UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


(Mark One)
☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June 30, 2021~~March 31, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to ______

Commission file number: 001-38466

GOOSEHEAD INSURANCE, INC.

(Exact name of registrant as specified in its charter)


Delaware			82-3886022
(State or other jurisdiction of incorporation or organization)			(IRS Employer Identification No.)
1500 Solana Blvd, Building 4, Suite 4500
Westlake
Texas			76262
(Address of principal executive offices)			(Zip Code)

(469) 480-3669

(Registrant's telephone number, including area code)

Not applicable

(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Class A Common Stock, par value $.01 per share	GSHD	NASDAQ

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. þ Yes o No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

þ Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer

☑

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ☐ Yes ☑ No

As of ~~July 28, 2021,~~April 27, 2022, there were ~~19,391,860~~20,416,358 shares of Class A common stock outstanding and ~~17,402,589~~16,710,886 shares of Class B common stock outstanding.

Table of contents



		Page
Part I
Item 1.	Condensed Consolidated Financial Statements (Unaudited)	5
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	2920
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4233
Item 4.	Controls and Procedures	4233

Part II
Item 1.	Legal Proceedings	4334
Item 1A.	Risk Factors	4334
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4334
Item 3.	Defaults Upon Senior Securities	4334
Item 4.	Mine Safety Disclosures	4334
Item 5.	Other Information	4334
Item 6.	Exhibits	4435

SIGNATURES		4435

Commonly used defined terms

As used in this Quarterly Report on Form 10-Q ("Form 10-Q"), unless the context indicates or otherwise requires, the following terms have the following meanings:

•Ancillary Revenue: Revenue that is supplemental to our Core Revenue and Cost Recovery Revenue, Ancillary Revenue is unpredictable and often outside of the Company's control. Included in Ancillary Revenue are Contingent Commissions and other income.

•Agency Fees: Fees separate from commissions charged directly to clients for efforts performed in the issuance of new insurance policies.

•Annual Report on Form 10-K: The Company's annual report on Form 10-K for the year ended December 31, ~~2020.~~2021.

•ASC 606 ("Topic 606"): ASU 2014-09 - Revenue from Contracts with Customers.

•ASC 842 ("Topic 842"): ASU 2016-02 - Leases.

•Carrier: An insurance company.

•Carrier Appointment: A contractual relationship with a Carrier.

•Client Retention: Calculated by comparing the number of all clients that had at least one policy in force twelve months prior to the date of measurement and still have at least one policy in force at the date of measurement.

•Contingent Commission: Revenue in the form of contractual payments from Carriers contingent upon several factors, including growth and profitability of the business placed with the Carrier.

•Core Revenue: The most predictable revenue stream for the Company, these revenues consist of New Business Revenue and Renewal Revenue. New Business Revenue is lower-margin, but fairly predictable. Renewal Revenue is higher-margin and very predictable.

•~~Corporate Channel: The Corporate Channel distributes insurance through a network of company-owned and financed operations with employees that are hired, trained and managed by Goosehead.~~

•Cost Recovery Revenue: Revenue received by the Company associated with cost recovery efforts associated with selling and financing franchises. Included in Cost Recovery Revenue are Initial Franchise Fees and Interest Income.

•Franchise Agreement: Agreements governing our relationships with Franchisees.

•Franchise Channel: The Franchise Channel network consists of Franchisee operations that are owned and managed by Franchisees. These business owners have a contractual relationship with Goosehead to use our processes, training, implementation, systems and back-office support team to place insurance. In exchange, Goosehead is entitled to an Initial Franchise Fee and Royalty Fees.

•Franchisee: An individual or entity who has entered into a Franchise Agreement with us.

•GF: Goosehead Financial, LLC.

•Initial Franchise Fee: Contracted fees paid by Franchisees to compensate Goosehead for the training, onboarding and ongoing support of new franchise locations.

•LLC Unit: a limited liability company unit of Goosehead Financial, LLC.

•New Business Commission: Commissions received from Carriers relating to policies in their first term.

•New Business Revenue: New Business Commissions, Agency Fees, and New Business Royalty Fees.

•New Business Royalty Fees: Royalty Fees received from Franchisees relating to policies in their first term

•NPS: Net Promoter Score is calculated based on a single question: “How likely are you to refer Goosehead Insurance to a friend, family member or colleague?” Clients that respond with a 6 or below are Detractors, a score of 7 or 8 are called Passives, and a 9 or 10 are Promoters. NPS is calculated by subtracting the percentage of Detractors from the percentage of Promoters.

•Policies in Force: As of any reported date, the total count of current (non-cancelled) policies placed by us with our Carriers.

•Pre-IPO LLC Members: owners of LLC Units of GF prior to the Offering.

•Renewal Revenue: Renewal Commissions and Renewal Royalty Fees.

•Royalty Fees: Fees paid by Franchisees to the Company that are tied to the gross commissions paid by the Carriers related to policies sold or renewed ~~in the Franchise Channel.~~

•~~Segment: One of the two Goosehead sales distribution channels, the Corporate Channel or the Franchise Channel.~~by a franchisee.

•The Offering: The initial public offering completed by Goosehead Insurance, Inc. on May 1, 2018.

•Total Written Premium: As of any reported date, the total amount of current (non-cancelled) gross premium that is placed with Goosehead’s portfolio of Carriers.

Special note regarding forward-looking statements

We have made statements in this Form 10-Q that are forward-looking statements. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue,” the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about us, may include the potential impact of COVID-19 on the Company's business, projections of our future financial performance, our anticipated growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements, including those factors discussed under the caption entitled “Item 1A. Risk factors” in the Annual Report on Form 10-K.

The forward-looking statements included in this Form 10-Q are made only as of the date hereof. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. We are under no duty to update any of these forward-looking statements after the date of this Form 10-Q to conform our prior statements to actual results or revised expectations.

PART I

Item 1. Condensed Consolidated Financial Statements (Unaudited)


		Page
Condensed Consolidated Statements of Operations		6
Condensed Consolidated Balance Sheets		7
Condensed Consolidated Statements of Stockholders' Equity		8
Condensed Consolidated Statements of Cash Flows		109
Notes to the Condensed Consolidated Financial Statements		1110
Note 1	Organization	1110
Note 2	Summary of significant accounting policies	1110
Note 3	Revenues	12
Note 4	Franchise fees receivable	1614
Note 5	Allowance for uncollectible agency fees	1714
Note 6	Property and equipment	1715
Note 7	Debt	1715
Note 8	Income taxes	1916
Note 9	Stockholder's equity	2017
Note 10	Non-controlling interest	2118
Note 11	Equity-based compensation	2219
Note 12	Segment information	2219
Note 13	Litigation	26
~~Note 14~~	~~Subsequent events~~	2719

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,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Revenues:	Revenues:									Revenues:
Commissions and agency fees	Commissions and agency fees	$	21,053	$	18,248	$	38,587	$	30,059	Commissions and agency fees		$	20,009	$	17,534
Franchise revenues	Franchise revenues	16,841		11,484		30,274		19,929		Franchise revenues		20,950		13,433
Interest income	Interest income	279		192		540		361		Interest income		319		261
Total revenues	Total revenues	38,173		29,924		69,401		50,349		Total revenues		41,278		31,228
Operating Expenses:	Operating Expenses:									Operating Expenses:
Employee compensation and benefits	Employee compensation and benefits	22,475		15,904		43,784		29,407		Employee compensation and benefits		31,484		21,309
General and administrative expenses	General and administrative expenses	10,134		5,364		19,408		11,236		General and administrative expenses		13,524		9,274
Bad debts	Bad debts	646		319		1,093		628		Bad debts		796		447
Depreciation and amortization	Depreciation and amortization	1,132		712		2,132		1,252		Depreciation and amortization		1,576		1,000
Total operating expenses	Total operating expenses	34,387		22,299		66,417		42,523		Total operating expenses		47,380		32,030
Income from operations		3,786		7,625		2,984		7,826
Loss from operations										Loss from operations		(6,102)		(802)
Other Income (Expense):	Other Income (Expense):									Other Income (Expense):
Other income	Other income	119		0		139		66		Other income		—		20
Interest expense	Interest expense	(546)		(479)		(1,147)		(1,083)		Interest expense		(883)		(601)
Income before taxes		3,359		7,146		1,976		6,809
Tax expense (benefit)		223		(240)		(71)		(281)
Net Income		3,136		7,386		2,047		7,090
Less: net income (loss) attributable to non-controlling interests		1,649		4,007		956		3,867
Net Income attributable to Goosehead Insurance, Inc.		$	1,487	$	3,379	$	1,091	$	3,223
Loss before taxes										Loss before taxes		(6,985)		(1,383)
Tax benefit										Tax benefit		(1,602)		(294)
Net loss										Net loss		(5,383)		(1,089)
Less: net loss attributable to non-controlling interests										Less: net loss attributable to non-controlling interests		(3,126)		(693)
Net loss attributable to Goosehead Insurance, Inc.										Net loss attributable to Goosehead Insurance, Inc.		$	(2,257)	$	(396)
Earnings per share:	Earnings per share:									Earnings per share:
Basic	Basic	$	0.08	$	0.21	$	0.06	$	0.20	Basic		$	(0.11)	$	(0.02)
Diluted	Diluted	$	0.07	$	0.19	$	0.05	$	0.18	Diluted		$	(0.11)	$	(0.02)
Weighted average shares of Class A common stock outstanding	Weighted average shares of Class A common stock outstanding									Weighted average shares of Class A common stock outstanding
Basic	Basic	18,774		16,458		18,574		16,011		Basic		20,240		18,375
Diluted	Diluted	20,367		17,947		20,251		17,432		Diluted		20,240		18,375

See Notes to the Condensed Consolidated Financial Statements

Goosehead Insurance, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands, except per share amounts)


		June 30,		December 31,			March 31,		December 31,
		2021		2020			2022		2021
Assets	Assets					Assets
Current Assets:	Current Assets:					Current Assets:
Cash and cash equivalents	Cash and cash equivalents	$	34,975	$	24,913	Cash and cash equivalents	$	21,187	$	28,526
Restricted cash	Restricted cash	1,551		1,323		Restricted cash	1,492		1,953

Commissions and agency fees receivable, net	Commissions and agency fees receivable, net	6,063		18,604		Commissions and agency fees receivable, net	8,804		12,056
Receivable from franchisees, net	Receivable from franchisees, net	2,724		2,100		Receivable from franchisees, net	252		493
Prepaid expenses	Prepaid expenses	7,394		3,705		Prepaid expenses	10,458		4,785

Total current assets	Total current assets	52,707		50,645		Total current assets	42,193		47,813
Receivable from franchisees, net of current portion	Receivable from franchisees, net of current portion	23,354		18,179		Receivable from franchisees, net of current portion	31,537		29,180
Property and equipment, net of accumulated depreciation	Property and equipment, net of accumulated depreciation	22,618		16,650		Property and equipment, net of accumulated depreciation	25,257		24,933
Right-of-use asset	Right-of-use asset	34,207		22,513		Right-of-use asset	37,421		32,656
Intangible assets, net of accumulated amortization	Intangible assets, net of accumulated amortization	1,756		549		Intangible assets, net of accumulated amortization	3,399		2,798
Deferred income taxes, net	Deferred income taxes, net	98,114		73,363		Deferred income taxes, net	128,977		125,676
Other assets	Other assets	5,247		3,938		Other assets	6,487		4,742
Total assets	Total assets	$	238,003	$	185,837	Total assets	$	275,271	$	267,798
Liabilities and Stockholders’ Equity	Liabilities and Stockholders’ Equity					Liabilities and Stockholders’ Equity
Current Liabilities:	Current Liabilities:					Current Liabilities:
Accounts payable and accrued expenses	Accounts payable and accrued expenses	$	7,884	$	8,101	Accounts payable and accrued expenses	$	6,742	$	10,502
Premiums payable	Premiums payable	1,551		1,323		Premiums payable	1,492		1,953

Lease liability	Lease liability	4,360		3,203		Lease liability	5,634		4,893

Contract liabilities	Contract liabilities	5,189		4,233		Contract liabilities	6,214		6,054
Note payable	Note payable	5,000		3,500		Note payable	5,000		4,375
Total current liabilities	Total current liabilities	23,984		20,360		Total current liabilities	25,082		27,777
Lease liability, net of current portion	Lease liability, net of current portion	48,549		32,933		Lease liability, net of current portion	52,363		47,335

Note payable, net of current portion	Note payable, net of current portion	76,539		79,408		Note payable, net of current portion	117,167		118,361
Contract liabilities, net of current portion	Contract liabilities, net of current portion	36,200		29,968		Contract liabilities, net of current portion	45,362		42,554
Liabilities under tax receivable agreement, net of current portion		80,232		61,572
Liabilities under tax receivable agreement						Liabilities under tax receivable agreement	103,194		100,959
Total liabilities	Total liabilities	265,504		224,241		Total liabilities	343,168		336,986

Class A common stock, $0.01 par value per share - 300,000 shares authorized, 19,209 shares issued and outstanding as of June 30, 2021, 18,304 shares issued and outstanding as of December 31, 2020		191		183
Class B common stock, $0.01 par value per share - 50,000 shares authorized, 17,586 issued and outstanding as of June 30, 2021, 18,447 shares issued and outstanding as of December 31, 2020		176		184
Class A common stock, $0.01 par value per share - 300,000 shares authorized, 20,321 shares issued and outstanding as of March 31, 2022, 20,198 shares issued and outstanding as of December 31, 2021						Class A common stock, $0.01 par value per share - 300,000 shares authorized, 20,321 shares issued and outstanding as of March 31, 2022, 20,198 shares issued and outstanding as of December 31, 2021	201		200
Class B common stock, $0.01 par value per share - 50,000 shares authorized, 16,808 issued and outstanding as of March 31, 2022, 16,909 shares issued and outstanding as of December 31, 2021						Class B common stock, $0.01 par value per share - 50,000 shares authorized, 16,808 issued and outstanding as of March 31, 2022, 16,909 shares issued and outstanding as of December 31, 2021	169		170
Additional paid in capital	Additional paid in capital	36,579		29,371		Additional paid in capital	52,589		46,281
Accumulated deficit	Accumulated deficit	(33,527)		(34,614)		Accumulated deficit	(63,406)		(60,671)
Total stockholders' equity	Total stockholders' equity	3,419		(4,876)		Total stockholders' equity	(10,447)		(14,020)
Non-controlling interests	Non-controlling interests	(30,920)		(33,528)		Non-controlling interests	(57,450)		(55,168)
Total equity	Total equity	(27,501)		(38,404)		Total equity	(67,897)		(69,188)
Total liabilities and equity	Total liabilities and equity	$	238,003	$	185,837	Total liabilities and equity	$	275,271	$	267,798

See Notes to the Condensed Consolidated Financial Statements

Goosehead Insurance, Inc.

