Biggest changeThis decrease in net cash used for financing activities is due to the net repayment of $25.0 million of the revolving credit facility in 2022 and a $3.8 million increase in cash received from stock options exercises, offset by a $12.5 million increase in principal payments on notes payable, due primarily to an additional $10.0 million principal payment made in 2023, and a $10.9 million increase in member distributions paid during 2023.
Biggest changeThis increase in net cash used for financing activities was primarily driven by repurchases of our Class A common stock for $63.2 million and a $5.4 million increase in tax receivable agreement payments, offset by new borrowings under our term loan of $25.0 million, a $7.5 million decrease in payments on our term loan due to an additional $10 million principal payment made in 2023 offset by higher quarterly payments in 2024, and a $6.1 million decrease in member distributions. 62 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 or other sources of debt financing.
Premium by line of business We are a distributor of insurance policies in a range of primarily personal lines of business including homeowner’s insurance, automotive, dwelling property insurance, flood, wind and earthquake insurance, excess liability or umbrella insurance, specialty lines insurance (motorcycle, recreational vehicle, and other insurance), commercial lines insurance (general liability, property and auto insurance for small businesses) and life insurance.
Premium by line of business We are a distributor of insurance policies in a range of primarily personal lines of business including homeowner’s insurance; automotive insurance; dwelling property insurance; flood, wind and earthquake insurance; excess liability or umbrella insurance; specialty lines insurance (motorcycle, recreational vehicle, and other insurance); commercial lines insurance (general liability, property and auto insurance for small businesses) and life insurance.
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.
Tax receivable agreement We entered into the 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.
General and administrative expenses include technology, travel, accounting, legal and other professional fees, commissions, placement fees, office expenses, depreciation and other costs associated with our operations. Our occupancy-related costs and professional services expenses, in particular, generally increase or decrease in relative proportion to the number of our employees and the overall size and scale of our business operations.
General and administrative expenses include technology, travel, accounting, legal and other professional fees, placement fees, office expenses, depreciation and other costs associated with our operations. Our occupancy-related costs and professional services expenses, in particular, generally increase or decrease in relative proportion to the number of our employees and the overall size and scale of our business operations.
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 a superior insurance experience to our clients.
We were founded with one vision in mind—to provide clients 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 a superior insurance experience to our clients.
Contingent commissions revenue is recognized over time as the Company completes its performance obligations as the underlying policies are placed and other contractual obligations are met. 63 Certain costs to obtain or fulfill a contract are capitalized. The Company capitalizes the incremental costs to obtain franchise contracts.
Contingent commissions revenue is recognized over time as the Company completes its performance obligations as the underlying policies are placed and other contractual obligations are met. Certain costs to obtain or fulfill a contract are capitalized. The Company capitalizes the incremental costs to obtain franchise contracts.
Because of the lower royalty fees on New Business Commissions as compared to Renewal Commissions, and because we are placing an increasing percentage of Total Written Premium in franchise sales, Core Revenue growth will lag that of Total Written Premium. 52 Cost Recovery Revenue: The Company charges every franchise an Initial Franchise Fee, which, on a cash flow basis, covers our costs to recruit, train, onboard, and support the franchise for the first year.
Because of the lower royalty fees on New Business Commissions as compared to Renewal Commissions, and because we are placing an increasing percentage of Total Written Premium in franchise sales, Core Revenue growth will lag that of Total Written Premium. 53 Cost Recovery Revenue: The Company charges every franchise an Initial Franchise Fee, which, on a cash flow basis, covers our costs to recruit, train, onboard, and support the franchise for the first year.
We also incur expenses as a public company, including public reporting obligations, proxy statements, stockholder meetings, stock exchange fees and transfer agent fees. 50 Effects of the reorganization on our corporate structure Goosehead Insurance, Inc. was formed for the purpose of the Offering and has engaged to date only in activities related to Goosehead Financial, LLC.
We also incur expenses as a public company, including public reporting obligations, proxy statements, stockholder meetings, stock exchange fees and transfer agent fees. 51 Effects of the reorganization on our corporate structure Goosehead Insurance, Inc. was formed for the purpose of the Offering and has engaged to date only in activities related to Goosehead Financial, LLC.
GAAP, and these provide a measure against which our businesses may be assessed in the future. Our methods of calculating these measures may differ from those used by other companies and therefore comparability may be limited. These financial measures should be viewed in addition to, not in lieu of, the consolidated financial statements for the year ended December 31, 2023.
GAAP, and these provide a measure against which our businesses may be assessed in the future. Our methods of calculating these measures may differ from those used by other companies and therefore comparability may be limited. These financial measures should be viewed in addition to, not in lieu of, the consolidated financial statements for the year ended December 31, 2024.
We will continue to market actively for new franchises in our established markets, which represent over 99% of the U.S. population. We are now licensed with the necessary state departments of commerce and insurance and registered as a franchisor in all 50 states in the U.S. • Continued retention of existing Book of Business.
We will continue to market actively for new franchises in our established markets, which represent over 98% of the U.S. population. We are now licensed with the necessary state departments of commerce and insurance and registered as a franchisor in all 50 states in the U.S. • Continued retention of existing Book of Business.
