Goosehead Insurance, Inc. Announces Second Quarter 2023 Results
- Goosehead Insurance reported impressive second-quarter results, with total revenue increasing by 31% to $69.3 million and core revenue growing by 27% to $61.0 million. Total written premiums also saw a significant increase of 36% to $767 million. Net income improved from $2.4 million to $7.2 million, and adjusted EBITDA increased to $23.1 million, up from $12.5 million in the prior year period. The company expects organic growth in total written premiums and total revenues for 2023.
- None.
– Total Revenue Increased
– Core Revenue Grew
– Total Written Premium Increased
– Net Income of
– Adjusted EBITDA of
WESTLAKE, Texas, July 26, 2023 (GLOBE NEWSWIRE) -- Goosehead Insurance, Inc. (“Goosehead” or the “Company”) (NASDAQ: GSHD), a rapidly growing independent personal lines insurance agency, today announced results for the second quarter ended June 30, 2023.
Second Quarter 2023 Highlights
- Total Revenues grew organically
31% over the prior-year period to$69.3 million in the second quarter of 2023 - Second quarter Core Revenues* of
$61.0 million increased27% over the prior-year period - Second quarter net income of
$7.2 million improved from net income of$2.4 million a year ago. EPS of$0.15 per share increased825% and adjusted EPS* of$0.41 per share increased161% , over the prior-year period - Net income margin for the second quarter was
10% - Adjusted EBITDA* of
$23.1 million increased from$12.5 million in the prior-year period - Adjusted EBITDA Margin* increased 9 percentage points over the prior-year period to
33% - Total written premiums placed for the second quarter increased
36% over the prior-year period to$767.3 million - Policies in force grew
21% from the prior-year period to approximately 1,427,000 - Corporate sales headcount of 280 was down
44% year-over-year - Operating franchises remained steady with the prior-year period at 1,344
- Total franchise producers grew
3% from a year ago to 2,069
*Core Revenue, Adjusted EPS, Adjusted EBITDA, and Adjusted EBITDA Margin are non-GAAP measures. Reconciliations of Core Revenue to total revenues, Adjusted EPS to basic earnings per share and Adjusted EBITDA to net income, the most directly comparable financial measures presented in accordance with GAAP, are set forth in the reconciliation table accompanying this release.
“We delivered outstanding second quarter results that demonstrate the tremendous strength and consistency of our business and the advantages of where we operate in the insurance value chain. For the quarter, premiums increased
Second Quarter 2023 Results
For the second quarter of 2023, revenues were
Total operating expenses, excluding equity-based compensation, depreciation and amortization and impairment expenses for the second quarter of 2023 were
Net income in the second quarter of 2023 was
Liquidity and Capital Resources
As of June 30, 2023, the Company had cash and cash equivalents of
2023 Outlook
The Company is raising its outlook for full year 2023 as follows:
- Total written premiums placed for 2023 are expected to be between
$2.87 billion and$2.99 billion , representing organic growth of30% on the low end of the range to35% on the high end of the range. - Total revenues for 2023 are expected to be between
$260 million and$267 million , representing organic growth of24% on the low end of the range to28% on the high end of the range. - Adjusted EBITDA Margin is expected to expand for the full year 2023. Adjusted EBITDA margin and a reconciliation to the most comparable GAAP metric are not provided because they cannot be calculated without unreasonable effort.
Conference Call Information
Goosehead will host a conference call and webcast today at 4:30 PM ET to discuss these results.
The dial-in number for the conference call is (855) 327-6837 (toll-free) or (631) 891-4304 (international). Please dial the number 10 minutes prior to the scheduled start time.
In addition, a live webcast of the conference call will also be available on Goosehead’s investor relations website at http://ir.goosehead.com.
A webcast replay of the call will be available at http://ir.goosehead.com for one year following the call.
About Goosehead
Goosehead (NASDAQ: GSHD) is a rapidly growing and innovative independent personal lines insurance agency that distributes its products and services through corporate and franchise locations throughout the United States. Goosehead was founded on the premise that the consumer should be at the center of our universe and that everything we do should be directed at providing extraordinary value by offering broad product choice and a world-class service experience. Goosehead represents over 150 insurance companies that underwrite personal and commercial lines. For more information, please visit goosehead.com or goosehead.com/become-a-franchisee.