Condensed Consolidated Statements of Stockholders' Equity

(Unaudited)

(In thousands)


	Issued shares of Class A common stock	Issued shares of Class B common stock	Class A Common stock	Class B Common Stock	Additional paid in capital	Accumulated deficit	Total stockholders' equity	Non-controlling interest	Total equity
Balance, January 1, 2022	20,198	16,909	200	170	46,281	(60,671)	(14,020)	(55,168)	(69,188)

Net loss	—	—	—	—	—	(2,257)	(2,257)	(3,126)	(5,383)
Exercise of stock options	19	—	—	—	256	—	256	—	256
Equity-based compensation	—	—	—	—	5,788	—	5,788	—	5,788
Activity under employee stock purchase plan	3	—	—	—	214	—	214	—	214
Redemption of LLC Units	101	(101)	1	(1)	(344)	—	(344)	344	—
Deferred tax adjustments related to Tax Receivable Agreement	—	—	—	—	394	—	394	22	416
Reallocation of Non-controlling interest	—	—	—	—	—	(478)	(478)	478	—
Balance March 31, 2022	20,321	16,808	201	169	52,589	(63,406)	(10,447)	(57,450)	(67,897)


		Issued shares of Class A common stock	Issued shares of Class B common stock	Class A Common stock	Class B Common Stock	Additional paid in capital	Accumulated deficit	Total stockholders' equity	Non-controlling interest	Total equity		Issued shares of Class A common stock	Issued shares of Class B common stock	Class A Common stock	Class B Common Stock	Additional paid in capital	Accumulated deficit	Total stockholders' equity	Non-controlling interest	Total equity
Balance, January 1, 2021	Balance, January 1, 2021	18,304	18,447	183	184	29,371	(34,614)	(4,876)	(33,528)	(38,404)	Balance, January 1, 2021	18,304	18,447	183	184	29,371	(34,614)	(4,876)	(33,528)	(38,404)

Net income		—	—	—	—	—	(396)	(396)	(693)	(1,089)
Net loss											Net loss	—	—	—	—	—	(396)	(396)	(693)	(1,089)
Exercise of stock options	Exercise of stock options	9		—		226		226		226	Exercise of stock options	9		—		226		226		226
Equity-based compensation	Equity-based compensation	—	—	—	—	1,941	—	1,941	—	1,941	Equity-based compensation	—	—	—	—	1,941	—	1,941	—	1,941
Activity under employee stock purchase plan	Activity under employee stock purchase plan	2	—	—	—	205	—	205	—	205	Activity under employee stock purchase plan	2	—	—	—	205	—	205	—	205
Redemption of LLC Units	Redemption of LLC Units	133	(133)	1	(1)	(249)	—	(249)	249	0	Redemption of LLC Units	133	(133)	1	(1)	(249)	—	(249)	249	—
Deferred tax adjustments related to Tax Receivable Agreement	Deferred tax adjustments related to Tax Receivable Agreement	—	—	—	—	798	—	798	18	816	Deferred tax adjustments related to Tax Receivable Agreement	—	—	—	—	798	—	798	18	816
Reallocation of Non-controlling interest	Reallocation of Non-controlling interest						2	2	(2)	0	Reallocation of Non-controlling interest	—	—	—	—	—	2	2	(2)	—
Balance March 31, 2021	Balance March 31, 2021	18,448	18,314	184	183	32,292	(35,008)	(2,349)	(33,956)	(36,305)	Balance March 31, 2021	18,448	18,314	184	183	32,292	(35,008)	(2,349)	(33,956)	(36,305)
Net income		—	—	—	—	—	1,487	1,487	1,649	3,136
Exercise of stock options		31	—	—	—	439	—	439	—	439
Equity-based compensation		—	—	—	—	1,851	—	1,851	—	1,851
Activity under employee stock purchase plan		2	—	—	—	214	—	214	—	214
Redemption of LLC Units		728	(728)	7	(7)	(1,280)	—	(1,280)	1,280	0
Deferred tax adjustments related to Tax Receivable Agreement		—	—	—	—	3,063	—	3,063	101	3,164
Reallocation of Non-controlling interest		—	—	—	—	—	(6)	(6)	6	0
Balance June 30, 2021		19,209	17,586	191	176	36,579	(33,527)	3,419	(30,920)	(27,501)

Issued shares of Class A common stock Issued shares of Class B common stock Class A Common stock Class B Common Stock Additional paid in capital Accumulated deficit Total stockholders' equity Non-controlling interest Total equity
Balance, January 1, 2020 15,238 21,055 152 210 14,442 (23,811) (9,007) (22,000) (31,007)
Distributions — — — — — — — (1,003) (1,003)
Net income — — — — — (156) (156) (140) (296)
Equity-based compensation — — — — 498 — 498 — 498
Activity under employee stock purchase plan 3 — — — 116 — 116 — 116
Redemption of LLC Units 791 (791) 8 (8) (869) — (869) 869 0
Deferred tax adjustments related to Tax Receivable Agreement — — — — 1,704 — 1,704 — 1,704
Balance March 31, 2020 16,032 20,264 160 202 15,891 (23,967) (7,714) (22,274) (29,988)
Distributions — — — — — — — (859) (859)
Net income — — — — — 3,379 3,379 4,007 7,386
Exercise of stock options 241 — 3 — 2,404 — 2,407 — 2,407
Equity-based compensation — — — — 1,416 — 1,416 — 1,416
Activity under employee stock purchase plan 2 — — — 138 — 138 — 138
Redemption of LLC Units 809 (809) 8 (8) (762) — (762) 762 0
Deferred tax adjustments related to Tax Receivable Agreement — — — — 2,261 — 2,261 53 2,314
Reallocation of Non-controlling interest — — — — 63 63 (63) 0
Balance June 30, 2020 17,084 19,455 171 194 21,348 (20,525) 1,188 (18,374) (17,186)
See Notes to the Condensed Consolidated Financial Statements

`Goosehead Insurance, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)


		Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net income		$	2,047	$	7,090
Adjustments to reconcile net income to net cash provided by operating activities:
Net loss						Net loss	$	(5,383)	$	(1,089)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities:						Adjustments to reconcile net loss to net cash provided by (used for) operating activities:
Depreciation and amortization	Depreciation and amortization	2,264		1,540		Depreciation and amortization	1,632		1,066

Bad debt expense	Bad debt expense	1,093		628		Bad debt expense	796		447
Equity-based compensation	Equity-based compensation	3,793		1,914		Equity-based compensation	5,788		1,941
Impacts of Tax Receivable Agreement	Impacts of Tax Receivable Agreement	20,628		22,472		Impacts of Tax Receivable Agreement	2,235		3,420
Deferred income taxes	Deferred income taxes	(20,772)		(21,869)		Deferred income taxes	(2,885)		(3,574)
Noncash lease activity	Noncash lease activity	5,080		0		Noncash lease activity	1,004		13
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:

Receivable from franchisees	Receivable from franchisees	(6,112)		(3,682)		Receivable from franchisees	(2,397)		(3,694)
Commissions and agency fees receivable	Commissions and agency fees receivable	11,745		(1,235)		Commissions and agency fees receivable	2,727		13,424
Prepaid expenses	Prepaid expenses	(3,689)		(2,994)		Prepaid expenses	(5,673)		(3,870)
Other assets	Other assets	(1,303)		(1,410)		Other assets	(1,743)		(1,337)
Accounts payable and accrued expenses	Accounts payable and accrued expenses	(1,649)		(1,546)		Accounts payable and accrued expenses	(3,762)		(2,796)
Deferred rent		0		1,087
Contract liabilities	Contract liabilities	7,188		3,965		Contract liabilities	2,968		3,553
Premiums payable	Premiums payable	228		565		Premiums payable	(461)		(165)

Payments pursuant to the tax receivable agreement	Payments pursuant to the tax receivable agreement	(549)		(9)		Payments pursuant to the tax receivable agreement	—		549
Net cash provided by operating activities		19,992		6,516
Net cash provided by (used for) operating activities						Net cash provided by (used for) operating activities	(5,154)		7,888
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:

Proceeds from notes receivable	Proceeds from notes receivable	17		18		Proceeds from notes receivable	10		10
Purchase of software	Purchase of software	(1,369)		(142)		Purchase of software	(773)		(165)
Purchase of property and equipment	Purchase of property and equipment	(7,934)		(3,969)		Purchase of property and equipment	(1,728)		(1,945)
Net cash used for investing activities	Net cash used for investing activities	(9,286)		(4,093)		Net cash used for investing activities	(2,491)		(2,100)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Debt issuance costs		0		(677)

Repayment of note payable	Repayment of note payable	(1,500)		(26,821)		Repayment of note payable	(625)		(500)
Proceeds from notes payable		0		64,821

Proceeds from the issuance of Class A common stock	Proceeds from the issuance of Class A common stock	1,084		2,662		Proceeds from the issuance of Class A common stock	470		431
Member distributions and dividends		0		(1,862)
Net cash provided by (used for) financing activities		(416)		38,123
Net increase in cash and restricted cash		10,290		40,546

Net cash used for financing activities						Net cash used for financing activities	(155)		(69)
Net decrease in cash and restricted cash						Net decrease in cash and restricted cash	(7,800)		5,719
Cash and cash equivalents, and restricted cash, beginning of period	Cash and cash equivalents, and restricted cash, beginning of period	26,236		15,260		Cash and cash equivalents, and restricted cash, beginning of period	30,479		26,236
Cash and cash equivalents, and restricted cash, end of period	Cash and cash equivalents, and restricted cash, end of period	$	36,526	$	55,806	Cash and cash equivalents, and restricted cash, end of period	$	22,679	$	31,955

Supplemental disclosures of cash flow data:	Supplemental disclosures of cash flow data:					Supplemental disclosures of cash flow data:
Cash paid during the year for interest	Cash paid during the year for interest	1,015		795		Cash paid during the year for interest	1,086		535
Cash paid for income taxes	Cash paid for income taxes	262		250		Cash paid for income taxes	9		—

See Notes to the Condensed Consolidated Financial Statements

109


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

1. Organization

Goosehead Insurance, Inc. (“GSHD”) is the sole managing member of Goosehead Financial, LLC (“GF”) and has the sole voting power and control of management of GF. Accordingly, GSHD consolidates the financial results of GF and reports non-controlling interest in GSHD’s condensed consolidated financial statements.

GF was organized on January 1, 2016 as a Delaware Limited Liability Company and is headquartered in Westlake, TX.

GSHD (collectively with its consolidated subsidiaries, the “Company”) provides personal and commercial property and casualty insurance brokerage services for its clients through a network of corporate-owned agencies and franchise units across the nation.

The Company had 1115 and 910 corporate-owned locations in operation at ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively. Franchisees are provided access to insurance Carrier Appointments, product training, technology infrastructure, client service centers and back office services. During the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ the Company onboarded ~~108~~113 and 60117 franchise locations, respectively, and had ~~1,072~~1,268 and ~~730~~987 operating franchise locations as of ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively. ~~NaN~~No franchises were purchased by the Company during the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 or ~~2020.~~2021.

All intercompany accounts and transactions have been eliminated in consolidation.

2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying condensed consolidated financial statements of the Company have been prepared in accordance with the instructions to Form 10-Q. Therefore, they do not include all of the annual disclosures required by accounting principles generally accepted in the United States of America ("GAAP"). However, in the opinion of management, these statements include all adjustments, consisting of normal recurring adjustments, which are necessary for a fair presentation of the condensed consolidated financial positions at ~~June 30,~~March 31, 2022 and December 31, 2021, the condensed consolidated results of operations, stockholders' equity and statements of cash flows for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~2021. The interim period condensed consolidated financial statements should be read in conjunction with the Consolidated Financial Statements that are included in the Annual Report on Form 10-K.

In accordance with Accounting Standards Codification 280 "Segment Reporting", the Company began reporting 1 operating segment due to changes in how the Company's chief operating decision maker assesses the Company's performance and allocates resources. See Note 12 "Segment Reporting".

The results of operations for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 are not necessarily indicative of the results that can be expected for the entire year. The Company experiences seasonal fluctuations of its revenue due to the timing of contingent commission revenue recognition and trends in housing market activity.

Impact of the Coronavirus (“COVID-19”) Pandemic

The extent to which the COVID-19 pandemic and the related economic impact may affect our financial condition or results of operations is uncertain. The extent of the impact on our operational and financial performance will depend on various factors, including the duration and spread of the outbreak and its impact on home sales and consumer spending. To date, the pandemic has not increased our costs of or access to capital under our term note and revolving credit facility, and we do not believe it is reasonably likely to do so in the future. In addition, we do not believe that the pandemic will affect our ongoing ability to meet the covenants in our debt instruments, including under our term note and revolving credit facility. To date, the pandemic has not impacted the collectability of receivables or adversely affected our ability to generate new business, add new franchises, or retain existing franchises or policies. Changes in consumer behavior linked to the COVID-19 pandemic may have contributed to reduced loss ratios through the twelve months ended December 31, 2020, increasing the amount of revenue from Contingent Commissions the Company received. Due to the nature of our business, the effect of the COVID-19 pandemic may not be fully reflected in our results of operations until future periods.


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent liabilities at the date


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

of the financial statements, and the reported amounts of revenues and expenses during the reported period. Accordingly, actual results could differ from those estimates as more information becomes known.

Income Taxes

The Company accounts for income taxes pursuant to the asset and liability method which requires the recognition of deferred income tax assets and liabilities related to the expected future tax consequences arising from temporary differences between the carrying amounts and tax bases of assets and liabilities based on enacted statutory tax rates applicable to the periods in which the temporary differences are expected to reverse. Any effects of changes in income tax rates or laws are included in income tax expense in the period of enactment.

Restricted Cash

The Company holds premiums received from the insured, but not yet remitted to the insurance Carrier in a fiduciary capacity. Premiums received but not yet remitted included in restricted cash were ~~$1.6~~$1.5 million and ~~$1.5~~$1.2 million as of ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively.

The following is a reconciliation of our cash and restricted cash balances as presented in the condensed consolidated statements of cash flows for the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021 ~~and 2020~~ (in thousands):


		June 30,					March 31,
		2021		2020			2022		2021
Cash and cash equivalents	Cash and cash equivalents	$	34,975	$	54,318	Cash and cash equivalents	$	21,187	$	30,797
Restricted cash	Restricted cash	1,551		1,488		Restricted cash	1,492		1,158
Cash and cash equivalents, and restricted cash	Cash and cash equivalents, and restricted cash	$	36,526	$	55,806	Cash and cash equivalents, and restricted cash	$	22,679	$	31,955

~~Recently Issued Accounting Pronouncements~~

~~Reference Rate Reform (ASU 2020-04)~~: In March 2020, the Financial Accounting Standards Board issued ASU 2020-04. Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional expedients and exceptions for applying U.S. GAAP if certain criteria are met to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued. ASU 2020-04 became effective on March 12, 2020 and may be applied prospectively through December 31, 2022. A substantial portion of our indebtedness bears interest at variable interest rates, primarily based on USD-LIBOR. The adoption of ASU 2020-04 did not have a material impact on our condensed consolidated financial statements. The standard will ease, if warranted, the administrative requirements for accounting for the future effects of the rate reform. We continue to monitor the impact the discontinuance of LIBOR will have on our contracts and other transactions.

~~Recently~~0Recently adopted accounting pronouncements

Simplifying the Accounting for Income Taxes (ASU 2019-12): In 2019, the Financial Accounting Standards Board issued ASU 2019-12 to simplify the accounting for income taxes. The guidance primarily addresses how to (1) recognize a deferred tax liability after we transition to or from the equity method of accounting, (2) evaluate if a step-up in the tax basis of goodwill is related to a business combination or is a separate transaction, (3) recognize all of the effects of a change in tax law in the period of enactment, including adjusting the estimated annual tax rate, and (4) include the amount of tax based on income in the income tax provision and any incremental amount as a tax not based on income for hybrid tax regimes. We adopted the guidance in the first quarter of 2021. The adoption did not have a material impact on our condensed consolidated financial statements or related disclosures.

Reference Rate Reform (ASU 2020-04): In March 2020, the Financial Accounting Standards Board issued ASU 2020-04. Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional expedients and exceptions for applying U.S. GAAP if certain criteria are met to contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued. ASU 2020-04 is effective from March 12, 2020 through December 31, 2022. A substantial portion of our indebtedness bears interest at variable interest rates, primarily based on USD-LIBOR. The adoption of ASU 2020-04 did not have a material impact on our consolidated financial statements. The standard will ease, if warranted, the administrative requirements for accounting for the future effects of the rate reform. Our debt agreement contains a provision to move to the Secured Overnight Financing Rate ("SOFR") if or when LIBOR is phased out.


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

3. Revenue

Commissions and fees

The Company earns new and renewal commissions paid by insurance Carriers and fees paid by its clients for the binding of insurance coverage. The transactions price is set as the estimated commissions to be received over the term of the policy based on an estimate of premiums placed, policy changes and cancellations, net of a constraint.


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

These commissions and fees are earned at a point in time upon the effective date of bound insurance coverage, as no performance obligation exists after coverage is bound.

For Agency Fees, the Company enters into a contract with the insured, in which the Company's performance obligation is to place an insurance policy. The transaction price of the agency fee is set at the time the sale is agreed upon, and is included in the contract. Agency Fee revenue is recognized at a point in time, which is the effective date of the policy.

Contingent commission revenue is generated from contracts between the Company and insurance carriers, for which the Company is compensated for certain growth, profitability, or other performance-based metrics. The performance obligations for contingent commissions will vary by contract, but generally include the Company increasing profitable written premium with the insurance carrier. The transaction price for ~~Contingent Commissions~~contingent commissions is estimated based on all available information and is recognized over time as the Company completes its performance obligations, as the underlying policies are placed, net of a constraint.

Franchise revenues

Franchise revenues include initial franchise fees and ongoing new and renewal royalty fees from franchisees.

Revenue from ~~Initial Franchise Fees~~initial franchise fees is generated from a contract between the Company and a franchisee. The Company's performance obligation is to provide initial training, onboarding, ongoing support and use of the Company's business operations over the period of the franchise agreement. The transaction price is set by the franchise agreement and revenue is recognized over time as the Company completes its performance obligations.

