Goosehead Insurance, Inc. (GSHD) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
1500 SOLANA BLVD WESTLAKE, TX 76262 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6411 - Insurance Agents, Brokers, and Service (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash, cash equivalents, and short-term investments | 28,743 | 28,526 | 24,913 | 14,337 | 18,635 | |||
| Cash and cash equivalents | 28,743 | 28,526 | 24,913 | 14,337 | 18,635 | |||
| Restricted cash and investments | 1,644 | 1,953 | 1,323 | 923 | 376 | |||
| Prepaid expense | 4,334 | 4,785 | 3,705 | 1,987 | 1,109 | |||
| Contract with customer, asset, after allowance for credit loss | 3,255 | 1,973 | 1,412 | 1,004 | ||||
| Other undisclosed current assets | 16,117 | 10,576 | 19,292 | 8,482 | 2,719 | |||
| Total current assets: | 54,093 | 47,813 | 50,645 | 26,733 | 22,839 | |||
| Noncurrent Assets | ||||||||
| Operating lease, right-of-use asset | 44,080 | 32,656 | 22,513 | ✕ | ||||
| Property, plant and equipment | 35,347 | 24,933 | 16,650 | 9,542 | 7,575 | |||
| Intangible assets, net (including goodwill) | 4,487 | 2,798 | 549 | 445 | 248 | |||
| Intangible assets, net (excluding goodwill) | 4,487 | 2,798 | 549 | 445 | 248 | |||
| Deferred income tax assets | 155,318 | 125,676 | 73,363 | 15,537 | ✕ | |||
| Other noncurrent assets | 4,193 | 4,742 | 3,938 | 1,357 | 130 | |||
| Other undisclosed noncurrent assets | 23,835 | 29,180 | 18,179 | 11,014 | 4,006 | |||
| Total noncurrent assets: | 267,260 | 219,985 | 135,192 | 37,895 | 11,959 | |||
| TOTAL ASSETS: | 321,353 | 267,798 | 185,837 | 64,628 | 34,798 | |||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities, including: | 15,958 | 10,502 | 8,101 | 5,033 | 3,978 | |||
| Other undisclosed accounts payable and accrued liabilities | 15,958 | 10,502 | 8,101 | 5,033 | 3,978 | |||
| Deferred revenue | 6,031 | 6,054 | 4,233 | 2,771 | ✕ | |||
| Debt | 6,875 | 4,375 | 3,500 | 4,000 | 2,500 | |||
| Deferred rent credit | 428 | |||||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 530 | ||
| Other undisclosed current liabilities | 8,271 | 6,846 | 4,526 | 1,606 | 376 | |||
| Total current liabilities: | 37,135 | 27,777 | 20,360 | 13,410 | 7,812 | |||
| Noncurrent Liabilities | ||||||||
| Long-term debt and lease obligation | 86,711 | 165,696 | 112,341 | 42,161 | 45,947 | |||
| Long-term debt, excluding current maturities | 86,711 | 118,361 | 79,408 | 42,161 | 45,947 | |||
| Liabilities, other than long-term debt | 231,131 | 143,513 | 91,540 | 33,383 | 6,242 | |||
| Deferred revenue | 40,522 | 42,554 | 29,968 | 20,024 | ✕ | |||
| Deferred rent credit | 4,548 | |||||||
| Due to related parties | 125,662 | 100,959 | 61,572 | 13,359 | 1,694 | |||
| Operating lease, liability | 64,947 | 47,335 | 32,933 | ✕ | ||||
| Other undisclosed noncurrent liabilities | 6,681 | |||||||
| Total noncurrent liabilities: | 317,842 | 309,209 | 203,881 | 82,225 | 52,189 | |||
| Total liabilities: | 354,977 | 336,986 | 224,241 | 95,635 | 60,001 | |||
| Equity | ||||||||
| Equity, attributable to parent, including: | 10,670 | (14,020) | (4,876) | (9,007) | 82,595 | |||
| Additional paid in capital | 70,866 | 46,281 | 29,371 | 14,442 | 88,811 | |||
| Accumulated deficit | (60,570) | (60,671) | (34,614) | (23,811) | (6,578) | |||
| Other undisclosed equity, attributable to parent | 374 | 370 | 367 | 362 | 362 | |||
| Equity, attributable to noncontrolling interest | (44,294) | (55,168) | (33,528) | (22,000) | (107,798) | |||
| Total equity: | (33,624) | (69,188) | (38,404) | (31,007) | (25,203) | |||
| TOTAL LIABILITIES AND EQUITY: | 321,353 | 267,798 | 185,837 | 64,628 | 34,798 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|
| Revenues | 209,390 | 151,312 | 117,014 | 77,486 | 60,148 | ||
| Gross profit: | 209,390 | 151,312 | 117,014 | 77,486 | 60,148 | ||
| Operating expenses | (199,262) | (142,639) | (97,074) | (63,413) | (74,078) | ||
| Operating income (loss): | 10,128 | 8,673 | 19,940 | 14,073 | (13,930) | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 185 | 90 | (22) | ||||
| Interest and debt expense | (4,999) | (2,854) | (2,310) | (2,387) | (4,266) | ||
| Income (loss) from continuing operations before income taxes: | 5,129 | 6,004 | 17,720 | 11,686 | (18,218) | ||
| Income tax expense (benefit) | (2,499) | 2,292 | 1,035 | (1,304) | (449) | ||
| Income (loss) from continuing operations: | 2,630 | 8,296 | 18,755 | 10,382 | (18,667) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | 8,296 | 18,755 | 10,382 | (18,667) | |
| Net income (loss): | 2,630 | 8,296 | 18,755 | 10,382 | (18,667) | ||
| Net income (loss) attributable to noncontrolling interest | (2,065) | (2,893) | (9,468) | (6,815) | 9,764 | ||
| Net income (loss) available to common stockholders, diluted: | 565 | 5,403 | 9,287 | 3,567 | (8,903) | ||
Comprehensive Income ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|
| Net income (loss): | 2,630 | 8,296 | 18,755 | 10,382 | (18,667) | ||
| Comprehensive income (loss): | 2,630 | 8,296 | 18,755 | 10,382 | (18,667) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | (2,065) | (2,893) | (9,468) | (6,815) | 9,764 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 565 | 5,403 | 9,287 | 3,567 | (8,903) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.