Segment information | Segment informationThe Company has two reportable segments: Corporate Channel and Franchise Channel. The Corporate Channel consists 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. Summarized financial information concerning the Company’s reportable segments is shown in the following tables (in thousands). There are no intersegment sales, only interest income and interest expense related to an intersegment line of credit, all of which eliminate 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. Franchise Corporate Other Total Year Ended December 31, 2020 Revenues: Commissions and agency fees Renewal Commissions $ — $ 28,891 $ — $ 28,891 Agency Fees — 8,921 — 8,921 New Business Commissions — 17,324 — 17,324 Contingent Commissions 10,754 5,921 — 16,675 Total Commissions and Agency Fees 10,754 61,057 — 71,811 Franchise revenue — Renewal Royalty Fees 29,309 — — 29,309 New Business Royalty Fees 10,623 — — 10,623 Initial Franchise Fees 4,236 — — 4,236 Other Income 222 — — 222 Total Franchise Revenue 44,390 — — 44,390 Interest income — Interest Income 813 — — 813 Total Interest Income 813 — — 813 Total 55,957 61,057 — 117,014 Operating expenses: Employee compensation and benefits, excluding equity-based compensation 26,231 35,843 — 62,074 General and administrative expenses 9,618 12,058 3,856 25,532 Bad debts 387 1,189 — 1,576 Total 36,236 49,090 3,856 89,182 Adjusted EBITDA 19,721 11,967 0 (3,856) 27,832 Other income (expense) 90 — — 90 Equity based compensation — — (4,745) (4,745) Interest expense — — (2,310) (2,310) Depreciation and amortization (1,775) (1,372) — (3,147) Taxes — — 1,035 1,035 Net income $ 18,036 $ 10,595 $ (9,876) $ 18,755 At December 31, 2020: Total Assets $ 82,804 $ 25,609 $ 77,424 $ 185,837 Franchise Corporate Other Total Year Ended December 31, 2019 Revenues: Commissions and agency fees Renewal Commissions $ — $ 22,924 $ — $ 22,924 Agency Fees — 6,058 — 6,058 New Business Commissions — 11,961 — 11,961 Contingent Commissions 3,530 1,893 — 5,423 Total Commissions and Agency Fees 3,530 42,836 — 46,366 Franchise revenue Renewal Royalty Fees 19,462 — — 19,462 New Business Royalty Fees 7,149 — — 7,149 Initial Franchise Fees 3,784 — — 3,784 Other Income 108 — — 108 Total Franchise Revenue 30,503 — — 30,503 Interest income Interest Income 617 — — 617 Total Interest Income 617 — — 617 Total 34,650 42,836 — 77,486 Employee compensation and benefits, excluding equity-based compensation 16,673 23,516 — 40,189 General and administrative expenses 7,392 8,769 2,881 19,042 Bad debts 121 604 — 725 Total 24,186 32,889 2,881 59,956 Adjusted EBITDA 10,464 9,947 (2,881) 17,530 Equity based compensation — — (1,526) (1,526) Interest expense — — (2,387) (2,387) Depreciation and amortization (960) (971) — (1,931) Taxes — — (1,304) (1,304) Net income $ 9,504 $ 8,976 $ (8,098) $ 10,382 At December 31, 2019: Total Assets $ 22,676 $ 15,127 $ 26,825 $ 64,628 Franchise Corporate Other Total Year ended December 31, 2018 Revenues: Commissions and agency fees Renewal Commissions $ — $ 18,357 $ — $ 18,357 Agency Fees — 5,169 — 5,169 New Business Commissions — 9,347 — 9,347 Contingent Commissions 2,417 1,414 — 3,831 Total Commissions and Agency Fees 2,417 34,287 — 36,704 Franchise revenue Renewal Royalty Fees 12,104 — — 12,104 New Business Royalty Fees 4,873 — — 4,873 Initial Franchise Fees 6,045 — — 6,045 Other Income — — — — Total Franchise Revenue 23,022 — — 23,022 Interest income Interest Income 422 — — 422 Total Interest Income 422 — — 422 Total 25,861 34,287 — 60,148 Employee compensation and benefits, excluding equity-based compensation 12,511 18,662 — 31,173 General and administrative expenses, excluding state franchise tax (1) 4,326 7,200 1,399 12,925 Bad debts 409 889 — 1,298 Total 17,246 26,751 1,399 45,396 Adjusted EBITDA 8,615 7,536 (1,399) 14,752 Other income (expense) — (22) (135) (157) Equity based compensation — — (27,083) (27,083) Interest expense — — (4,266) (4,266) Depreciation and amortization (519) (945) — (1,464) Taxes — — (449) (449) Net income $ 8,096 $ 6,569 $ (33,332) $ (18,667) At December 31, 2018: Total Assets $ 8,572 $ 6,862 $ 19,364 $ 34,798 (1) Excluded from general and administrative expenses is $135 thousand of state franchise tax that is not calculated based on income. |