Revenue from ~~New~~new and ~~Renewal Royalty Fees~~renewal royalty fees is recorded by applying the sales- and usage-based royalties exception. Under the sales- and usage-based exception,the Company estimates the anticipated amount of the royalties to be received over the term of the policy based on an estimate of premiums placed by the franchisee, policy changes, and cancellations, net of a constraint. Revenue from ~~Royalty Fees~~royalty fees is recognized over time as the placement of the underlying policies occur.

Contract costs

Additionally, the Company has evaluated ASC Topic 340 - Other Assets and Deferred Cost (“ASC 340”) which requires companies to defer certain incremental cost to obtain customer contracts, and certain costs to fulfill customer contracts.

Incremental cost to obtain - The adoption of ASC 340 resulted in the Company deferring certain costs to obtain customer contracts primarily as they relate to commission-based compensation plans infor the ~~Franchise Channel,~~franchise sales team, in which the Company pays an incremental amount of compensation on new Franchise Agreements. These incremental costs are deferred and amortized over a 10-year period, which is consistent with the term of the contract.

Costs to fulfill - The Company has evaluated the need to capitalize costs to fulfill customer contracts and has determined that there are no costs that meet the definition for capitalization under ASC 340.

~~Disaggregation of Revenue~~

~~The following table disaggregates revenue by Segment and source~~ ~~(in thousands)~~:

1312


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Three Months Ended June 30, 2021: Franchise Channel Corporate Channel Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions $ 0 $ 10,310 $ 10,310
New Business Commissions 0 5,944 5,944
Agency Fees 0 3,105 3,105
Contingent Commissions 1,136 558 1,694
Franchise revenues
Renewal Royalty Fees 11,670 0 11,670
New Business Royalty Fees 3,680 0 3,680
Initial Franchise Fees 1,458 0 1,458
Other Franchise Revenues 33 0 33
Interest Income 279 0 279
Total Revenues $ 18,256 $ 19,917 $ 38,173
Timing of revenue recognition:
Transferred at a point in time $ 0 $ 19,359 $ 19,359
Transferred over time 18,256 558 18,814
Total Revenues $ 18,256 $ 19,917 $ 38,173
Disaggregation of Revenue

Six Months Ended June 30, 2021: Franchise Channel Corporate Channel Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions $ 0 $ 18,067 $ 18,067
New Business Commissions 0 10,560 10,560
Agency Fees 0 5,529 5,529
Contingent Commissions 3,252 1,179 4,431
Franchise revenues —
Renewal Royalty Fees 20,416 0 20,416
New Business Royalty Fees 6,837 0 6,837
Initial Franchise Fees 2,890 0 2,890
Other Franchise Revenues 131 0 131
Interest Income 540 0 540
Total Revenues $ 34,066 $ 35,335 $ 69,401
Timing of revenue recognition:
Transferred at a point in time $ 0 $ 34,156 $ 34,156
Transferred over time 34,066 1,179 35,245
Total Revenues $ 34,066 $ 35,335 $ 69,401
The following table disaggregates revenue by source (in thousands):


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)


Three Months Ended June 30, 2020:		Franchise Channel		Corporate Channel		Total
									Three Months Ended March 31, 2022		Three Months Ended March 31, 2021
Type of revenue stream:	Type of revenue stream:							Type of revenue stream:
Commissions and agency fees	Commissions and agency fees							Commissions and agency fees
Renewal Commissions	Renewal Commissions	$	0	$	7,718	$	7,718	Renewal Commissions	$	10,207	$	7,757
New Business Commissions	New Business Commissions	0		4,329		4,329		New Business Commissions	5,367		4,616
Agency Fees	Agency Fees	0		2,185		2,185		Agency Fees	2,637		2,424
Contingent Commissions	Contingent Commissions	2,774		1,242		4,016		Contingent Commissions	1,798		2,737
Franchise revenues	Franchise revenues							Franchise revenues
Renewal Royalty Fees	Renewal Royalty Fees	7,903		0		7,903		Renewal Royalty Fees	14,002		8,746
New Business Royalty Fees	New Business Royalty Fees	2,599		0		2,599		New Business Royalty Fees	4,292		3,157
Initial Franchise Fees	Initial Franchise Fees	901		0		901		Initial Franchise Fees	2,296		1,432
Other Franchise Revenues	Other Franchise Revenues	81		0		81		Other Franchise Revenues	360		98
Interest Income	Interest Income	192		0		192		Interest Income	319		261
Total Revenues	Total Revenues	$	14,450	$	15,474	$	29,924	Total Revenues	$	41,278	$	31,228

Timing of revenue recognition:	Timing of revenue recognition:							Timing of revenue recognition:
Transferred at a point in time	Transferred at a point in time	$	0	$	14,232	$	14,232	Transferred at a point in time	$	18,211	$	14,797
Transferred over time	Transferred over time	14,450		1,242		15,692		Transferred over time	23,067		16,431
Total Revenues	Total Revenues	$	14,450	$	15,474	$	29,924	Total Revenues	$	41,278	$	31,228

Six Months Ended June 30, 2020: Franchise Channel Corporate Channel Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions $ 0 $ 13,451 $ 13,451
New Business Commissions 0 7,662 7,662
Agency Fees 0 3,871 3,871
Contingent Commissions 3,468 1,607 5,075
Franchise revenues
Renewal Royalty Fees 13,289 0 13,289
New Business Royalty Fees 4,647 0 4,647
Initial Franchise Fees 1,879 0 1,879
Other Franchise Revenues 114 0 114
Interest Income 361 0 361
Total Revenues $ 23,758 $ 26,591 $ 50,349
Timing of revenue recognition:
Transferred at a point in time $ 0 $ 24,984 $ 24,984
Transferred over time 23,758 1,607 25,365
Total Revenues $ 23,758 $ 26,591 $ 50,349


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Contract Balances

The following table provides information about receivables, cost to obtain, and contract liabilities from contracts with customers (in thousands):


		June 30, 2021	December 31, 2020		Increase/(decrease)			March 31, 2022		December 31, 2021		Increase/(decrease)
Cost to obtain franchise contracts(1)	Cost to obtain franchise contracts(1)	1,724	$	1,412	$	312	Cost to obtain franchise contracts(1)	$	2,196	$	1,973	$	223
Commissions and agency fees receivable, net(2)	Commissions and agency fees receivable, net(2)	6,063	18,604		(12,541)		Commissions and agency fees receivable, net(2)	8,804		12,056		(3,252)
Receivable from franchisees(2)	Receivable from franchisees(2)	26,078	20,279		5,799		Receivable from franchisees(2)	31,789		29,673		2,116
Contract liability(3)		41,389	34,201		7,188
Contract liabilities(2)(3)							Contract liabilities(2)(3)	51,576		48,608		2,968

(1) Cost to obtain franchise contracts is included in Other assets on the condensed consolidated balance sheets.

(2) Includes both the current and long term portion of this balance.

(3) Initial Franchise Fees to be recognized over the life of the ~~contract~~contract.

The Company records Franchise ~~fees received by the Company are recorded~~Fees as contract liabilities on the Condensed Consolidated Balance ~~Sheets.~~Sheets when the agreement is executed. Contract liabilities are reduced as fees are recognized in revenue over the ~~term~~expected life of the franchise license. As the term of the franchise license is typically ten years, substantially all of the franchise fee revenue recognized in the period ended ~~June 30, 2021~~March 31, 2022 was included in the contract liabilities balance as of December 31, ~~2020.~~2021.

The weighted average remaining amortization period for contract liabilities related to open franchises is ~~8.4~~8.1 years.


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Significant changes in contract liabilities are as follows (in thousands):



Contract ~~liability~~liabilities at December 31, ~~2020~~2021	$	~~34,201~~48,608
Revenue recognized during the period	~~(2,890)~~2,296
New deferrals(1)	~~10,078~~672
Contract ~~liability~~liabilities at ~~June 30, 2021~~March 31, 2022	~~41,389~~51,576

(1) Initial Franchise Fees where the consideration is received from the customer for services which are to be transferred to the Franchisee over the ~~term~~expected life of the Franchise Agreement

4. Franchise Fees Receivable

The balance of Franchise fees receivable included in Receivable from franchisees consisted of the following (in thousands):


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
Franchise fees receivable(1)	Franchise fees receivable(1)	$	32,358	$	25,757	Franchise fees receivable(1)	$	43,703	$	40,171
Less: Unamortized discount(1)	Less: Unamortized discount(1)	(8,008)		(6,553)		Less: Unamortized discount(1)	(10,557)		(9,518)
Less: Allowance for uncollectible franchise fees(1)	Less: Allowance for uncollectible franchise fees(1)	(140)		(149)		Less: Allowance for uncollectible franchise fees(1)	(388)		(303)
Net franchise fees receivable(1)	Net franchise fees receivable(1)	$	24,210	$	19,055	Net franchise fees receivable(1)	$	32,758	$	30,350

(1) Includes both the current and long term portion of this balance


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Activity in the allowance for uncollectible franchise fees was as follows (in thousands):


Balance at December 31, 2021	$	303
Charges to bad debts	271
Write offs	(186)
Balance at March 31, 2022	$	388

Balance at December 31, 2020	$	149
Charges to bad debts	~~296~~161
Write offs	~~(305)~~(150)
Balance at ~~June 30,~~March 31, 2021	$	~~140~~

~~Balance at December 31, 2019~~	$	52
~~Charges to bad debts~~	~~137~~
~~Write offs~~	~~(97)~~
~~Balance at June 30, 2020~~	$	92160

5. Allowance for Uncollectible Agency Fees

Activity in the allowance for uncollectible Agency Fees was as follows (in thousands):


Balance at December 31, 2021	$	489
Charges to bad debts	525
Write offs	(499)
Balance at March 31, 2022	$	515

Balance at December 31, 2020	$	468
Charges to bad debts	~~797~~286
Write offs	~~(708)~~(307)
Balance at ~~June 30,~~March 31, 2021	$	~~557~~

~~Balance at December 31, 2019~~	$	~~178~~
~~Charges to bad debts~~	~~491~~
~~Write offs~~	~~(359)~~
~~Balance at June 30, 2020~~	$	~~310~~447

~~6. Property and equipment~~

~~Property and equipment consisted of the following~~ ~~(in thousands)~~:
June 30, 2021 December 31, 2020
Furniture & fixtures $ 5,897 $ 4,404
Computer equipment 3,164 2,453
Network equipment 389 352
Phone system 937 937
Leasehold improvements 22,059 16,534
Total 32,446 24,680
Less accumulated depreciation (9,828) (8,030)
Property and equipment, net $ 22,618 $ 16,650

~~7. Debt~~

On March 6, 2020, the Company refinanced its $13.0 million revolving credit facility and $40.0 million term note payable to a $25.0 million revolving credit facility and $80.0 million term note payable to finance general corporate purposes. The Company also has the right, subject to approval by the administrative agent and each issuing bank,


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

6. Property and equipment

Property and equipment consisted of the following (in thousands):


	March 31, 2022		December 31, 2021
Furniture & fixtures	$	7,647	$	7,283
Computer equipment	3,074		3,369
Network equipment	314		514
Phone system	326		937
Leasehold improvements	24,431		25,115
Total	35,792		37,218
Less accumulated depreciation	(10,535)		(12,285)
Property and equipment, net	$	25,257	$	24,933

Depreciation expense was $1.4 million and $0.9 million for three months ended March 31, 2022 and 2021.

7. Debt

On July 21, 2021, the Company refinanced its $25.0 million revolving credit facility and $80.0 million term note payable to a $50.0 million revolving credit facility and $100.0 million term note payable to finance general corporate purposes and the special dividend. The Company also has the right, subject to approval by the administrative agent and each issuing bank, to increase the commitments under the credit facilities by an additional ~~$50.0~~$25.0 million. ~~As part of the refinancing, $0.2 million of debt issuance costs from previous debt were immediately recognized as interest expense.~~

The ~~$25.0~~$50.0 million revolving credit facility accrues interest on amounts drawn at an initial interest rate of LIBOR plus 2.50%, then at an interest rate determined by the Company's leverage ratio for the preceding period. At ~~June 30, 2021~~March 31, 2022 the Company was accruing interest at LIBOR plus ~~200~~250 basis points. At ~~June 30, 2021,~~March 31, 2022, the Company had ~~$5.0~~$25.0 million drawn against the ~~revolver~~revolving credit facility and had a letter of credit of ~~$0.3~~$0.2 million applied against the maximum borrowing availability, payable on ~~March 6, 2023.~~July 21, 2026. Thus, amounts available to draw totaled ~~$19.7~~$24.8 million. The revolving credit facility is collateralized by substantially all the Company’s assets, which includes rights to future commissions.

The term note is payable in quarterly installments of ~~$0.5~~$0.6 million the first twelve months, ~~$1.0~~$1.3 million the next twelve months, $1.9 million the next twelve months, and ~~$2.0~~$2.5 million the last ~~twelve~~twenty-four months, with a balloon payment on ~~March 6, 2023.~~July 21, 2026. The note is collateralized by substantially all of the Company’s assets, which includes rights to future commissions. Interest is calculated initially at LIBOR plus 2.50%, then at an interest rate based on the Company's leverage ratio for the preceding period. At ~~June 30, 2021~~March 31, 2022 the Company was accruing interest at LIBOR plus ~~200~~250 basis points. ~~On June 24, 2020 the Company drew down the remaining $37.9 million of the term loan. As of June 30, 2021, the Company had $77.0 million of the term note drawn.~~

The interest rate for each leverage ratio tier ~~are~~is as follows:


Leverage Ratio			Interest Rate
< 1.50x			LIBOR + 175 bps
> 1.50x			LIBOR + 200 bps
> 2.50x			LIBOR + 225 bps
> 3.50x			LIBOR + 250 bps


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Maturities of the term note payable for the next ~~four~~five years are as follows (in thousands):


		Amount			Amount
2021		2,000
2022	2022	7,000		2022	3,750
2023	2023	68,000		2023	6,875
2024				2024	9,375
2025				2025	10,000
2026				2026	68,125
Total	Total	$	77,000	Total	$	98,125

The Company’s note payable agreement contains certain restrictions and covenants. Under these restrictions, the Company is limited in the amount of debt incurred and distributions payable. As of March 31, 2022, the Company's maximum allowable trailing twelve months debt-to-EBITDA ratio, as defined by the credit agreement, was 4.5x. In addition, the credit agreement contains certain change of control provisions that, if broken, would trigger a default. Finally, the Company must maintain certain financial ratios. As of ~~June 30, 2021,~~March 31, 2022, the Company was in compliance with these covenants.

Because of both instruments’ variable interest rate, the note payable balance at ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, approximates fair value using Level 2 inputs, described below.

The framework for measuring fair value provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy are described as follows:

•Level 1—Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets.

•Level 2—Significant other observable inputs other than Level 1 prices such as quoted prices in markets that are not active, quoted prices for similar assets or other inputs that are observable, either directly or indirectly, for substantially the full term of the asset.


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

•Level 3—Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

8. Income Taxes

~~As a result of the Reorganization Transactions and the Offering,~~ GSHD ~~became~~is the sole managing member of GF, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, GF is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by GF is passed through to and included in the taxable income or loss of its members, including GSHD, on a pro rata basis. GSHD is subject to U.S. federal income taxes, in addition to state and local income taxes, with respect to GSHD's allocable share of income of GF.

Income tax expense (benefit)

Provision for/(benefit from) income taxes for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 was ~~$223 thousand and $(71) thousand~~$(1.6) million compared to ~~$(240) thousand and $(281)~~$(294) thousand for the three ~~and six~~ months ended ~~June 30, 2020.~~March 31, 2021. The effective tax rate was ~~7% and (4)%~~23% for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 and ~~(3)% and (4)%~~21% for the three ~~and six~~ months ended ~~June 30, 2020.~~March 31, 2021. The increase in the effective tax rate for the three months ended ~~June 30, 2021~~March 31, 2022 compared to the three months ended ~~June 30, 2020~~March 31, 2021 was primarily due to a decrease in exercises of employee stock ~~options and decrease in pre-tax book income. The effective tax rate remained flat for the six months ended June 30, 2021 compared to the six months ended June 30, 2020.~~options.

Deferred taxes


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Deferred tax assets at ~~June 30, 2021~~March 31, 2022 were ~~$98.1~~$129.0 million compared to ~~$73.4~~$125.7 million at December 31, ~~2020.~~2021. The primary contributing factor to the increase in deferred tax assets is additional redemptions of LLC Units of GF for shares of Class A common stock of GSHD during the ~~six~~three months ended ~~June 30, 2021.~~March 31, 2022.

