Goosehead Insurance, Inc
NASDAQ:GSHD · NASDAQ Global Select
-$0.11 today
Vol 1.22M · Avg 0.46M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:GSHD · Revenue to Net Income
Key Ratios
Analysis
$382.8M of revenue converted into $30.4M of net income for the selected period. Gross margin is 74.0% and net margin is 7.8%, showing how much revenue survives after costs and taxes. EPS is $1.14, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $365.3M +16.2% | $314.5M +20.4% | $261.3M +24.8% | $209.4M +38.4% | $151.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $196.4M +13.5% | $172.9M | $0 | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | $168.9M +19.3% | $141.6M -45.8% | $261.3M +24.8% | $209.4M +38.4% | $151.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 46.2% +1.2pp | 45.0% -55.0pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $81.4M +21.3% | $67.1M -68.8% | $214.7M +15.3% | $186.2M +38.1% | $134.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $94.5M +17.5% | $80.4M -65.8% | $234.9M +15.0% | $204.3M +40.6% | $145.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $11.3M +2.9% | $11.0M +15.7% | $9.5M +33.2% | $7.1M +38.9% | $5.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $85.9M +32.2% | $65.0M +53.2% | $42.4M +146.1% | $17.2M +23.3% | $14.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 23.5% +2.9pp | 20.7% +4.4pp | 16.2% +8.0pp | 8.2% -1.0pp | 9.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $74.4M +21.8% | $61.1M +131.7% | $26.4M +414.5% | $5.1M -14.6% | $6.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.4% +0.9pp | 19.4% +9.3pp | 10.1% +7.7pp | 2.4% -1.5pp | 4.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $670.0K | $0 -100.0% | $1.4M +2.9% | $1.4M +21.7% | $1.2M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $23.8M +224.2% | $7.3M +11.7% | $6.6M +31.4% | $5.0M +75.2% | $2.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$23.6M -63.4% | -$14.4M | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $50.8M +8.9% | $46.7M +77.0% | $26.4M +414.5% | $5.1M -14.6% | $6.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.9% -0.9pp | 14.8% +4.7pp | 10.1% +7.7pp | 2.4% -1.5pp | 4.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $6.4M +365.1% | -$2.4M -189.6% | $2.7M +7.7% | $2.5M +209.0% | -$2.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $27.8M -8.5% | $30.4M +115.2% | $14.1M +2402.7% | $565.0K -89.5% | $5.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.6% -2.1pp | 9.7% +4.3pp | 5.4% +5.1pp | 0.3% -3.3pp | 3.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -9.8% | $1 +108.5% | $1 +1866.7% | $0 -89.3% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -10.3% | $1 +213.5% | $0 +1133.3% | $0 -88.5% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $25.0M +1.3% | $24.7M +3.0% | $23.9M +14.0% | $21.0M +9.5% | $19.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $38.1M -0.5% | $38.3M +52.0% | $25.2M +15.8% | $21.8M +4.6% | $20.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Brighthouse Financial, Inc.
NASDAQ:BHF
$3.62B
Hamilton Insurance Group, Ltd.
NYSE:HG
$3.11B
Bank of Hawaii Corporation
NYSE:BOH
$3.08B
CVB Financial Corp.
NASDAQ:CVBF
$2.81B
Accelerant Holdings
NYSE:ARX
$2.79B
Oaktree Capital Group, LLC 6.625% PFD UT A
NYSE:OAK-PA
$2.54B
Oaktree Capital Group, LLC
NYSE:OAK-PB
$2.53B
HCI Group, Inc.
NYSE:HCI
$2.09B
Kemper Corporation
NYSE:KMPR
$1.47B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GSHD generate?
Goosehead Insurance, Inc (GSHD) reported $365.30M of revenue in fiscal 2025.
Is GSHD profitable?
Goosehead Insurance, Inc (GSHD) reported $27.83M of net income, with a net margin of 7.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.