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 delivered strong Q1 results with total revenue up 17%, core revenue up 17%, premium up 22%, and adjusted EBITDA up 32% year-over-year; client retention is improving and currently at 84% with an upward trajectory expected as pricing stabilizes.
The company is focused on strategic franchise growth, targeting high-caliber business professionals and leveraging a successful corporate agent-to-franchise owner program; new office initiatives like Tempe, AZ, are serving as blueprints for future expansion.
Technology and AI investments are a key focus, including the rollout of the Goosehead mobile app and automation initiatives aimed at reducing service costs, improving client experience, and enabling hyperscale growth; enterprise sales and partnerships, especially in the mortgage servicing space, are expected to accelerate growth.
Q1 written premiums reached $1 billion (up 22%), with franchise premiums up 27% and corporate premiums up 5%; policies in force grew 13% to 1.7 million, and the company expects to drive further acceleration in policy growth and retention throughout the year.
Full-year 2025 guidance is reiterated: total revenues expected between $350M–$385M (organic growth of 11%–22%), and total written premiums between $4.65B–$4.88B (organic growth of 22%–28%); a new $100M share repurchase authorization was approved, and the company remains confident in its recession-resistant business model and long-term growth strategy.