Tax Receivable Agreement

GF intends to make an election under Section 754 of the Internal Revenue Code of 1986, as amended, and the regulations thereunder (the “Code”) effective for each taxable year in which a redemption or exchange of LLC Units and corresponding Class B common stock for shares of Class A common stock occurs. Future taxable redemptions or exchanges are expected to result in tax basis adjustments to the assets of GF that will be allocated to the Company and thus produce favorable tax attributes. These tax attributes would not be available to GSHD in the absence of those transactions. The anticipated tax basis adjustments are expected to reduce the amount of tax that GSHD would otherwise be required to pay in the future.

GSHD entered into a tax receivable agreement with the Pre-IPO LLC Members on May 1, 2018 that provides for the payment by GSHD to the Pre-IPO LLC Members of 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax or franchise tax that GSHD actually realizes as a result of (i) any increase in tax basis in GSHD's assets and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the tax receivable agreement.

During the three ~~and six~~ months ended ~~June 30, 2021,~~March 31, 2022, an aggregate of ~~728,000 and 861,300~~100,690 LLC Units ~~respectively,~~ were redeemed by the Pre-IPO LLC Members for newly issued shares of Class A common stock. In connection with these redemptions, GSHD received ~~728,000 and 861,300~~100,690 LLC Units, which resulted in an increase in the tax basis of its investment in GF subject to the provisions of the tax receivable agreement. The Company recognized a liability for the TRA Payments due to the Pre-IPO LLC Members, representing 85% of the aggregate tax benefits the Company expects to realize from the tax basis increases related to the redemptions of LLC Units, after concluding it was probable that such TRA Payments would be paid based on its estimates of future taxable income. As of ~~June 30, 2021,~~March 31, 2022, the total amount of TRA Payments due to the Pre-IPO LLC Members under the tax receivable agreement was ~~$82.2~~$103.2 million, of which ~~$2.0~~$0.0 million was current and included in Accounts payables and accrued expenses on the Consolidated Balance Sheet. Future exchanges of LLC Units for Class A common stock will result in additional TRA payments.


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Uncertain tax positions

GSHD has determined there are 0no material uncertain tax positions as of ~~June 30, 2021.~~March 31, 2022.

9. Stockholders' Equity

Class A Common Stock

GSHD has a total of ~~19,209~~20,321 thousand shares of its Class A common stock outstanding at ~~June 30, 2021.~~March 31, 2022. Each share of Class A common stock holds economic rights and entitles its holder to 1 vote per share on all matters submitted to a vote of the stockholders of GSHD.

Class B Common Stock

GSHD has a total of ~~17,586~~16,808 thousand shares of its Class B common stock outstanding at ~~June 30, 2021.~~March 31, 2022. Each share of Class B common stock has no economic rights but entitles its holder to 1 vote per share on all matters submitted to a vote of the stockholders of GSHD.

Holders of Class A common stock and Class B common stock vote together as a single class on all matters presented to GSHD's shareholders for their vote or approval, except as otherwise required by applicable law, by agreement, or by GSHD's certificate of incorporation.

Earnings Per Share

The following table sets forth the calculation of basic earnings per share ("EPS") based on net income attributable to GSHD for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ divided by the basic weighted average number of Class A common stock as of ~~June 30,~~March 31, 2022 and March 31, 2021 ~~and June 30, 2020~~ (in thousands, except per share amounts). Diluted earnings per share of Class A common stock is computed by dividing net income attributable to GSHD by the weighted average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive ~~securities~~ ~~(in thousands, except per share amounts)~~.securities. The Company has not included the effects of conversion of Class B shares to Class A shares in ~~the diluted EPS calculation using the "if-converted" method, because doing so has no impact on diluted EPS.~~
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Numerator:
Income before taxes $ 3,359 $ 7,146 $ 1,976 $ 6,809
Less: income before taxes attributable to non-controlling interests 1,649 4,007 956 3,867
Income before taxes attributable to GSHD 1,710 3,139 1,020 2,942
Less: income tax expense (benefit) attributable to GSHD 223 (240) (71) (281)
Net income attributable to GSHD $ 1,487 $ 3,379 $ 1,091 $ 3,223
Denominator:
Weighted average shares of Class A common stock outstanding - basic 18,774 16,458 18,574 16,011
Effect of dilutive securities:
Stock options(1)
1,593 1,489 1,677 1,421
Weighted average shares of Class A common stock outstanding - diluted 20,367 17,947 20,251 17,432
Earnings per share of Class A common stock - basic $ 0.08 $ 0.21 $ 0.06 $ 0.20
Earnings per share of Class A common stock - diluted $ 0.07 $ 0.19 $ 0.05 $ 0.18

(1) 109 thousand and 78 thousand stock options were excluded from the computation of diluted earnings per share of Class A common stock for the three and six months ended June 30, 2021, respectively, because the effect would have been anti-dilutive.

2017


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

the diluted EPS calculation using the "if-converted" method, because doing so has no impact on diluted EPS.


	Three Months Ended March 31,
		2022		2021
Numerator:
Loss before taxes		$	(6,985)	$	(1,383)
Less: loss before taxes attributable to non-controlling interests		(3,126)		(693)
Loss before taxes attributable to GSHD		(3,859)		(690)
Less: income tax expense (benefit) attributable to GSHD		(1,602)		(294)
Net loss attributable to GSHD		$	(2,257)	$	(396)
Denominator:
Weighted average shares of Class A common stock outstanding - basic		20,240		18,375
Effect of dilutive securities:
Stock options(1)		—		—
Weighted average shares of Class A common stock outstanding - diluted		20,240		18,375

Earnings per share of Class A common stock - basic		$	(0.11)	$	(0.02)
Earnings per share of Class A common stock - diluted		$	(0.11)	$	(0.02)

(1) 2,300 and 1,808 stock options were excluded from the computation of diluted earnings per share of Class A common stock for the three months ended March 31, 2022 and 2021, respectively, because the effect would have been anti-dilutive.

10. Non-controlling interest

~~Following the Offering,~~ GSHD ~~became~~is the sole managing member of GF and, as a result, it consolidates the financial results of GF. GSHD reports a non-controlling interest representing the economic interest in GF held by the other members of GF.

On a quarterly basis, GF makes distributions to the LLC Unit holders on a pro rata basis to facilitate the LLC Unit holder's quarterly tax payments. For the three and six months ended June 30, 2021, GF made 0 distributions to LLC Unit holders. For the three and six months ended June 30, 2020, GF made distributions of $1.5 million and $3.3 million, of which $0.9 million and $1.9 million were made to Pre-IPO LLC Members. The remaining $0.7 million and $1.4 million were made to GSHD and were eliminated in consolidation.

Under the amended and restated Goosehead Financial, LLC Agreement, the Pre-IPO LLC Members have the right, from and after the completion of the Offering (subject to the terms of the amended and restated Goosehead Financial, LLC Agreement), to require GSHD to redeem all or a portion of their LLC Units for, at GSHD's election, newly-issued shares of Class A common stock on a 1-for-one basis or a cash payment equal to the volume weighted average market price of one share of GSHD's Class A common stock for each LLC Unit redeemed (subject to customary adjustments, including for stock splits, stock dividends and reclassifications) in accordance with the terms of the amended and restated Goosehead Financial, LLC Agreement. Additionally, in the event of a redemption request by a Pre-IPO LLC Member, GSHD may, at its option, effect a direct exchange of cash or Class A common stock for LLC Units in lieu of such a redemption. Shares of Class B common stock will be cancelled on a 1-for-one basis if GSHD, at the election of a Pre-IPO LLC Member, redeems or exchanges LLC Units of such Pre-IPO LLC Member pursuant to the terms of the amended and restated Goosehead Financial, LLC Agreement. Except for transfers to GSHD pursuant to the amended and restated Goosehead Financial, LLC Agreement or to certain permitted transferees, the Pre-IPO LLC Members are not permitted to sell, transfer or otherwise dispose of any LLC Units or shares of Class B common stock.

During the three ~~and six~~ months ended ~~June 30, 2021,~~March 31, 2022, an aggregate of ~~728 thousand and 861~~101 thousand LLC Units were redeemed by the non-controlling interest holders. Pursuant to the GF LLC Agreement, GSHD issued ~~728 thousand and 861~~101 thousand shares of Class A common stock in connection with these redemptions and received ~~728 thousand and 861~~101 thousand LLC Interests, increasing GSHD's ownership interest in GF. Simultaneously, and in connection with these redemptions, ~~728 thousand~~ and ~~861~~101 thousand shares of Class B common stock were surrendered and cancelled.


Goosehead Insurance, Inc.
Notes to the Condensed Consolidated Financial Statements (Unaudited)

The following table summarizes the ownership interest in GF as of ~~June 30, 2021~~March 31, 2022 (in thousands):


		June 30, 2021			March 31, 2022
		LLC Units	Ownership %		LLC Units	Ownership %
Number of LLC Units held by GSHD	Number of LLC Units held by GSHD	19,209	52.2%	Number of LLC Units held by GSHD	20,321	54.7%
Number of LLC Units held by non-controlling interest holders	Number of LLC Units held by non-controlling interest holders	17,586	47.8%	Number of LLC Units held by non-controlling interest holders	16,808	45.3%
Number of LLC Units outstanding	Number of LLC Units outstanding	36,795	100.0%	Number of LLC Units outstanding	37,129	100.0%

The weighted average ownership percentages for the applicable reporting periods are used to attribute net income to GSHD and the non-controlling interest holders. The non-controlling interest holders' weighted average ownership percentage for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 was ~~48.9% and 49.5%, respectively.~~


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

45.5%.

The following table summarizes the effects of changes in ownership in GF on the equity of GSHD for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021 ~~and 2020~~ as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Net income attributable to Goosehead Insurance Inc.	Net income attributable to Goosehead Insurance Inc.	$	1,487	$	3,379	$	1,091	$	3,223	Net income attributable to Goosehead Insurance Inc.		$	(2,257)	$	(396)
Transfers (to) from non-controlling interests:	Transfers (to) from non-controlling interests:									Transfers (to) from non-controlling interests:
Decrease in additional paid-in capital as a result of the redemption of LLC interests	Decrease in additional paid-in capital as a result of the redemption of LLC interests	(1,280)		(762)		(1,529)		(1,631)		Decrease in additional paid-in capital as a result of the redemption of LLC interests		(344)		(249)
Increase in additional paid-in capital as a result of activity under employee stock purchase plan	Increase in additional paid-in capital as a result of activity under employee stock purchase plan	214		138		418		254		Increase in additional paid-in capital as a result of activity under employee stock purchase plan		214		205
Total effect of changes in ownership interest on equity attributable to Goosehead Insurance Inc.	Total effect of changes in ownership interest on equity attributable to Goosehead Insurance Inc.	$	421	$	2,755	$	(20)	$	1,846	Total effect of changes in ownership interest on equity attributable to Goosehead Insurance Inc.		$	(2,387)	$	(440)

11. Equity-Based Compensation

Stock option expense was ~~$1.9 million and $3.8~~$5.8 million for the three ~~and six~~ months ended ~~June 30, 2021.~~March 31, 2022. Stock option expense was ~~$1.4 million and~~ $1.9 million for the three ~~and six~~ months ended ~~June 30, 2020.~~

On January 4, 2021, the Company granted an additional 153,500 stock options to its Board of Directors and Managing Directors at an exercise price equal to $131.87 per share. The weighted average grant date fair value of $47.43 per option was determined using the Black-Scholes valuation model using the following weighted average assumptions:


~~Expected volatility~~	45	%
~~Expected dividend yield~~	0	%
~~Expected term (in years)~~	~~4.25~~
~~Risk-free interest rate~~	~~0.29~~	%

March 31, 2021.

12. Segment Information

The Company’s Chief Operating Decision Maker, its Chief Executive Officer (“CEO”), reviews the financial information presented on a consolidated basis for purposes of allocating resources and evaluating its financial performance. Accordingly, the Company has 2determined that it operates in a single reportable ~~Segments: Corporate Channel and Franchise Channel. The Corporate Channel consists~~segment. As a result, GSHD has modified the presentation of company-owned and financed operations with employees who are hired, trained, and managed by Goosehead. The Franchise Channel network consists of Franchisee operations that are owned and managed by individual business owners. These business owners have a contractual relationship with Goosehead to use the Company's processes, systems, and back-office support team to sell insurance and manage their business. In exchange, Goosehead is entitled to an Initial Franchise Fee and ongoing royalty fees. Allocations of contingent commissions and certain operating expenses are based on reasonable assumptions and estimates primarily using revenue, headcount and other information. The Company’s chief operating decision maker uses net income 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”) as a performance measure to manage resources and make decisions about the business. Summarizedits segment financial information ~~concerning~~with retrospective application to all prior periods presented. All of the Company’s ~~reportable Segments is shown~~long-lived assets are located in the ~~following tables (in thousands). There are no intersegment sales, only interest income and interest expense related to an intersegment line of credit,~~United States. Since the Company operates in one operating segment, all ~~of which eliminate~~required financial segment information can be found in consolidation. The “Other” column includes any income and expenses not allocated to reportable Segments and corporate-related items, including equity-based compensation, certain legal expenses and interest related to the ~~note payable.~~


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Franchise Channel Corporate Channel Other Total
Three months ended June 30, 2021
Revenues:
Commissions and agency fees
Renewal Commissions $ 0 $ 10,310 $ 0 $ 10,310
Agency Fees 0 3,105 0 3,105
New Business Commissions 0 5,944 0 5,944
Contingent Commissions 1,136 558 0 1,694
Total Commissions and Agency Fees 1,136 19,917 0 21,053
Franchise revenue
Renewal Royalty Fees 11,670 0 0 11,670
New Business Royalty Fees 3,680 0 0 3,680
Initial Franchise Fees 1,458 0 0 1,458
Other Income 33 0 0 33
Total Franchise Revenues 16,841 0 0 16,841
Interest income
Interest Income 279 0 0 279
Total Interest Income 279 0 0 279
Total Revenues 18,256 19,917 0 38,173
Operating expenses:
Employee compensation and benefits, excluding equity based compensation 8,020 12,603 0 20,623
General and administrative expenses 4,927 4,402 805 10,134
Bad debts 135 511 0 646
Total Operating Expenses 13,082 17,516 805 31,403
Adjusted EBITDA 5,174 2,401 (805) 6,770
Other income (expense) 11 108 0 119
Equity based compensation 0 0 (1,852) (1,852)
Interest expense 0 0 (546) (546)
Depreciation and amortization (728) (404) 0 (1,132)
Taxes 0 0 (223) (223)
Net income (loss) $ 4,457 $ 2,105 $ (3,426) $ 3,136
June 30, 2021
Total Assets $ 94,489 $ 44,332 $ 99,182 $ 238,003


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Franchise
Channel Corporate
Channel Other Total
Three months ended June 30, 2020
Revenues:
Commissions and agency fees
Renewal Commissions $ 0 $ 7,718 $ 0 $ 7,718
Agency Fees 0 2,185 0 2,185
New Business Commissions 0 4,329 0 4,329
Contingent Commissions 2,774 1,242 0 4,016
Total Commissions and Agency Fees 2,774 15,474 0 18,248
Franchise revenue
Renewal Royalty Fees 7,903 0 0 7,903
New Business Royalty Fees 2,599 0 0 2,599
Initial Franchise Fees 901 0 0 901
Other Income 81 0 0 81
Total Franchise Revenues 11,484 0 0 11,484
Interest income
Interest Income 192 0 0 192
Total Interest Income 192 0 0 192
Total Revenues 14,450 15,474 0 29,924
Operating expenses:
Employee compensation and benefits, excluding equity based compensation 5,965 8,523 0 14,488
General and administrative expenses 1,934 2,621 809 5,364
Bad debts 56 263 0 319
Total Operating Expenses 7,955 11,407 809 20,171
Adjusted EBITDA 6,495 4,067 (809) 9,753
Equity based compensation 0 0 (1,416) (1,416)
Interest expense 0 0 (479) (479)
Depreciation and amortization (396) (316) 0 (712)
Taxes 0 0 240 240
Net income (loss) $ 6,099 $ 3,751 $ (2,464) $ 7,386
June 30, 2020
Total Assets $ 31,904 $ 21,818 $ 88,867 $ 142,589


