GSHD
GSHD
Goosehead Insurance, IncIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $93.08M ▼ | $74.87M ▲ | $4.89M ▼ | 5.25% ▼ | $0.2 ▼ | $18.47M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $25.65M ▼ | $392.81M ▼ | $597M ▲ | $-121.27M ▼ |
| Q4-2025 | $34.39M ▼ | $414.86M ▲ | $577.65M ▲ | $-95.5M ▲ |
| Q3-2025 | $51.59M ▼ | $403.6M ▼ | $574.32M ▲ | $-104.98M ▼ |
| Q2-2025 | $95.62M ▲ | $436.59M ▲ | $567.18M ▲ | $-78.59M ▲ |
| Q1-2025 | $72.57M | $412.56M | $558.07M | $-88.54M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $8.04M ▼ | $22.87M ▼ | $-7.14M ▲ | $-24.58M ▲ | $-8.85M ▲ | $21.23M ▼ |
| 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 |
Revenue by Products
| Product | Q2-2025 | Q3-2025 | Q4-2025 | Q1-2026 |
|---|---|---|---|---|
Agency Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Contingent Commissions | $0 ▲ | $0 ▲ | $20.00M ▲ | $10.00M ▼ |
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 | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ | $40.00M ▲ |
Q1 2026 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. functions as the parent entity for Goosehead Financial, LLC, an enterprise dedicated to delivering personal lines insurance brokerage services throughout the United States. Its operational framework is divided into two primary segments: a direct Corporate Channel and an expansive Franchise Channel.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $93.08M ▼ | $74.87M ▲ | $4.89M ▼ | 5.25% ▼ | $0.2 ▼ | $18.47M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $25.65M ▼ | $392.81M ▼ | $597M ▲ | $-121.27M ▼ |
| Q4-2025 | $34.39M ▼ | $414.86M ▲ | $577.65M ▲ | $-95.5M ▲ |
| Q3-2025 | $51.59M ▼ | $403.6M ▼ | $574.32M ▲ | $-104.98M ▼ |
| Q2-2025 | $95.62M ▲ | $436.59M ▲ | $567.18M ▲ | $-78.59M ▲ |
| Q1-2025 | $72.57M | $412.56M | $558.07M | $-88.54M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $8.04M ▼ | $22.87M ▼ | $-7.14M ▲ | $-24.58M ▲ | $-8.85M ▲ | $21.23M ▼ |
| 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 |
Revenue by Products
| Product | Q2-2025 | Q3-2025 | Q4-2025 | Q1-2026 |
|---|---|---|---|---|
Agency Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Contingent Commissions | $0 ▲ | $0 ▲ | $20.00M ▲ | $10.00M ▼ |
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 | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ | $40.00M ▲ |
Q1 2026 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
Compensation Summary
(Year 2025)
Upcoming Earnings
ETFs Holding This Stock
XSMC.TO
Weight:0.07%
Shares:1.42M
VTS.AX
Weight:0.00%
Shares:749.29K
SPSM
Weight:0.07%
Shares:221.91K
Summary
Showing Top 3 of 142
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Piper Sandler
Overweight
RBC Capital
Sector Perform
JP Morgan
Neutral
Cantor Fitzgerald
Overweight
UBS
Buy
Keefe, Bruyette & Woods
Outperform
Grade Summary
Showing Top 6 of 11
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:3.69M
Value:$190.42M
BLACKROCK INC.
Shares:3.68M
Value:$190.13M
VANGUARD GROUP INC
Shares:2.59M
Value:$133.71M
Summary
Showing Top 3 of 340