Forward-Looking Statements
This press release may contain various “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which represent Goosehead’s expectations or beliefs concerning future events. Forward-looking statements are statements other than historical facts and may include statements that address future operating, financial or business performance or Goosehead’s strategies or expectations. In some cases, you can identify these statements by forward-looking words such as “may”, “might”, “will”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “projects”, “potential”, “outlook” or “continue”, or the negative of these terms or other comparable terminology. Forward-looking statements are based on management’s current expectations and beliefs and involve significant risks and uncertainties that could cause actual results, developments and business decisions to differ materially from those contemplated by these statements.
Factors that could cause actual results or performance to differ from the expectations expressed or implied in such forward-looking statements include, but are not limited to, conditions impacting insurance carriers or other parties with which Goosehead does business, the loss of one or more key executives or an inability to attract and retain qualified personnel and the failure to attract and retain highly qualified franchisees. These risks and uncertainties also include, but are not limited to, those described under the captions “1A. Risk Factors” in Goosehead’s Annual Report on Form 10-K for the year ended December 31, 2022 and in Goosehead’s other filings with the SEC, which are available free of charge on the Securities Exchange Commission's website at: www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated. All forward-looking statements and all subsequent written and oral forward-looking statements attributable to Goosehead or to persons acting on behalf of Goosehead are expressly qualified in their entirety by reference to these risks and uncertainties. You should not place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date they are made, and Goosehead does not undertake any obligation to update them in light of new information, future developments or otherwise, except as may be required under applicable law.
Contacts
Investor Contact:
Dan Farrell
Goosehead Insurance - VP Capital Markets
Phone: (214) 838-5290
Email: dan.farrell@goosehead.com; IR@goosehead.com
PR Contact:
Mission North for Goosehead Insurance
Email: goosehead@missionnorth.com; PR@goosehead.com
Goosehead Insurance, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Revenues: | ||||||||||||||||
Commissions and agency fees | $ | 31,173 | $ | 26,265 | $ | 56,657 | $ | 46,274 | ||||||||
Franchise revenues | 37,687 | 26,427 | 69,761 | 47,377 | ||||||||||||
Interest income | 417 | 330 | 814 | 649 | ||||||||||||
Total revenues | 69,277 | 53,022 | 127,232 | 94,300 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Employee compensation and benefits | 37,483 | 31,659 | 74,365 | 63,143 | ||||||||||||
General and administrative expenses | 17,332 | 12,378 | 33,188 | 25,902 | ||||||||||||
Bad debts | 900 | 1,660 | 2,555 | 2,456 | ||||||||||||
Depreciation and amortization | 2,372 | 1,658 | 4,465 | 3,234 | ||||||||||||
Total operating expenses | 58,087 | 47,355 | 114,573 | 94,735 | ||||||||||||
Income (loss) from operations | 11,190 | 5,667 | 12,659 | (435 | ) | |||||||||||
Other Income (Expense): | ||||||||||||||||
Interest expense | (1,709 | ) | (1,114 | ) | (3,440 | ) | (1,997 | ) | ||||||||
Income (loss) before taxes | 9,481 | 4,553 | 9,219 | (2,432 | ) | |||||||||||
Tax expense | 2,301 | 2,164 | 2,220 | 562 | ||||||||||||
Net income (loss) | 7,180 | 2,389 | 6,999 | (2,994 | ) | |||||||||||
Less: net income (loss) attributable to non-controlling interests | 3,514 | 2,047 | 3,414 | (1,050 | ) | |||||||||||
Net income (loss) attributable to Goosehead Insurance, Inc. | $ | 3,666 | $ | 342 | $ | 3,585 | $ | (1,944 | ) | |||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.15 | $ | 0.02 | $ | 0.15 | $ | (0.10 | ) | |||||||
Diluted | $ | 0.15 | $ | 0.02 | $ | 0.15 | $ | (0.10 | ) | |||||||
Weighted average shares of Class A common stock outstanding | ||||||||||||||||
Basic | 23,689 | 20,454 | 23,448 | 20,348 | ||||||||||||
Diluted | 24,333 | 21,245 | 23,981 | 20,348 |
Goosehead Insurance, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Three months ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Revenues: | ||||||||||||||||
Core Revenue: | ||||||||||||||||
Renewal Commissions(1) | $ | 18,541 | $ | 14,541 | $ | 34,359 | $ | 24,748 | ||||||||