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Franchise
Channel Corporate
Channel Other Total
Six months ended June 30, 2021
Revenues:
Commissions and agency fees
Renewal Commissions $ 0 $ 18,067 $ 0 $ 18,067
Agency Fees 0 5,529 0 5,529
New Business Commissions 0 10,560 0 10,560
Contingent Commissions 3,252 1,179 0 4,431
Total Commissions and Agency Fees 3,252 35,335 0 38,587
Franchise revenue
Renewal Royalty Fees 20,416 0 0 20,416
New Business Royalty Fees 6,837 0 0 6,837
Initial Franchise Fees 2,890 0 0 2,890
Other Income 131 0 0 131
Total Franchise Revenue 30,274 0 0 30,274
Interest income
Interest Income 540 0 0 540
Total Interest Income 540 0 0 540
Total 34,066 35,335 0 69,401
Operating expenses:
Employee compensation and benefits, excluding equity-based compensation 15,589 24,402 0 39,991
General and administrative expenses 9,140 8,908 1,360 19,408
Bad debts 296 797 0 1,093
Total 25,025 34,107 1,360 60,492
Adjusted EBITDA 9,041 1,228 (1,360) 8,909
Other income (expense) 31 108 0 139
Equity based compensation 0 0 (3,793) (3,793)
Interest expense 0 0 (1,147) (1,147)
Depreciation and amortization (1,375) (757) 0 (2,132)
Taxes 0 0 71 71
Net income (loss) $ 7,697 $ 579 $ (6,229) $ 2,047
At June 30, 2021:
Total Assets $ 94,489 $ 44,332 $ 99,182 $ 238,003


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

Franchise
Channel Corporate
Channel Other Total
Six months ended June 30, 2020
Revenues:
Commissions and agency fees
Renewal Commissions $ 0 $ 13,451 $ 0 $ 13,451
Agency Fees 0 3,871 0 3,871
New Business Commissions 0 7,662 0 7,662
Contingent Commissions 3,468 1,607 0 5,075
Total Commissions and Agency Fees 3,468 26,591 0 30,059
Franchise revenue
Renewal Royalty Fees 13,289 0 0 13,289
New Business Royalty Fees 4,647 0 0 4,647
Initial Franchise Fees 1,879 0 0 1,879
Other Income 114 0 0 114
Total Franchise Revenues 19,929 0 0 19,929
Interest income
Interest Income 361 0 0 361
Total Interest Income 361 0 0 361
Total Revenues 23,758 26,591 0 50,349
Operating expenses:
Employee compensation and benefits, excluding equity based compensation 11,861 15,632 0 27,493
General and administrative expenses 4,159 5,330 1,747 11,236
Bad debts 137 491 0 628
Total Operating Expenses 16,157 21,453 1,747 39,357
Adjusted EBITDA 7,601 5,138 (1,747) 10,992
Other income (expense) 66 0 0 66
Equity based compensation 0 0 (1,914) (1,914)
Interest expense 0 0 (1,083) (1,083)
Depreciation and amortization (709) (543) 0 (1,252)
Taxes 0 0 281 281
Net income (loss) $ 6,958 $ 4,595 $ (4,463) $ 7,090
June 30, 2020
Total Assets $ 31,904 $ 21,818 $ 88,867 $ 142,589
consolidated financial statements.

13. Litigation

From time to time, GSHD may be involved in various legal proceedings, lawsuits and claims incidental to the conduct of the Company's business. The amount of any loss from the ultimate outcomes is not probable or reasonably estimable. It is the opinion of management that the resolution of outstanding claims will not have a material adverse effect on the financial position or results of operations of the Company.

2619

~~14. Subsequent Events~~

~~Credit agreement~~

On July 21, 2021, the Company refinanced its $25.0 million revolving credit facility and $80.0 million term note payable to a $50.0 million revolving credit facility and $100.0 million term note payable for general corporate purposes. The Company also has the right, subject to approval by the administrative agent and each issuing bank, to increase the commitments under the credit facilities an additional $50.0 million.

The $50.0 million revolving credit facility accrues interest on amounts drawn at an initial interest rate of LIBOR plus 2.50%, then at an interest rate determined by the Company's leverage ratio for the preceding period. At July 28, 2021 the Company was accruing interest at LIBOR plus 250 basis points. At July 28, 2021, the Company had not drawn against the revolver and had a letter of credit of $0.3 million applied against the maximum borrowing availability, payable on July 21, 2026. Thus, amounts available to draw totaled $49.7 million. The revolving credit facility is collateralized by substantially all the Company’s assets, which includes rights to future commissions.

The term note is payable in quarterly installments of $0.6 million the first six months, $1.3 million the next twelve months, $1.9 million the next twelve months, and $2.5 million for the last 24 months with a balloon payment on July 21, 2026. The note is collateralized by substantially all of the Company’s assets, which includes rights to future commissions. Interest is calculated initially at LIBOR plus 2.50%, then at an interest rate based on the Company's leverage ratio for the preceding period. At July 28, 2021 the Company was accruing interest at LIBOR plus 250 basis points.

~~The interest rate for each leverage ratio tier are as follows:~~


~~Leverage Ratio~~			~~Interest Rate~~
~~< 1.50x~~			~~LIBOR + 175 bps~~
~~> 1.50x~~			~~LIBOR + 200 bps~~
~~> 2.50x~~			~~LIBOR + 225 bps~~
~~> 3.50x~~			~~LIBOR + 250 bps~~

~~Maturities of the term note payable for the next five years are as follows (in thousands~~):

Amount
2021 1,250
2022 4,375
2023 6,875
2024 9,375
2025 10,000
2026 68,125
Total $ 100,000

~~Special Dividend~~

On July 28, 2021, GF approved an extraordinary dividend in the aggregate amount of $60.0 million payable to holders of LLC Units, including GSHD. The board of directors of the Company subsequently declared an extraordinary dividend of 1.63 (rounded) to all holders of Class A common stock of GSHD with a record date of August 9, 2021, to be paid on or before August 23, 2021. A summary of the total amounts declared by GF is as follows (in thousands):


~~Goosehead Insurance, Inc.~~
Notes to the Condensed Consolidated Financial Statements (Unaudited)

LLC Units held as of July 28, 2021 Estimated dividend to be paid
Class A common stockholders 19,391,860 $ 31,622
Class B common stockholders via LLC Units held 17,402,589 28,378
Total 36,794,449 $ 60,000

Any future extraordinary dividends will be declared at the sole discretion of the Company as GF's managing member with respect to GF and the Company's board of directors with respect to the Company. In determining whether a future extraordinary dividend will be declared by the Company, the board of directors may, at its sole discretion, consider the following: the Company's financial condition and operating results, the Company's available cash and current and anticipated cash needs, the Company's capital requirements, any contractual, legal, tax and regulatory restrictions, general economic and business conditions, and such other factors or conditions as the board of directors deems relevant.

Item 2: Management’s discussion and analysis of financial condition and results of operations

OVERVIEW

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and the related notes and other financial information included elsewhere in this Form 10-Q. In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions. Our actual results and timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed under “Risk factors” and elsewhere in this report and in the Annual Report on Form 10-K.

We are a rapidly growing personal lines independent insurance agency, reinventing the traditional approach to distributing personal lines products and services throughout the United States. We were founded with one vision in mind—to provide consumers with superior insurance coverage at the best available price and in a timely manner. By leveraging our differentiated business model and innovative technology platform, we are able to deliver to consumers a superior insurance experience. Our management team continues to own approximately ~~52%~~48% of the company, representing our commitment to the long-term success of the Company.

Financial Highlights for the ~~Second~~First Quarter of ~~2021:~~2022:

•Total revenue increased ~~28%~~32% from the ~~second~~first quarter of ~~2020~~2021 to ~~$38.2~~$41.3 million

•Core Revenue* increased by ~~40%~~37% from ~~second~~first quarter of ~~2020~~2021 to ~~$34.7~~$36.5 million

•Total Written Premiums placed increased ~~46%~~41% from the prior-year period to ~~$399~~$450.9 million

•Net ~~income decreased~~loss increased by $4.3 million from the ~~second~~first quarter of ~~2020~~2021 to ~~$3.1~~of $5.4 million, or 8%(13)% of total revenues

•Adjusted EBITDA* decreased ~~31%~~41% from the ~~second~~first quarter of ~~2020~~2021 to ~~$6.8~~$1.3 million, or ~~18%~~3% of total revenues.

•Basic and diluted ~~earnings~~loss per share were ~~$0.08 and $0.07, respectively,~~$(0.11), and Adjusted EPS*~~, a non-GAAP measure,~~ was ~~$0.13~~$0.04 per share for the three months ended ~~June 30, 2021~~March 31, 2022

•Policies in Force increased ~~48%~~39% from ~~June 30, 2020~~March 31, 2021 to ~~872,000~~1,097,000 at ~~June 30, 2021~~March 31, 2022

•Corporate sales headcount increased ~~43%~~35% from ~~June 30, 2020~~March 31, 2021 to ~~452~~490 at ~~June 30, 2021~~March 31, 2022

◦As of ~~June 30, 2021, 266~~March 31, 2022, 297 of these Corporate sales agents had less than one year of tenure and ~~186~~193 had greater than one year of tenure

•Total franchises increased ~~59%~~41% compared to the prior year period to ~~1,801;~~2,298; total operating franchises increased ~~47%~~28% from ~~June 30, 2020~~March 31, 2021 to ~~1,072~~1,268 at ~~June 30, 2021~~March 31, 2022

◦In Texas as of ~~June 30, 2021, 53~~March 31, 2022, 62 operating Franchisees had less than one year of tenure and ~~196~~224 operating Franchisees had greater than one year of tenure.

◦Outside of Texas as of ~~June 30, 2021, 353~~March 31, 2022, 321 operating Franchisees had less than one year of tenure and ~~470~~661 had greater than one year of tenure.

*Core Revenue, Adjusted EBITDA and Adjusted EPS are non-GAAP measures. Reconciliation of Core Revenue to total revenue, Adjusted EBITDA to net income and Adjusted EPS to EPS, the most directly comparable financial measures presented in accordance with GAAP, are set forth under "Key performance indicators".

~~Novel coronavirus ("COVID-19")~~

~~An outbreak of a novel strain of the coronavirus,~~ COVID-19 was recognized as a pandemic by the World Health Organization on March 11,2020. This COVID-19 outbreak has severely restricted the level of economic activity around the world. In response to this outbreak, the governments of many countries, states, cities and other geographic regions, including in the United States, have taken preventative or protective actions, such as imposing restrictions on travel and business operations and advising or requiring individuals to limit or forego their time

~~outside of their homes. In the United States, temporary closures of businesses have been ordered and numerous other businesses have temporarily closed voluntarily.~~

During the first quarter of 2020, the Company reduced workforce density at all corporate offices by requiring employees to work from home. Additionally, the Company indefinitely suspended all corporate travel, field support visits, in-person marketing efforts and in-person team meetings. Leveraging the Company's cloud based technology, video conferencing technology and importantly the Company's mortgage activity database to continue marketing efforts allowed operations to be largely uninterrupted. During the third quarter of 2020, the Company began bringing employees back to the office on a reduced and rotational basis. The Company will continue to consider all local government and CDC guidelines in reopening corporate offices.

Given the uncertainty regarding the duration, spread and severity of COVID-19, and its variant strains, the availability, effectiveness and utilization of vaccines, and the adverse effects on the national and global economy, home sales and consumer spending, the related financial impact on our business cannot be accurately predicted at this time. We continue to monitor the rapidly evolving situation and guidance from the authorities, including federal, state and local public health officials and as a result may take additional actions. While we intend to continue to execute on our strategic plans and operational initiatives during the outbreak, in these circumstances, there may be developments outside our control requiring us to adjust our operating plan. See Item 1A. Risk factors - Risk relating to our business—The ongoing global COVID-19 pandemic has negatively impacted the global economy in a

significant manner and may continue to do so for an extended period of time, and could also materially adversely affect our business and operating results in the Annual Report on Form 10-K for more information.

Certain income statement line items

Revenues

For the three months ended ~~June 30, 2021,~~March 31, 2022, revenue increased by ~~28%~~32% to ~~$38.2~~$41.3 million from ~~$29.9~~$31.2 million for the three months ended ~~June 30, 2020. For the six months ended June 30, 2021, revenue increased by 38% to $69.4 million from $50.3 million for the six months ended June 30, 2020.~~March 31, 2021. Total Written Premium growth, which is the best leading indicator of future revenue growth, was ~~46%~~41% for the three months ended March 31, 2022. Total Written Premium increased to ~~$399~~$451 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$274~~$319 million for the three months ended ~~June 30, 2020 and 47% to $718 million for the six months ended June 30, 2021 from $488 million for the six months ended June 30, 2020.~~March 31, 2021. Total Written Premiums drive our current and future Core Revenue and gives us potential opportunities to earn Ancillary Revenue in the form of Contingent Commissions.

Our various revenue streams do not equally contribute to the long-term value of Goosehead. For instance, Renewal Revenue and Renewal Royalty Fees are more predictable and have higher margin profiles, thus are higher quality revenue streams for the Company. Alternatively, Contingent Commissions, while high margin, are unpredictable and dependent on insurance company underwriting and forces of nature and thus are lower quality revenue for the Company. Our revenue streams can be viewed in three distinct categories: Core Revenue, Cost Recovery Revenue, and Ancillary Revenue, which are non-GAAP measures. A reconciliation of Core Revenue, Cost Recovery Revenue, and Ancillary Revenue to total revenue, the most directly comparable financial measures presented in accordance with GAAP, are set forth under "Key performance indicators".

Core Revenue:

•Renewal Commissions - highly predictable, higher-margin revenue stream, which is managed by our service team.

•Renewal Royalty Fees - highly predictable, higher-margin revenue stream, which is managed by our service team. For policies in their first renewal term, we see an increase in our share of royalties from 20% to 50% on the commission paid by the Carriers.

•New Business Commissions - predictable based on agent headcount and consistent ramp-up of agents, but lower margin than Renewal Commissions because of higher commissions paid to agents and higher back-office costs associated with policies in their first term. This revenue stream has predictably converted into higher-margin Renewal Commissions historically, and we expect this to continue moving forward.

•New Business Royalty Fees - predictable based on franchise count and consistent ramp-up of franchises, but lower margin than Renewal Royalty Fees because the Company only receives a royalty fee of 20% on the commissions paid by the Carrier in the first term of every policy and higher back-office costs associated with policies in their first term. This revenue stream has predictably converted into higher-margin Renewal Royalty Fees historically, and we expect this to continue moving forward.

•Agency Fees - although predictable based on agent count, Agency Fees do not renew like New Business Commissions and Renewal Commissions.

Cost Recovery Revenue:

•Initial Franchise Fees - one-time Cost Recovery Revenue stream per franchise unit that covers the Company's costs to recruit, train, onboard, and support the franchise for the first year. These fees are fully earned and non-refundable when a franchise attends our initial training.

•Interest Income - like Initial Franchise Fees, interest income is a Cost Recovery Revenue stream that reimburses the Company for those franchises on a payment plan.

Ancillary Revenue:

•Contingent Commissions - although high margin, Contingent Commissions are unpredictable and susceptible to weather events and Carrier underwriting results. Management does not rely on Contingent Commissions for operating cash flow or budget planning.

•Other Income - book transfer fees, marketing investments from Carriers and other items that are unpredictable and supplemental to other revenue streams.

We discuss below the breakdown of our revenue by stream:

Three Months Ended June 30, Six Months Ended June 30,
(in thousands) 2021 2020 2021 2020
Core Revenue:
Renewal Commissions(1)
$10,310 27 % $7,718 26 % $18,067 26 % $13,451 27 %
Renewal Royalty Fees(2)
11,670 31 % 7,903 26 % 20,416 29 % 13,289 26 %
New Business Commissions(1)
5,944 15 % 4,329 14 % 10,560 15 % 7,662 15 %
New Business Royalty Fees(2)
3,680 10 % 2,599 9 % 6,837 10 % 4,647 9 %
Agency Fees(1)
3,105 8 % 2,185 7 % 5,529 8 % 3,871 8 %
Total Core Revenue 34,709 91 % 24,734 83 % 61,409 88 % 42,920 85 %
Cost Recovery Revenue:
Initial Franchise Fees(2)
1,458 4 % 901 3 % 2,890 4 % 1,879 4 %
Interest Income 279 1 % 192 1 % 540 1 % 361 1 %
Total Cost Recovery Revenue 1,737 5 % 1,093 4 % 3,430 5 % 2,240 4 %
Ancillary Revenue:
Contingent Commissions(1)
1,694 4 % 4,016 13 % 4,431 7 % 5,075 10 %
Other Income(2)
33 — % 81 — % 131 — % 114 — %
Total Ancillary Revenue 1,727 4 % 4,097 14 % 4,562 7 % 5,189 10 %
Total Revenues $38,173 100 % $29,924 100 % $69,401 100 % $50,349 100 %


	Three Months Ended March 31,
(in thousands)		2022	2021
Core Revenue:
Renewal Commissions(1)			$10,207	25	%	$7,757	25	%
Renewal Royalty Fees(2)			14,002	34	%	8,746	28	%
New Business Commissions(1)			5,367	13	%	4,616	15	%
New Business Royalty Fees(2)			4,292	10	%	3,157	10	%
Agency Fees(1)			2,637	6	%	2,424	8	%
Total Core Revenue			36,505	88	%	26,700	86	%
Cost Recovery Revenue:
Initial Franchise Fees(2)			2,296	6	%	1,432	5	%
Interest Income			319	1	%	261	1	%
Total Cost Recovery Revenue			2,615	6	%	1,693	5	%
Ancillary Revenue:
Contingent Commissions(1)			1,798	4	%	2,737	9	%
Other Income(2)			360	1	%	98	—	%
Total Ancillary Revenue			2,158	5	%	2,835	9	%
Total Revenues			$41,278	100	%	$31,228	100	%

(1) Renewal Commissions, New Business Commissions, Agency Fees, and Contingent Commissions are included in "Commissions and agency fees" as shown on the Consolidated statements of operations.

