2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $117M | $151M | $209M | $261M | $315M |
Cost of Revenue | $67M | $93M | $133M | $153M | $173M |
Gross Profit | $50M | $58M | $76M | $109M | $142M |
Gross Profit % | 43% | 39% | 36% | 42% | 45% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $19M | $8.3M | $2.6M | $14M | $49M |
Dep. & Amort. | $3.6M | $5.1M | $7.1M | $9.5M | $11M |
Def. Tax | -$306K | -$2.5M | $2.2M | $1.5M | -$3.7M |
Stock Comp. | $4.7M | $7.3M | $20M | $24M | $28M |
Chg. in WC | -$17M | $10M | -$4.1M | -$15M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $25M | $29M | $29M | $42M | $54M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $25M | $29M | $29M | $42M | $54M |
Receivables | $39M | $42M | $43M | $32M | $46M |
Inventory | $65M | $1 | -$11M | $0 | $0 |
Goosehead Insurance (GSHD) reported strong 2024 results with 20% total revenue growth, 17% core revenue growth, 29% premium growth, and adjusted EBITDA near $100 million, up 43% year-over-year with a record margin of 32%.
The company plans to accelerate growth in 2025 with total revenue guidance of $350-$385 million (11%-22% organic growth) and premiums expected to grow 22%-28% to $4.65-$4.88 billion.
Key growth drivers include franchise expansion, corporate agent hiring, technology advancements (e.g., quote-to-issue platform and AI tools), and partnerships with mortgage servicers and national banks.
Goosehead is focusing on improving client retention (currently at 84%, aiming to return to historical highs of 89%) and expects pricing tailwinds to slow in 2025 as market conditions stabilize.
The company issued a special dividend funded by a $300 million term loan and plans to continue balancing shareholder returns with investments in growth and technology.