Renewal Royalty Fees(2) | 27,552 | 18,870 | 50,304 | 32,872 | ||||||||||||
New Business Commissions(1) | 6,257 | 6,730 | 11,774 | 12,097 | ||||||||||||
New Business Royalty Fees(2) | 6,267 | 4,821 | 11,909 | 9,113 | ||||||||||||
Agency Fees(1) | 2,404 | 3,114 | 4,634 | 5,751 | ||||||||||||
Total Core Revenue | 61,021 | 48,076 | 112,980 | 84,581 | ||||||||||||
Cost Recovery Revenue: | ||||||||||||||||
Initial Franchise Fees(2) | 3,287 | 2,591 | 6,350 | 4,887 | ||||||||||||
Interest Income | 417 | 330 | 814 | 649 | ||||||||||||
Total Cost Recovery Revenue | 3,704 | 2,921 | 7,164 | 5,536 | ||||||||||||
Ancillary Revenue: | ||||||||||||||||
Contingent Commissions(1) | 3,971 | 1,880 | 5,890 | 3,678 | ||||||||||||
Other Franchise Revenues(2) | 581 | 145 | 1,198 | 505 | ||||||||||||
Total Ancillary Revenue | 4,552 | 2,025 | 7,088 | 4,183 | ||||||||||||
Total Revenues | 69,277 | 53,022 | 127,232 | 94,300 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Employee compensation and benefits, excluding equity-based compensation | 31,611 | 26,486 | 61,873 | 52,182 | ||||||||||||
General and administrative expenses, excluding impairment | 13,704 | 12,378 | 29,560 | 25,902 | ||||||||||||
Bad debts | 900 | 1,660 | 2,555 | 2,456 | ||||||||||||
Total | 46,215 | 40,524 | 93,988 | 80,540 | ||||||||||||
Adjusted EBITDA | 23,062 | 12,498 | 33,244 | 13,760 | ||||||||||||
Adjusted EBITDA Margin | 33 | % | 24 | % | 26 | % | 15 | % | ||||||||
Interest expense | (1,709 | ) | (1,114 | ) | (3,440 | ) | (1,997 | ) | ||||||||
Depreciation and amortization | (2,372 | ) | (1,658 | ) | (4,465 | ) | (3,234 | ) | ||||||||
Tax expense | (2,301 | ) | (2,164 | ) | (2,220 | ) | (562 | ) | ||||||||
Equity-based compensation | (5,872 | ) | (5,173 | ) | (12,492 | ) | (10,961 | ) | ||||||||
Impairment expense | (3,628 | ) | — | (3,628 | ) | — | ||||||||||
Net Income (Loss) | $ | 7,180 | $ | 2,389 | $ | 6,999 | $ | (2,994 | ) | |||||||
Net Income (Loss) Margin | 10 | % | 5 | % | 6 | % | (3 | )% |
(1) Renewal Commissions, New Business Commissions, Agency Fees, and Contingent Commissions are included in "Commissions and agency fees" as shown on the Condensed Consolidated statements of operations within Goosehead’s Form 10-Q for the three and six months ended June 30, 2023 and 2022.
(2) Renewal Royalty Fees, New Business Royalty Fees, Initial Franchise Fees, and Other Franchise Revenues are included in "Franchise revenues" as shown on the Condensed Consolidated statements of operations within Goosehead’s Form 10-Q for the three and six months ended June 30, 2023 and 2022.
Goosehead Insurance, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share amounts)
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Assets | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 19,131 | $ | 28,743 | ||||
Restricted cash | 1,790 | 1,644 | ||||||
Commissions and agency fees receivable, net | 10,459 | 14,440 | ||||||
Receivable from franchisees, net | 9,489 | 4,932 | ||||||
Prepaid expenses | 12,046 | 4,334 | ||||||
Total current assets | 52,915 | 54,093 | ||||||
Receivable from franchisees, net of current portion | 15,446 | 23,835 | ||||||
Property and equipment, net of accumulated depreciation | 33,176 | 35,347 | ||||||
Right-of-use asset | 41,177 | 44,080 | ||||||
Intangible assets, net of accumulated amortization | 12,384 | 4,487 | ||||||
Deferred income taxes, net | 164,549 | 155,318 | ||||||
Other assets | 3,532 | 4,193 | ||||||
Total assets | $ | 323,179 | $ | 321,353 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current Liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 14,238 | $ | 15,958 | ||||
Premiums payable | 1,790 | 1,644 | ||||||
Lease liability | 8,468 | 6,627 | ||||||
Contract liabilities | 5,207 | 6,031 | ||||||
Note payable | 8,125 | 6,875 | ||||||
Total current liabilities | 37,828 | 37,135 | ||||||
Lease liability, net of current portion | 61,662 | 64,947 | ||||||
Note payable, net of current portion | 72,449 | 86,711 | ||||||
Contract liabilities, net of current portion | 30,992 | 40,522 | ||||||
Liabilities under tax receivable agreement | 133,696 | 125,662 | ||||||
Total liabilities | 336,627 | 354,977 | ||||||
Class A common stock, | 237 | 228 | ||||||
Class B common stock, | 139 | 146 | ||||||
Additional paid in capital | 86,859 | 70,866 | ||||||
Accumulated deficit | (57,565 | ) | (60,570 | ) | ||||
Total stockholders' equity | 29,670 | 10,670 | ||||||
Non-controlling interests | (43,118 | ) | (44,294 | ) | ||||
Total equity | (13,448 | ) | (33,624 | ) | ||||
Total liabilities and equity | $ | 323,179 | $ | 321,353 |
Goosehead Insurance, Inc.