(2) Renewal Royalty Fees, New Business Royalty Fees, Initial Franchise Fees, and Other Income are included in "Franchise revenues" as shown on the Consolidated statements of operations.

3122

Consolidated results of operations

The following is a discussion of our consolidated results of operations for each of the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~2021. This information is derived from our accompanying condensed consolidated financial statements prepared in accordance with GAAP.

The following table summarizes our results of operations for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021 ~~and 2020~~ (in thousands):


		Three Months Ended June 30,								Six Months Ended June 30,									Three Months Ended March 31,
		2021				2020				2021				2020						2022			2021
Revenues:	Revenues:																	Revenues:
Commissions and agency fees	Commissions and agency fees	$	21,053	55	%	$	18,248	61	%	$	38,587	55	%	$	30,059	60	%	Commissions and agency fees			$	20,009	48	%	$	17,534	56	%
Franchise revenues	Franchise revenues	16,841		44	%	11,484		38	%	30,274		44	%	19,929		40	%	Franchise revenues			20,950		51	%	13,433		43	%
Interest income	Interest income	279		1	%	192		1	%	540		1	%	361		1	%	Interest income			319		1	%	261		1	%
Total revenues	Total revenues	38,173		100	%	29,924		100	%	69,401		100	%	50,349		100	%	Total revenues			41,278		100	%	31,228		100	%
Operating Expenses:	Operating Expenses:																	Operating Expenses:
Employee compensation and benefits	Employee compensation and benefits	22,475		65	%	15,904		71	%	43,784		66	%	29,407		69	%	Employee compensation and benefits			31,484		66	%	21,309		67	%
General and administrative expenses	General and administrative expenses	10,134		30	%	5,364		24	%	19,408		29	%	11,236		27	%	General and administrative expenses			13,524		29	%	9,274		30	%
Bad debts	Bad debts	646		2	%	319		1	%	1,093		2	%	628		1	%	Bad debts			796		2	%	447		1	%
Depreciation and amortization	Depreciation and amortization	1,132		3	%	712		3	%	2,132		3	%	1,252		3	%	Depreciation and amortization			1,576		3	%	1,000		3	%
Total operating expenses	Total operating expenses	34,387		100	%	22,299		100	%	66,417		100	%	42,523		100	%	Total operating expenses			47,380		100	%	32,030		100	%
Income from operations		3,786				7,625				2,984				7,826
Loss from operations																		Loss from operations			(6,102)				(802)
Other Income (Expense):	Other Income (Expense):																	Other Income (Expense):
Other income	Other income	119				—				139				66				Other income			—				20
Interest expense	Interest expense	(546)				(479)				(1,147)				(1,083)				Interest expense			(883)				(601)
Income before taxes		3,359				7,146				1,976				6,809
Tax expense (benefit)		223				(240)				(71)				(281)
Net Income		3,136				7,386				2,047				7,090
Less: net income attributable to non-controlling interests		1,649				4,007				956				3,867
Net income attributable to Goosehead Insurance Inc.		$	1,487			$	3,379			$	1,091			$	3,223
Loss before taxes																		Loss before taxes			(6,985)				(1,383)
Tax benefit																		Tax benefit			(1,602)				(294)
Loss Income																		Loss Income			(5,383)				(1,089)
Less: net loss attributable to non-controlling interests																		Less: net loss attributable to non-controlling interests			(3,126)				(693)
Net loss attributable to Goosehead Insurance Inc.																		Net loss attributable to Goosehead Insurance Inc.			$	(2,257)			$	(396)

Revenues

For the three months ended ~~June 30, 2021,~~March 31, 2022 revenue increased ~~by 28%~~32% to ~~$38.2~~$41.3 million from ~~$29.9~~$31.2 million for the three months ended ~~June 30, 2020. For the six months ended June 30, 2021 revenue increased 38% to $69.4 million from $50.3 million for the six months ended June 30, 2020.~~March 31, 2021.

3223

Commissions and agency fees

Commissions and agency fees consist of new business commissions, renewal commissions, agency fees, and contingent commissions.

The following table sets forth our commissions and agency fees by amount and as a percentage of our revenues for the periods indicated (in thousands):


		Three Months Ended June 30,								Six Months Ended June 30,									Three Months Ended March 31,
		2021				2020				2021				2020						2022	2021
Core Revenue:	Core Revenue:																	Core Revenue:
Renewal Commissions	Renewal Commissions	10,310		49	%	7,718		42	%	18,067		47	%	13,451		45	%	Renewal Commissions			10,207		51	%	7,757		44	%
New Business Commissions	New Business Commissions	5,944		28	%	4,329		24	%	10,560		28	%	7,662		25	%	New Business Commissions			5,367		27	%	4,616		26	%
Agency Fees	Agency Fees	3,105		15	%	2,185		12	%	5,529		14	%	3,871		13	%	Agency Fees			2,637		13	%	2,424		14	%
Total Core Revenue:	Total Core Revenue:	19,359		92	%	14,232		78	%	34,156		89	%	24,984		83	%	Total Core Revenue:			18,211		91	%	14,797		84	%
Ancillary Revenue:	Ancillary Revenue:																	Ancillary Revenue:
Contingent Commissions	Contingent Commissions	1,694		8	%	4,016		22	%	4,431		11	%	5,075		17	%	Contingent Commissions			1,798		9	%	2,737		16	%
Commissions and agency fees	Commissions and agency fees	$	21,053	100	%	$	18,248	100	%	$	38,587	100	%	$	30,059	100	%	Commissions and agency fees			$	20,009	100	%	$	17,534	100	%

Renewal Commissions increased by ~~$2.6~~$2.5 million or ~~34%~~32%, to ~~$10.3~~$10.2 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$7.7~~$7.8 million for the three months ended June 30, 2020. Renewal Commissions increased by $4.6 million or 34%, to $18.1 million for the six months ended June 30, 2021 from $13.5 million for the six months ended June 30, 2020. These increases wereMarch 31, 2021. This increase was primarily attributable to an increase in the number of policies in the renewal term from ~~June 30, 2020~~March 31, 2021 to ~~June 30, 2021~~March 31, 2022 plus an increase in client retention to 89% as of ~~June 30, 2021~~March 31, 2022 from 88% as of ~~June 30, 2020.~~March 31, 2021.

New Business ~~Commissions~~Commission increased by ~~$1.6~~$0.8 million or ~~37%~~16%, to ~~$5.9~~$5.4 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$4.3~~$4.6 million for the three months ended ~~June 30, 2020.~~March 31, 2021. Revenue from Agency Fees increased by ~~$920 thousand,~~$0.2 million or ~~42%~~9%, to ~~$3.1~~$2.6 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$2.2~~$2.4 million for the three months ended June 30, 2020. New Business Commission increased by $2.9 million or 38%, to $10.6 million for the six months ended June 30, 2021 from $7.7 million for the six months ended June 30, 2020. Revenue from Agency Fees increased by $1.7 million or 43%, to $5.5 million for the six months ended June 30, 2021 from $3.9 million for the six months ended June 30, 2020.TheseMarch 31, 2021. These increases were primarily attributable to a ~~43%~~35% increase in total sales agent head count to ~~452~~490 at ~~June 30, 2021,~~March 31, 2022, from ~~317~~363 at ~~June 30, 2020.~~March 31, 2021.

Revenue from Contingent Commissions decreased by ~~$2.3~~$0.9 million, to ~~$1.7~~$1.8 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$4.0~~$2.7 million for the three months ended ~~June 30, 2020. Revenue from~~March 31, 2021. During the first quarter of each year, the actual Contingent Commissions ~~decreased by $0.6 million,~~received is reconciled to ~~$4.4 million for~~ the ~~six months ended June 30, 2021 from $5.1 million for the six months ended June 30, 2020.~~amount receivable as of year end. This change in Revenue from Contingent Commissions was primarily attributable to ~~increases~~decreases in ~~loss ratio~~the amount recorded during the quarter related to ~~specific contingent commission programs coming off a historically low loss ratio year in 2020.~~this reconciliation.

Franchise revenues

Franchise Revenues consist of Royalty Fees, Initial Franchise Fees, and Other Franchise Revenues.

3324

The following table sets forth our franchise revenues by amount and as a percentage of our revenues for the periods indicated (in thousands):


		Three Months Ended June 30,								Six Months Ended June 30,									Three Months Ended March 31,
		2021				2020				2021				2020						2022	2021
Core Revenues:	Core Revenues:																	Core Revenues:
Renewal Royalty Fees	Renewal Royalty Fees	11,670		69	%	7,903		69	%	20,416		67	%	13,289		67	%	Renewal Royalty Fees			14,002		67	%	8,746		65	%
New Business Royalty Fees	New Business Royalty Fees	3,680		22	%	2,599		23	%	6,837		23	%	4,647		23	%	New Business Royalty Fees			4,292		20	%	3,157		24	%
Total Core Revenues:	Total Core Revenues:	15,350		91	%	10,502		91	%	27,253		90	%	17,936		90	%	Total Core Revenues:			18,294		87	%	11,903		89	%
Cost Recovery Revenues:	Cost Recovery Revenues:																	Cost Recovery Revenues:
Initial Franchise Fees	Initial Franchise Fees	1,458		9	%	901		8	%	2,890		10	%	1,879		9	%	Initial Franchise Fees			2,296		11	%	1,432		11	%
Ancillary Revenues:	Ancillary Revenues:																	Ancillary Revenues:
Other Franchise Revenues	Other Franchise Revenues	33		—	%	81		1	%	131		—	%	114		1	%	Other Franchise Revenues			360		3	%	98		1	%
Franchise revenues	Franchise revenues	$	16,841	100	%	$	11,484	100	%	$	30,274	100	%	$	19,929	100	%	Franchise revenues			$	20,950	100	%	$	13,433	100	%

Revenue from Renewal Royalty Fees increased by ~~$3.8~~$5.3 million, or ~~48%~~60%, to ~~$11.7~~$14.0 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$7.9~~$8.7 million for the three months ended ~~June 30, 2020. Revenue from Renewal Royalty Fees increased by $7.1 million, or 54%, to $20.4 million for the six months ended June 30, 2021 from $13.3 million for the six months ended June 30, 2020.~~March 31, 2021. The increase in revenue from Renewal Royalty Fees was primarily attributable to an increase in the number of policies in the renewal term and an increase in client retention to 89% as of ~~June 30, 2021~~March 31, 2022 from 88% as of ~~June 30, 2020.~~March 31, 2021.

Revenue from New Business Royalty Fees increased by $1.1 million, or ~~42%~~36%, to ~~$3.7~~$4.3 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$2.6~~$3.2 million for the three months ended June 30, 2020. Revenue from New Business Royalty Fees increased by $2.2 million, or 47%, to $6.8 million for the six months ended June 30, 2021 from $4.6 million for the six months ended June 30, 2020.March 31, 2021. The increase in revenue from New Business Royalty Fees was primarily attributable to a ~~47%~~28% increase in the total number of operating franchises to ~~1,072~~1,268 at ~~June 30, 2021,~~March 31, 2022, from ~~730~~987 at ~~June 30, 2020.~~March 31, 2021.

~~Revenues from Initial Franchise Fees increased by $0.6 million or 62% to $1.5 million for the three months ended June 30, 2021 from $0.9 million during the three months ended June 30, 2020.~~ Revenue from Initial Franchise Fees increased by ~~$1.0~~$0.9 million, or ~~54%~~60%, to ~~$2.9~~$2.3 million for the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 from ~~$1.9~~$1.4 million for the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021. The primary reason for this increase is an increase of ~~59%~~41% in total franchises to ~~1,801~~2,298 at ~~June 30, 2021,~~March 31, 2022, from ~~1,132~~1,628 at ~~June 30, 2020.~~March 31, 2021.

Interest income

Interest income increased by ~~$87~~$58 thousand, or ~~45%~~22%, to ~~$279~~$319 thousand for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$192~~$261 thousand for the three months ended ~~June 30, 2020. Interest income increased by $179 thousand, or 50%, to $540 thousand for the six months ended June 30, 2021 from $361 thousand for the six months ended June 30, 2020.~~March 31, 2021. This increase was primarily attributable to additional Franchise Agreements signed under the payment plan option.

Expenses

Employee compensation and benefits

Employee compensation and benefits expenses increased by ~~$6.6~~$10.2 million, or ~~41%~~48%, to ~~$22.5~~$31.5 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$15.9~~$21.3 million for the three months ended June 30, 2020. Employee compensation and benefits expenses increased by $14.4 million, or 49%, to $43.8 million for the six months ended June 30, 2021 from $29.4 million for the six months ended June 30, 2020.March 31, 2021. The increase is caused by a ~~40%~~28% increase in total headcount from ~~2020~~2021 to ~~2021.~~2022, as well as an increase in equity based compensation of 198%.

General and administrative expenses

General and administrative expenses increased by ~~$4.8~~$4.3 million, or ~~89%~~46%, to ~~$10.1~~$13.5 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$5.4~~$9.3 million for the three months ended ~~June 30, 2020. General and administrative expenses increased by $8.2 million, or 73%, to $19.4 million for the six months ended June 30, 2021 from $11.2 million for the~~

~~six months ended June 30, 2020.~~March 31, 2021. This increase was primarily attributable to higher costs associated with an increase in operating franchises, total employees, ~~opening~~addition of ~~three~~five new corporate office locations, and investments made in technology. Additionally, the Company hosted its annual Ascend meeting in February 2022, which did not take place in 2021 due to COVID.

Bad debts

Bad debts increased by ~~$327 thousand~~$0.3 million, or 78%, to $0.8 million for the three months ended ~~June 30, 2021 to $646 thousand~~March 31, 2022 from ~~$319 thousand~~$0.4 million for the three months ended ~~June 30, 2020. Bad debts increased by $465 thousand, or 74%, to $1,093 thousand for the six months ended June 30, 2021 from $628 thousand for the six months ended June 30, 2020.~~March 31, 2021. The increase in bad debts is attributable to an increase in total franchises and an increase in revenue from Agency fees during the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 from the three ~~and six~~ months ended ~~June 30, 2020.~~March 31, 2021.

Depreciation and amortization

Depreciation and amortization increased by ~~$0.4~~$0.6 million, or ~~59%~~58%, to ~~$1.1~~$1.6 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$0.7~~$1.0 million for the three months ended ~~June 30, 2020. Depreciation and amortization increased by $0.9 million, or 70%, to $2.1 million for the six months ended June 30, 2021 from $1.3 million for the six months ended June 30, 2020.~~March 31, 2021. This increase was primarily attributable to the increase in fixed assets since ~~June 30, 2020,~~March 31, 2021, including the opening of ~~three~~five additional corporate sales offices, expansion of existing corporate offices and hardware for additional employees hired.

Interest expense

Interest expenses ~~remained flat at $0.5~~increased by $0.3 million for the three months ended ~~June 30, 2021 and 2020. Interest expenses remained flat at $1.1~~March 31, 2022, to $0.9 million from $0.6 million for the ~~six~~three months ended ~~June 30, 2021 and 2020.~~March 31, 2021. The primary driver of the increase in interest expense is the increase in total borrowing outstanding.

Key performance indicators

Our key operating metrics are discussed below:

Total Written Premium

Total Written Premium represents for any reported period, the total amount of current (non-cancelled) gross premium that is placed with Goosehead’s portfolio of Carriers. Total Written Premium placed is an appropriate measure of operating performance because it reflects growth of our business relative to other insurance agencies.

