balance sheet, how prudently it balances shareholder returns with financial flexibility, and how effectively it continues to innovate and execute at scale. The operating trends are encouraging, but the financial structure leaves less room for error, making ongoing monitoring of leverage, equity levels, and cash deployment particularly important.

CEO
Mark K. Miller CPA
Compensation Summary
(Year 2019)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 137
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
UBS
Buy
JP Morgan
Neutral
Citizens
Market Outperform
Keefe, Bruyette & Woods
Outperform
Piper Sandler
Overweight
BMO Capital
Market Perform
Grade Summary
Showing Top 6 of 9
Price Target
Institutional Ownership
BLACKROCK INC.
Shares:3.68M
Value:$199.52M
BLACKROCK, INC.
Shares:3.61M
Value:$195.44M
VANGUARD GROUP INC
Shares:2.59M
Value:$140.31M
Summary
Showing Top 3 of 322