Reconciliation Non-GAAP Measures to GAAP
This release includes Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted EPS that are not required by, nor presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). The Company refers to these measures as “non-GAAP financial measures.” The Company uses these non-GAAP financial measures when planning, monitoring and evaluating its performance and considers these non-GAAP financial measures to be useful metrics for management and investors to facilitate operating performance comparisons from period to period by excluding potential differences caused by variations in capital structures, tax position, depreciation, amortization and certain other items that the Company believes are not representative of its core business. The Company uses Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted EPS for business planning purposes and in measuring its performance relative to that of its competitors.
These non-GAAP financial measures are defined by the Company as follows:
- "Core Revenue" is a supplemental measure of our performance and includes Renewal Commissions, Renewal Royalty Fees, New Business Commissions, New Business Royalty Fees, and Agency Fees. We believe that Core Revenue is an appropriate measure of operating performance because it summarizes all of our revenues from sales of individual insurance policies.
- "Cost Recovery Revenue" is a supplemental measure of our performance and includes Initial Franchise Fees and Interest Income. We believe that Cost Recovery Revenue is an appropriate measure of operating performance because it summarizes revenues that are viewed by management as cost recovery mechanisms.
- "Ancillary Revenue" is a supplemental measure of our performance and includes Contingent Commissions and Other Income. We believe that Ancillary Revenue is an appropriate measure of operating performance because it summarizes revenues that are ancillary to our core business.
- "Adjusted EBITDA" is a supplemental measure of the Company's performance. We believe that Adjusted EBITDA is an appropriate measure of operating performance because it eliminates the impact of items that do not relate to business performance. Adjusted EBITDA is defined as net income (the most directly comparable GAAP measure) before interest, income taxes, depreciation and amortization, adjusted to exclude equity-based compensation and other non-operating items, including, among other things, certain non-cash charges and certain non-recurring or non-operating gains or losses.
- "Adjusted EBITDA Margin" is Adjusted EBITDA as defined above, divided by total revenue excluding other non-operating items. Adjusted EBITDA Margin is helpful in measuring profitability of operations on a consolidated level.
- "Adjusted EPS" is a supplemental measure of our performance, defined as earnings per share (the most directly comparable GAAP measure) before non-recurring or non-operating income and expenses. Adjusted EPS is a useful measure to management because it eliminates the impact of items that do not relate to business performance and helps measure our profitability on a consolidated level.
While the Company believes that these non-GAAP financial measures are useful in evaluating its business, this information should be considered as supplemental in nature and is not meant as a substitute for revenues, net income, or earnings per share, in each case as recognized in accordance with GAAP. In addition, other companies, including companies in the Company’s industry, may calculate such measures differently, which reduces their usefulness as comparative measures.
The following tables show a reconciliation from total revenues to Core Revenue, Cost Recovery Revenue, and Ancillary Revenue (non-GAAP basis) for the three and six months ended June 30, 2023 and 2022 (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Total Revenues | $ | 69,277 | $ | 53,022 | $ | 127,232 | $ | 94,300 | |||||||
Core Revenue: | |||||||||||||||
Renewal Commissions(1) | $ | 18,541 | $ | 14,541 | $ | 34,359 | $ | 24,748 | |||||||
Renewal Royalty Fees(2) | 27,552 | 18,870 | 50,304 | 32,872 | |||||||||||
New Business Commissions(1) | 6,257 | 6,730 | 11,774 | 12,097 | |||||||||||
New Business Royalty Fees(2) | 6,267 | 4,821 | 11,909 | 9,113 | |||||||||||
Agency Fees(1) | 2,404 | 3,114 | 4,634 | 5,751 | |||||||||||
Total Core Revenue | 61,021 | 48,076 | 112,980 | 84,581 | |||||||||||
Cost Recovery Revenue: | |||||||||||||||
Initial Franchise Fees(2) | 3,287 | 2,591 | 6,350 | 4,887 | |||||||||||
Interest Income | 417 | 330 | 814 | 649 | |||||||||||
Total Cost Recovery Revenue | 3,704 | 2,921 | 7,164 | 5,536 | |||||||||||
Ancillary Revenue: | |||||||||||||||
Contingent Commissions(1) | 3,971 | 1,880 | 5,890 | 3,678 | |||||||||||
Other Franchise Revenues(2) | 581 | 145 | 1,198 | 505 | |||||||||||
Total Ancillary Revenue | 4,552 | 2,025 | 7,088 | 4,183 | |||||||||||
Total Revenues | $ | 69,277 | $ | 53,022 | $ | 127,232 | $ | 94,300 |
(1) Renewal Commissions, New Business Commissions, Agency Fees, and Contingent Commissions are included in "Commissions and agency fees" as shown on the Condensed Consolidated statements of operations.