The following tables show Total Written Premium placed by ~~channel~~corporate agents and franchisees for the three ~~and six~~ months ended and ~~2021~~2022 and ~~2020~~2021 (in thousands).
Three Months Ended June 30, % Change
2021 2020
Corporate Channel Total Written Premium $ 112,457 $ 82,675 36 %
Franchise Channel Total Written Premium 286,464 191,018 50 %
Total Written Premium $ 398,921 $ 273,693 46 %

Six Months Ended June 30, % Change
2021 2020
Corporate Channel Total Written Premium $ 201,403 $ 148,800 35 %
Franchise Channel Total Written Premium 516,412 339,030 52 %
Total Written Premium $ 717,815 $ 487,830 47 %


	Three Months Ended March 31,				% Change
	2022		2021
Corporate sales Total Written Premium	$	110,395	$	88,946	24	%
Franchise sales Total Written Premium	340,516		229,949		48	%
Total Written Premium	$	450,911	$	318,895	41	%

Policies in Force

Policies in Force means as of any reported date, the total count of current (non-cancelled) policies placed with Goosehead’s portfolio of Carriers. We believe that Policies in Force is an appropriate measure of operating performance because it reflects growth of our business relative to other insurance agencies.

As of ~~June 30, 2021,~~March 31, 2022, we had ~~872,000~~1,097,000 in Policies in Force compared to ~~713,000~~1,011,000 as of December 31, ~~2020~~2021 and ~~590,000~~788,000 as of ~~June 30, 2020,~~March 31, 2021, representing a ~~22%~~9% and ~~48%~~39% increase, respectively.

NPS

Net Promoter Score (NPS) is calculated based on a single question: “How likely are you to refer Goosehead Insurance to a friend, family member or colleague?” Clients that respond with a 6 or below are Detractors, a

score of 7 or 8 are called Passives, and a 9 or 10 are Promoters. NPS is calculated by subtracting the percentage of Detractors from the percentage of Promoters. For example, if 50% of respondents were Promoters and 10% were Detractors, NPS is a 40. NPS is a useful gauge of the loyalty of client relationships and can be compared across companies and industries.

NPS has remained steady at 9291 as of ~~June 30, 2021~~March 31, 2022 due to the service team’s continued focus on delivering highly differentiated service levels.

Client retention

Client Retention is calculated by comparing the number of all clients that had at least one policy in force twelve months prior to the date of measurement and still have at least one policy in force at the date of measurement. We believe Client Retention is useful as a measure of how well Goosehead retains clients year-over-year and minimizes defections.

Client Retention ~~has increased to~~remained constant at 89% at ~~June 30, 2021 from 88% as of~~March 31, 2022 when compared to December 31, ~~2020,~~2021, again driven by the service team’s continued focus on delivering highly differentiated service levels. For the trailing twelve months ended ~~June 30, 2021,~~March 31, 2022, we retained ~~90%~~94% of the premiums we distributed in the trailing twelve months ended ~~June 30, 2020,~~March 31, 2021, which increased modestly from the ~~89%~~93% premium retention at December 31, ~~2020.~~2021. Our premium retention rate is higher than our Client Retention rate as a result of both premiums increasing year over year and additional coverages sold by our sales and service teams.

New Business Revenue

New Business Revenue is commissions received from the Carrier, Agency Fees received from clients, and New Business Royalty Fees relating to policies in their first term.

For the three months ended ~~June 30, 2021,~~March 31, 2022, New Business Revenue grew ~~40%~~21% to ~~$12.7~~$12.3 million, from ~~$9.1~~$10.2 million for the three months ended ~~June 30, 2020. For the six months ended June 30, 2021, New Business Revenue grew 42% to $22.9 million, from $16.2 million for the six months ended June 30, 2020.~~March 31, 2021. Growth in New Business Revenue is driven by an increase in Corporate ~~Channel~~ sales agent headcount of ~~43%~~35% and growth in operating franchises ~~in the Franchise Channel~~ of ~~47%~~28%.

Renewal Revenue

Renewal Revenue is commissions received from the Carrier and Renewal Royalty Fees received after the first term of a policy.

For the three months ended ~~June 30, 2021,~~March 31, 2022, Renewal Revenue grew ~~41%~~47% to ~~$22.0~~$24.2 million, from ~~$15.6~~$16.5 million for the three months ended ~~June 30, 2020. For the six months ended June 30, 2021, Renewal Revenue grew 44% to $38.5 million, from $26.7 million for the six months ended June 30, 2020.~~March 31, 2021. Growth in Renewal Revenue was driven by Client Retention of 89% at ~~June 30, 2021.~~March 31, 2022. As our agent force matures, ~~on both the Corporate Channel and the Franchise Channel,~~ the policies they wrote in prior years begins to convert from New Business Revenue to more profitable Renewal Revenue.

Non-GAAP Measures

Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EPS are not measures of financial performance under GAAP and should not be considered substitutes for total revenue (with respect to Core Revenue, Cost Recovery Revenue and Ancillary Revenue), net income (with respect to Adjusted EBITDA and Adjusted EBITDA Margin) or earnings per share (with respect to Adjusted EPS), which we consider to be the most directly comparable GAAP measures. We refer to these measures as "non-GAAP financial measures." We consider 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 we believe are not representative of our core business. Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EPS have limitations as analytical tools, and when assessing our operating performance, you should not consider Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, or Adjusted EPS in isolation or as substitutes for total revenue, net income, earnings per share, as applicable, or other consolidated income statement data prepared in accordance with GAAP. Other companies may calculate Core Revenue, Cost Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EPS differently than we do, limiting their usefulness as comparative measures.

Core Revenue

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.

Core Revenue increased by ~~$10.0~~$9.8 million, or ~~40%~~37%, to ~~$34.7~~$36.5 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$24.7~~$26.7 million for the three months ended ~~June 30, 2020. Core Revenue increased by $18.5 million, or 43%, to $61.4 million for the six months ended June 30, 2021 from $42.9 million for the six months ended June 30, 2020.~~March 31, 2021. The primary drivers of the increase are increases in operating franchises, corporate agent sales headcount, the number of policies in the renewal term from ~~June 30, 2020~~March 31, 2021 to ~~June 30, 2021,~~March 31, 2022, plus an increase in client retention to 89% as of ~~June 30, 2021~~March 31, 2022 from 88% as of ~~June 30, 2020.~~March 31, 2021.

Cost Recovery Revenue

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.

Cost Recovery Revenue increased by ~~$0.6~~$0.9 million, or ~~59%~~54%, to $2.6 million for the three months ended March 31, 2022 from $1.7 million for the three months ended June 30, 2021 from $1.1 million for the three months ended June 30, 2020. Cost Recovery Revenue increased by $1.2 million, or 53%, to $3.4 million for the six months ended June 30, 2021 from $2.2 million for the six months ended June 30, 2020.March 31, 2021. The primary driver of the increase is an increase in total franchises from ~~June 30, 2020~~March 31, 2021 to ~~June 30, 2021.~~March 31, 2022.

Ancillary Revenue

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.

Ancillary Revenue decreased by ~~$2.4~~$0.7 million to ~~$1.7~~$2.2 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$4.1~~$2.8 million for the three months ended ~~June 30, 2020. Ancillary~~March 31, 2021. During the first quarter of each year, the actual Contingent Commissions received is reconciled to the amount receivable as of year end. This change in Revenue ~~decreased by $0.6 million~~from Contingent Commissions was primarily attributable to ~~$4.6 million for~~decreases in the ~~six months ended June 30, 2021 from $5.2 million for~~amount recorded during the ~~six months ended June 30, 2020. The decrease in Ancillary Revenue is primarily due to increases in loss ratio~~quarter related to ~~specific contingent commission programs coming off historically low loss ratios in 2020.~~this reconciliation.

Adjusted EBITDA

Adjusted EBITDA is a supplemental measure of our 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 decreased by ~~$3.0~~$0.9 million, or ~~31%~~(41)%, to ~~$6.8~~$1.3 million for the three months ended ~~June 30, 2021~~March 31, 2022 from ~~$9.8~~$2.1 million for the three months ended ~~June 30, 2020. Adjusted EBITDA decreased by $2.1 million, or 19%, to $8.9 million for the six months ended June 30, 2021 from $11.0 million for the six months ended June 30, 2020.~~March 31, 2021. The primary driver of the decrease in Adjusted EBITDA is increases in General and Administrative expenses driven by the Ascend meeting and by increases in corporate agent headcount, operating franchises, and investments in technology, as well as decreases in ~~revenue from Contingent Commissions.~~Ancillary Revenue.

Adjusted EBITDA Margin

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.

For the three months ended ~~June 30, 2021,~~March 31, 2022, Adjusted EBITDA Margin was ~~18%~~3% compared to ~~33%~~7% for the three months ended ~~June 30, 2020. For~~March 31, 2021. The primary drivers of the ~~six months ended June 30, 2021,~~decrease in Adjusted EBITDA Margin ~~was 13% compared to 22% for the six months ended June 30, 2020. The primary driver of the~~is a decrease isin revenue from Contingent Commissions and increases in

General and Administrative expenses driven by increases in corporate agent headcount, operating franchises, and investments in ~~technology, as well as decreases in revenue from Contingent Commissions.~~technology.

Adjusted EPS

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.

GAAP to Non-GAAP Reconciliations


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Total Revenues	Total Revenues	$	38,173	$	29,924	$	69,401	$	50,349	Total Revenues		$	41,278	$	31,228

Core Revenue:	Core Revenue:									Core Revenue:
Renewal Commissions(1)	Renewal Commissions(1)	$	10,310	$	7,718	$	18,067	$	13,451	Renewal Commissions(1)		$	10,207	$	7,757
Renewal Royalty Fees(2)	Renewal Royalty Fees(2)	11,670		7,903		20,416		13,289		Renewal Royalty Fees(2)		14,002		8,746
New Business Commissions(1)	New Business Commissions(1)	5,944		4,329		10,560		7,662		New Business Commissions(1)		5,367		4,616
New Business Royalty Fees(2)	New Business Royalty Fees(2)	3,680		2,599		6,837		4,647		New Business Royalty Fees(2)		4,292		3,157
Agency Fees(1)	Agency Fees(1)	3,105		2,185		5,529		3,871		Agency Fees(1)		2,637		2,424
Total Core Revenue	Total Core Revenue	34,709		24,734		61,409		42,920		Total Core Revenue		36,505		26,700
Cost Recovery Revenue:	Cost Recovery Revenue:									Cost Recovery Revenue:
Initial Franchise Fees(2)	Initial Franchise Fees(2)	1,458		901		2,890		1,879		Initial Franchise Fees(2)		2,296		1,432
Interest Income	Interest Income	279		192		540		361		Interest Income		319		261
Total Cost Recovery Revenue	Total Cost Recovery Revenue	1,737		1,093		3,430		2,240		Total Cost Recovery Revenue		2,615		1,693
Ancillary Revenue:	Ancillary Revenue:									Ancillary Revenue:
Contingent Commissions(1)	Contingent Commissions(1)	1,694		4,016		4,431		5,075		Contingent Commissions(1)		1,798		2,737
Other Income(2)	Other Income(2)	33		81		131		114		Other Income(2)		360		98
Total Ancillary Revenue	Total Ancillary Revenue	1,727		4,097		4,562		5,189		Total Ancillary Revenue		2,158		2,835
Total Revenues	Total Revenues	$	38,173	$	29,924	$	69,401	$	50,349	Total Revenues		$	41,278	$	31,228

(1) Renewal Commissions, New Business Commissions, Agency Fees, and Contingent Commissions are included in "Commissions and agency fees" as shown on the Consolidated statements of operations.

(2) Renewal Royalty Fees, New Business Royalty Fees, Initial Franchise Fees, and Other Income are included in "Franchise revenues" as shown on the Consolidated statements of operations.

The following tables show a reconciliation from net income to Adjusted EBITDA and Adjusted EBITDA margin for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021 ~~and 2020~~ (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Net Income $ 3,136 $ 7,386 $ 2,047 $ 7,090
Interest expense 546 479 1,147 1,083
Depreciation and amortization 1,132 712 2,132 1,252
Tax (benefit) expense 223 (240) (71) (281)
Equity-based compensation 1,852 1,416 3,793 1,914
Other (income) expense (119) — (139) (66)
Adjusted EBITDA $ 6,770 $ 9,753 $ 8,909 $ 10,992
Adjusted EBITDA Margin(1)
18 % 33 % 13 % 22 %


	Three Months Ended March 31,
		2022			2021
Net Income		$	(5,383)		$	(1,089)
Interest expense		883			601
Depreciation and amortization		1,576			1,000
Tax (benefit) expense		(1,602)			(294)
Equity-based compensation		5,788			1,941
Other (income) expense		—			(20)
Adjusted EBITDA		$	1,262		$	2,139
Adjusted EBITDA Margin(1)		3		%	7		%

(1) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue ($~~6,770/~~1,262/$~~38,173)~~41,278), and ($~~9,753/~~2,139/$~~29,924)~~31,228) for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue ($8,909/$69,401), and ($10,992/$50,349) for the six months ended June 30, 2021 and 2020,~~ respectively.

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, 2021~~March 31, 2022 (in thousands, except per share amounts). Note that totals may not sum due to rounding:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Earnings per share - basic (GAAP)	Earnings per share - basic (GAAP)	$	0.08	$	0.21	$	0.06	$	0.20	Earnings per share - basic (GAAP)		$	(0.11)	$	(0.02)
Add: equity-based compensation(1)	Add: equity-based compensation(1)	0.05		0.04		0.10		0.05		Add: equity-based compensation(1)		0.16		0.05
Adjusted EPS (non-GAAP)	Adjusted EPS (non-GAAP)	$	0.13	$	0.25	$	0.16	$	0.25	Adjusted EPS (non-GAAP)		$	0.04	$	0.03

(1) Calculated as equity-based compensation divided by sum of weighted average Class A and Class B shares ~~[ $1.9 million /~~ [$5.8 million/( ~~18.8~~20.2 million + ~~18.0 million )]~~16.9 million)] for the three months ended ~~June 30, 2021~~March 31, 2022 and ~~[ $1,416 thousand / ( 16.5~~[$1.9 million/ (18.4 million + ~~20.0 million )]~~18.4 million)] for the three months ended ~~June 30, 2020.~~March 31, 2021.

Liquidity and capital resources

We have managed our historical liquidity and capital requirements primarily through the receipt of ~~revenues from our Corporate Channel and our Franchise Channel.~~revenues. Our primary cash flow activities involve: (1) generating cash flow from ~~Corporate Channel operations,~~Commissions and Fees, which largely includes New Business Revenue (Corporate) and Renewal Revenue (Corporate); (2) generating cash flow from Franchise ~~Channel~~Revenues operations, which largely includes Initial Franchise Fees and Royalty Fees; (3) borrowings, interest payments and repayments under our credit agreement; and (4) issuing shares of Class A common stock. As of ~~June 30, 2021,~~March 31, 2022, our cash and cash equivalents balance was ~~$35.0~~$21.2 million. We have used cash flow from operations primarily to pay compensation and related expenses, general, administrative and other expenses, debt service, special dividends and distributions to our owners.

Credit agreement

See "Note 7. Debt" in the condensed consolidated financial statements included herein for a discussion of the Company's credit facilities.

Comparative cash flows

The following table summarizes our cash flows from operating, investing and financing activities for the periods indicated (in thousands):


		Six Months Ended June 30,							Three Months Ended March 31,
		2021		2020		Change			2022		2021		Change
Net cash provided by operating activities		$	19,992	$	6,516	$	13,476
Net cash provided by (used for) operating activities								Net cash provided by (used for) operating activities	$	(5,154)	$	7,888	$	(13,042)
Net cash used for investing activities	Net cash used for investing activities	(9,286)		(4,093)		(5,193)		Net cash used for investing activities	(2,491)		(2,100)		(391)
Net cash provided by (used for) financing activities		(416)		38,123		(38,539)
Net cash used for financing activities								Net cash used for financing activities	(155)		(69)		(86)
Net increase in cash and cash equivalents	Net increase in cash and cash equivalents	10,290		40,546		(30,256)		Net increase in cash and cash equivalents	(7,800)		5,719		(13,519)
Cash and cash equivalents, and restricted cash, beginning of period	Cash and cash equivalents, and restricted cash, beginning of period	26,236		15,260		10,976		Cash and cash equivalents, and restricted cash, beginning of period	30,479		26,236		4,243
Cash and cash equivalents, and restricted cash, end of period	Cash and cash equivalents, and restricted cash, end of period	$	36,526	$	55,806	$	(19,280)	Cash and cash equivalents, and restricted cash, end of period	$	22,679	$	31,955	$	(9,276)

Operating activities

Net cash ~~provided by~~used for operating activities was ~~$20.0~~$5.2 million for the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 as compared to net cash provided by operating activities of ~~$6.5~~$7.9 million for the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021. This ~~increase~~decrease in net cash provided by operating activities was attributable to a decrease in cash provided from commissions and agency fees receivables of ~~$13.0 million.~~$10.7 million as a result of the receipts of contingent commissions during the period, a decrease of $1.2 million in TRA liability, and a $1.8 million increase in cash used from prepaid expense, offset by an increase of $1.3 million in receivables from franchisees.

3930

Investing activities

Net cash used for investing activities was ~~$9.3~~$2.5 million for the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, compared to net cash used in investing activities of ~~$4.1~~$2.1 million for the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021. This increase was driven by continued expansion of corporate offices to support increased hiring.

Financing activities

Net cash used for financing activities was ~~$0.4~~$0.2 million for the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 as compared to net cash ~~provided by~~used for financing activities of ~~$38.1~~$0.1 million for the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021. This ~~decrease~~increase in net cash used for financing activities was attributable to ~~the refinance~~repayment of the Company's term ~~loan and revolving credit facility in the six months ended June 30, 2020.~~note.

Future sources and uses of liquidity

Our sources of liquidity are (1) cash on hand, (2) net working capital, (3) cash flows from operations and (4) our revolving credit facility. Based on our current expectations, we believe that these sources of liquidity will be sufficient to fund our working capital requirements and to meet our commitments in the foreseeable future.

We expect that our primary liquidity needs will comprise cash to (1) provide capital to facilitate the organic growth of our business, (2) pay operating expenses, including cash compensation to our employees, (3) make payments under the tax receivable agreement, (4) pay interest and principal due on borrowings under our Credit Agreement (5) pay income taxes, and (6) when deemed advisable by our board of directors, pay dividends.

Dividend policy

There have been no material changes to our dividend policy as described in the Annual Report on Form 10-K.

Tax receivable agreement

We entered into a tax receivable agreement with the Pre-IPO LLC Members on May 1, 2018 that provides for the payment by us to the Pre-IPO LLC Members of 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax or franchise tax that we actually realize as a result of (i) any increase in tax basis in Goosehead Insurance, Inc.’s assets and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the tax receivable agreement. See "Item 13. Certain relationships and related transactions, and director independence" of the Annual Report on Form 10-K.

Holders of Goosehead Financial, LLC Units (other than Goosehead Insurance, Inc.) may, subject to certain conditions and transfer restrictions described above, redeem or exchange their LLC Units for shares of Class A common stock of Goosehead Insurance, Inc. on a one-for-one basis. Goosehead Financial, LLC intends to make an election under Section 754 of the Internal Revenue Code of 1986, as amended, and the regulations thereunder (the “Code”) effective for each taxable year in which a redemption or exchange of LLC Units for shares of Class A common stock occurs, which is expected to result in increases to the tax basis of the assets of Goosehead Financial, LLC at the time of a redemption or exchange of LLC Units. The redemptions or exchanges are expected to result in increases in the tax basis of the tangible and intangible assets of Goosehead Financial, LLC. These increases in tax basis may reduce the amount of tax that Goosehead Insurance, Inc. would otherwise be required to pay in the future. We have entered into a tax receivable agreement with the Pre-IPO LLC Members that provides for the payment by us to the Pre-IPO LLC Members of 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax or franchise tax that we actually realize as a result of (i) any increase in tax basis in Goosehead Insurance, Inc.’s assets resulting from (a) the purchase of LLC Units from any of the Pre-IPO LLC Members using the net proceeds from any future offering, (b) redemptions or exchanges by the Pre-IPO LLC Members of LLC Units for shares of our Class A common stock or (c) payments under the tax receivable agreement and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the tax receivable agreement. This payment obligation is an obligation of Goosehead Insurance, Inc. and not of Goosehead Financial, LLC. For purposes of the tax receivable agreement, the cash tax savings in income tax will be computed by comparing the actual income tax liability of Goosehead Insurance, Inc. (calculated with certain assumptions) to the amount of such taxes that Goosehead Insurance, Inc. would have been required to pay had there been no increase to the tax basis of the assets of Goosehead Financial, LLC as a result of the redemptions or exchanges and had Goosehead Insurance, Inc. not entered into the tax receivable agreement. Estimating the amount of payments that may be made under the tax receivable agreement is by its nature imprecise, insofar as the calculation of amounts payable depends on a variety of factors. While the actual increase in tax basis, as well as the amount and timing of any payments under the tax receivable agreement, will vary depending upon a number of factors, including the timing of redemptions or exchanges, the price of shares of our Class A common stock at the

time of the redemption or exchange, the extent to which such redemptions or exchanges are taxable and the

amount and timing of our income. See "Item 13. Certain relationships and related transactions, and director independence" of the Annual Report on Form 10-K. We anticipate that we will account for the effects of these increases in tax basis and associated payments under the tax receivable agreement arising from future redemptions or exchanges as follows:

•we will record an increase in deferred tax assets for the estimated income tax effects of the increases in tax basis based on enacted federal and state tax rates at the date of the redemption or exchange;

•to the extent we estimate that we will not realize the full benefit represented by the deferred tax asset, based on an analysis that will consider, among other things, our expectation of future earnings, we will reduce the deferred tax asset with a valuation allowance; and

•we will record 85% of the estimated realizable tax benefit (which is the recorded deferred tax asset less any recorded valuation allowance) as an increase to the liability due under the tax receivable agreement and the remaining 15% of the estimated realizable tax benefit as an increase to additional paid-in capital.

All of the effects of changes in any of our estimates after the date of the redemption or exchange will be included in net income. Similarly, the effect of subsequent changes in the enacted tax rates will be included in net income.

Contractual obligations, commitments and contingencies

The following table represents our contractual obligations as of ~~June 30, 2021,~~March 31, 2022, aggregated by type (in thousands).


		Contractual obligations, commitments and contingencies											Contractual obligations, commitments and contingencies
(in thousands)	(in thousands)	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years		(in thousands)	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
Operating leases(1)	Operating leases(1)	$	63,337	$	5,689	$	14,925	$	15,036	$	27,687	Operating leases(1)	$	66,090	$	5,190	$	16,575	$	16,955	$	27,370
Debt obligations payable(2)	Debt obligations payable(2)	82,000		5,000		77,000		—		—		Debt obligations payable(2)	98,125		5,000		17,500		75,625		—
Interest expense(3)	Interest expense(3)	9,350		6,524		2,826		—		—		Interest expense(3)	17,586		8,313		3,203		6,070		—
Liabilities under the tax receivable agreement(4)	Liabilities under the tax receivable agreement(4)	82,200		1,958		8,669		9,263		62,310		Liabilities under the tax receivable agreement(4)	103,193		—		16,353		11,864		74,976
Total	Total	$	236,887	$	19,171	$	103,420	$	24,299	$	89,997	Total	$	284,994	$	18,503	$	53,631	$	110,514	$	102,346

(1)The Company leases its facilities under non-cancelable operating leases. In addition to monthly lease payments, the lease agreements require the Company to reimburse the lessors for its portion of operating costs each year. Rent expense was ~~$1,116 thousand~~$1.4 million and ~~$744~~$945 thousand for the three months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~2021.

(2)The Company refinanced its credit facilities on ~~March 6, 2020~~July 21, 2021 in the form of a ~~$80~~$100 million term loan, and $25 million revolving credit facility, of which ~~$5.0~~$25 million was drawn as of ~~June 30, 2021.~~March 31, 2022.

(3)Interest expense includes interest payments on our outstanding debt obligations under our credit agreement. Our debt obligations have variable interest rates. We have calculated future interest obligations based on the interest rate for our debt obligations as of ~~June 30, 2021.~~March 31, 2022.

(4)See "Item 2. Management's discussion and analysis of financial condition and results of operation - Tax receivable agreement."

Off-balance sheet arrangements

We do not invest in any off-balance sheet vehicles that provide liquidity, capital resources, market or credit risk support, or engage in any activities that expose us to any liability that is not reflected in our condensed consolidated financial statements except for those described under “Contractual obligations, commitments and contingencies” above.

Critical accounting policies

Our discussion and analysis of our consolidated financial condition and results of operations is based upon the accompanying condensed consolidated financial statements and notes thereto, which have been prepared in accordance with GAAP. The preparation of the condensed consolidated financial statements requires us to make estimates, judgments and assumptions, which we believe to be reasonable, based on the information available. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. Variances in the estimates or assumptions used to actual experience could yield materially different accounting results. On an ongoing basis, we evaluate the continued appropriateness of our accounting policies and resulting estimates to make adjustments we consider appropriate

4132

under the facts and circumstances. There have been no significant changes to our critical accounting policies as disclosed in the Annual Report on Form 10-K.

Recent accounting pronouncements

See "Note 2: Summary of Significant Accounting Policies—Recently Issued Accounting Pronouncements” under Part I, Item 1 of this Form 10-Q.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes to our exposure to market risks as described in "Item 7A. Quantitative and qualitative disclosure of market risks" in the Annual Report on Form 10-K.

Item 4. Controls and Procedures

Under the supervision and with the participation of management, including the Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of ~~June 30, 2021.~~March 31, 2022. Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

There were no changes to our internal control over financial reporting that occurred during the quarter ended ~~June 30, 2021~~March 31, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

4233

PART II

Item 1. Legal Proceedings

The information required by this Item is incorporated by reference to "Part I, Item I, Note 13. Litigation" in the condensed consolidated financial statements included herein.

Item 1A. Risk Factors

There have been no material changes to the risk factors disclosed in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, ~~2020.~~2021.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Subject to the terms of the amended and restated Goosehead Financial LLC Agreement, each LLC Unit is redeemable (along with the cancellation of the corresponding share of Class B common stock) for one share of Class A common stock.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

4334

Item 6. Exhibits


Exhibit 31.1			Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2			Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32			Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS			XBRL Instance Document
101.SCH			XBRL Schema Document
101.CAL			XBRL Calculation Linkbase Document
101.DEF			XBRL Definition Linkbase Document
101.LAB			XBRL Label Linkbase Document
101.PRE			XBRL Presentation Linkbase

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, we have duly caused this report to be signed on our behalf by the undersigned thereunto duly authorized.

GOOSEHEAD INSURANCE, INC.

Date:

~~July 28, 2021~~April 27, 2022

By:

/s/ Mark E. Jones

Mark E. Jones

Chairman and Chief Executive Officer

(Principal Executive Officer)

Date:

~~July 28, 2021~~April 27, 2022

By:

/s/ Mark S. Colby

Mark S. Colby

Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer)

4435


Three Months Ended June 30, 2021:	Franchise Channel		Corporate Channel		Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions	$	0	$	10,310	$	10,310
New Business Commissions	0		5,944		5,944
Agency Fees	0		3,105		3,105
Contingent Commissions	1,136		558		1,694
Franchise revenues
Renewal Royalty Fees	11,670		0		11,670
New Business Royalty Fees	3,680		0		3,680
Initial Franchise Fees	1,458		0		1,458
Other Franchise Revenues	33		0		33
Interest Income	279		0		279
Total Revenues	$	18,256	$	19,917	$	38,173

Timing of revenue recognition:
Transferred at a point in time	$	0	$	19,359	$	19,359
Transferred over time	18,256		558		18,814
Total Revenues	$	18,256	$	19,917	$	38,173


Six Months Ended June 30, 2021:	Franchise Channel		Corporate Channel		Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions	$	0	$	18,067	$	18,067
New Business Commissions	0		10,560		10,560
Agency Fees	0		5,529		5,529
Contingent Commissions	3,252		1,179		4,431
Franchise revenues					—
Renewal Royalty Fees	20,416		0		20,416
New Business Royalty Fees	6,837		0		6,837
Initial Franchise Fees	2,890		0		2,890
Other Franchise Revenues	131		0		131
Interest Income	540		0		540
Total Revenues	$	34,066	$	35,335	$	69,401

Timing of revenue recognition:
Transferred at a point in time	$	0	$	34,156	$	34,156
Transferred over time	34,066		1,179		35,245
Total Revenues	$	34,066	$	35,335	$	69,401


Six Months Ended June 30, 2020:	Franchise Channel		Corporate Channel		Total
Type of revenue stream:
Commissions and agency fees
Renewal Commissions	$	0	$	13,451	$	13,451
New Business Commissions	0		7,662		7,662
Agency Fees	0		3,871		3,871
Contingent Commissions	3,468		1,607		5,075
Franchise revenues
Renewal Royalty Fees	13,289		0		13,289
New Business Royalty Fees	4,647		0		4,647
Initial Franchise Fees	1,879		0		1,879
Other Franchise Revenues	114		0		114
Interest Income	361		0		361
Total Revenues	$	23,758	$	26,591	$	50,349

Timing of revenue recognition:
Transferred at a point in time	$	0	$	24,984	$	24,984
Transferred over time	23,758		1,607		25,365
Total Revenues	$	23,758	$	26,591	$	50,349


	Franchise Channel		Corporate Channel		Other		Total
Three months ended June 30, 2021
Revenues:
Commissions and agency fees
Renewal Commissions	$	0	$	10,310	$	0	$	10,310
Agency Fees	0		3,105		0		3,105
New Business Commissions	0		5,944		0		5,944
Contingent Commissions	1,136		558		0		1,694
Total Commissions and Agency Fees	1,136		19,917		0		21,053
Franchise revenue
Renewal Royalty Fees	11,670		0		0		11,670
New Business Royalty Fees	3,680		0		0		3,680
Initial Franchise Fees	1,458		0		0		1,458
Other Income	33		0		0		33
Total Franchise Revenues	16,841		0		0		16,841
Interest income
Interest Income	279		0		0		279
Total Interest Income	279		0		0		279
Total Revenues	18,256		19,917		0		38,173
Operating expenses:
Employee compensation and benefits, excluding equity based compensation	8,020		12,603		0		20,623
General and administrative expenses	4,927		4,402		805		10,134
Bad debts	135		511		0		646
Total Operating Expenses	13,082		17,516		805		31,403
Adjusted EBITDA	5,174		2,401		(805)		6,770
Other income (expense)	11		108		0		119
Equity based compensation	0		0		(1,852)		(1,852)
Interest expense	0		0		(546)		(546)
Depreciation and amortization	(728)		(404)		0		(1,132)
Taxes	0		0		(223)		(223)
Net income (loss)	$	4,457	$	2,105	$	(3,426)	$	3,136
June 30, 2021
Total Assets	$	94,489	$	44,332	$	99,182	$	238,003


	Franchise Channel		Corporate Channel		Other		Total
Three months ended June 30, 2020
Revenues:
Commissions and agency fees
Renewal Commissions	$	0	$	7,718	$	0	$	7,718
Agency Fees	0		2,185		0		2,185
New Business Commissions	0		4,329		0		4,329
Contingent Commissions	2,774		1,242		0		4,016
Total Commissions and Agency Fees	2,774		15,474		0		18,248
Franchise revenue
Renewal Royalty Fees	7,903		0		0		7,903
New Business Royalty Fees	2,599		0		0		2,599
Initial Franchise Fees	901		0		0		901
Other Income	81		0		0		81
Total Franchise Revenues	11,484		0		0		11,484
Interest income
Interest Income	192		0		0		192
Total Interest Income	192		0		0		192
Total Revenues	14,450		15,474		0		29,924
Operating expenses:
Employee compensation and benefits, excluding equity based compensation	5,965		8,523		0		14,488
General and administrative expenses	1,934		2,621		809		5,364
Bad debts	56		263		0		319
Total Operating Expenses	7,955		11,407		809		20,171
Adjusted EBITDA	6,495		4,067		(809)		9,753

Equity based compensation	0		0		(1,416)		(1,416)
Interest expense	0		0		(479)		(479)
Depreciation and amortization	(396)		(316)		0		(712)
Taxes	0		0		240		240
Net income (loss)	$	6,099	$	3,751	$	(2,464)	$	7,386
June 30, 2020
Total Assets	$	31,904	$	21,818	$	88,867	$	142,589


	Amount
2021	1,250
2022	4,375
2023	6,875
2024	9,375
2025	10,000
2026	68,125
Total	$	100,000


	LLC Units held as of July 28, 2021	Estimated dividend to be paid
Class A common stockholders	19,391,860	$	31,622
Class B common stockholders via LLC Units held	17,402,589	28,378
Total	36,794,449	$	60,000