(2) Renewal Royalty Fees, New Business Royalty Fees, Initial Franchise Fees, and Other Franchise Revenues are included in "Franchise revenues" as shown on the Condensed Consolidated statements of operations.
The following tables show a reconciliation from net income to Adjusted EBITDA and Adjusted EBITDA Margin (non-GAAP basis) for the three and six months ended June 30, 2023 and 2022 (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net loss | $ | 7,180 | $ | 2,389 | $ | 6,999 | $ | (2,994 | ) | |||||||
Interest expense | 1,709 | 1,114 | 3,440 | 1,997 | ||||||||||||
Depreciation and amortization | 2,372 | 1,658 | 4,465 | 3,234 | ||||||||||||
Tax expense | 2,301 | 2,164 | 2,220 | 562 | ||||||||||||
Equity-based compensation | 5,872 | 5,173 | 12,492 | 10,961 | ||||||||||||
Impairment expense | 3,628 | — | 3,628 | — | ||||||||||||
Adjusted EBITDA | $ | 23,062 | $ | 12,498 | $ | 33,244 | $ | 13,760 | ||||||||
Net Income Margin(1) | 10 | % | 5 | % | 6 | % | (3 | )% | ||||||||
Adjusted EBITDA Margin(2) | 33 | % | 24 | % | 26 | % | 15 | % |
(1) Net Income Margin is calculated as Net Income divided by Total Revenue (
(2) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue (
The following tables show a reconciliation from basic earnings per share to Adjusted EPS (non-GAAP basis) for the three and six months ended June 30, 2023 and 2022. Note that totals may not sum due to rounding:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Earnings per share - basic (GAAP) | $ | 0.15 | $ | 0.02 | $ | 0.15 | $ | (0.10 | ) | |||||||
Add: equity-based compensation(1) | 0.16 | 0.14 | 0.33 | 0.30 | ||||||||||||
Add: impairment expense(2) | 0.10 | — | 0.10 | — | ||||||||||||
Adjusted EPS (non-GAAP) | $ | 0.41 | $ | 0.16 | $ | 0.58 | $ | 0.20 |
(1) Calculated as equity-based compensation divided by sum of weighted average Class A and Class B shares [
(2) Calculated as impairment expense divided by sum of weighted average Class A and Class B shares [
Goosehead Insurance, Inc.
Key Performance Indicators
June 30, 2023 | December 31, 2022 | June 30, 2022 | ||||||||||
Corporate sales agents < 1 year tenured | 146 | 165 | 312 | |||||||||
Corporate sales agents > 1 year tenured | 134 | 155 | 191 | |||||||||
Operating franchises < 1 year tenured (TX) | 64 | 71 | 67 | |||||||||
Operating franchises > 1 year tenured (TX) | 251 | 236 | 231 | |||||||||
Operating franchises < 1 year tenured (Non-TX) | 284 | 401 | 354 | |||||||||
Operating franchises > 1 year tenured (Non-TX) | 745 | 705 | 692 | |||||||||
Total franchise producers | 2,069 | 2,101 | 2,005 | |||||||||
Policies in Force | 1,427,000 | 1,284,000 | 1,181,000 | |||||||||
Client Retention | 88 | % | 88 | % | 89 | % | ||||||
Premium Retention | 103 | % | 100 | % | 95 | % | ||||||
QTD Written Premium (in thousands) | $ | 767,253 | $ | 584,575 | $ | 565,961 | ||||||
Net Promoter Score ("NPS") | 91 | 90 | 90 |
FAQ
What were Goosehead Insurance's second-quarter results?
What is the outlook for Goosehead Insurance in 2023?