All clients are serviced by our world-class service centers, allowing for predictable retention of our Book of Business, which has historically been 86%. All commissions received in corporate sales after the first term of the policy are recognized as Renewal Commissions, which are higher margin due to lower commissions and servicing costs.
All clients are serviced by our world-class service centers, allowing for predictable retention of our Book of Business, which has historically been 84%. All commissions received in corporate sales after the first term of the policy are recognized as Renewal Commissions, which are higher margin due to lower commissions and servicing costs.
These fees are fully 51 earned and non-refundable when a franchise attends our initial training and are recognized in revenue over the life of the franchise agreement. • 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.
These fees are fully 52 earned and non-refundable when a franchise attends our initial training and are recognized in revenue over the life of the franchise agreement. • 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.
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 to assume a single class of stock (Class A) and assuming non-controlling interest does not exist.
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 to assume a single class of stock (Class A) and assuming noncontrolling interest does not exist.
For further discussion regarding our consolidated results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021, refer to "Part II, Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations," in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
For further discussion regarding our consolidated results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022, refer to "Part II, Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations," in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
The following discussion contains references to the years ended December 31, 2023, December 31, 2022, and December 31, 2021. See Goosehead’s Annual Report on Form 10-K for the year ended December 31, 2022 for a discussion of the changes from year ended December 31, 2021 to the year ended December 31, 2022.
The following discussion contains references to the years ended December 31, 2024, December 31, 2023, and December 31, 2022. See Goosehead’s Annual Report on Form 10-K for the year ended December 31, 2023 for a discussion of the changes from year ended December 31, 2022 to the year ended December 31, 2023.
These deferred costs are amortized over the expected life of the underlying franchise fee and are included in Other assets in the Company's consolidated balance sheet as of December 31, 2023.
These deferred costs are amortized over the expected life of the underlying franchise fee and are included in Other assets in the Company's consolidated balance sheet as of December 31, 2024.
As of December 31, 2023, our unrestricted cash and cash equivalents, and restricted cash was $44.0 million. We have used cash flow from operations primarily to pay compensation and related expenses, general, administrative and other expenses, and debt service. Credit agreement See "Note 9. Debt" in the consolidated financial statements included herein for a discussion of the Company's credit facilities.
As of December 31, 2024, our unrestricted cash and cash equivalents, and restricted cash was $58.0 million. We have used cash flow from operations primarily to pay compensation and related expenses; general, administrative and other expenses; and debt service. Credit agreement See "Note 9. Debt" in the consolidated financial statements included herein for a discussion of the Company's credit facilities.
No impairment was recorded for the years ended December 31, 2022 and December 31, 2021. Consolidated results of operations The following is a discussion of our consolidated results of operations for each of the years ended December 31, 2023, 2022, and 2021. This information is derived from our accompanying consolidated financial statements prepared in accordance with GAAP.
No impairment was recorded for the year ended December 31, 2022. Consolidated results of operations The following is a discussion of our consolidated results of operations for each of the years ended December 31, 2024, 2023, and 2022. This information is derived from our accompanying consolidated financial statements prepared in accordance with GAAP.
We historically accounted, and anticipate that we will continue to account for the effects of these increases in tax basis and associated payments under the tax receivable agreement arising from 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. 62 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.
We historically accounted, and anticipate that 63 we will continue to account for the effects of these increases in tax basis and associated payments under the tax receivable agreement arising from 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.
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 year ended December 31, 2023, Adjusted EBITDA Margin was 27% compared to 18% for the year ended December 31, 2022.
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 year ended December 31, 2024, Adjusted EBITDA Margin was 32% compared to 27% for the year ended December 31, 2023.
The following table shows Total Written Premium by channel for the years ended 2023 and 2022 (in thousands) .
The following table shows Total Written Premium by channel for the years ended 2024 and 2023 (in thousands) .
Note that totals may not sum due to rounding: Year ended December 31, 2023 2022 2021 Earnings per share - basic (GAAP) $ 0.59 $ 0.03 $ 0.28 Add: equity-based compensation (1) 0.64 0.52 0.20 Add: impairment expense (2) 0.10 — — Adjusted EPS (non-GAAP) $ 1.33 $ 0.55 $ 0.48 (1) Calculated as equity-based compensation divided by the sum of the weighted average number of shares of Class A common stock and Class B common stock outstanding during the period 2023 - [$24.0 million / ( 23.9 million + 13.8 million )] 2022 - [ $19.6 million / ( 21.0 million + 16.2 million )] 2021 - [ $7.3 million / ( 19.2 million + 17.7 million )] (2) Calculated as impairment expense divided by the sum of the weighted average number of shares of Class A common stock and Class B common stock [ $3.6 million / (23.9 million + 13.8 million )] for the year ended December 31, 2023.
Note that totals may not sum due to rounding: Year ended December 31, 2024 2023 2022 Earnings per share - basic (GAAP) $ 1.23 $ 0.59 $ 0.03 Add: equity-based compensation (1) 0.75 0.64 0.52 Add: impairment expense (2) 0.01 0.10 — Adjusted EPS (non-GAAP) $ 1.99 $ 1.33 $ 0.55 (1) Calculated as equity-based compensation divided by the sum of the weighted average number of shares of Class A common stock and Class B common stock outstanding during the period 2024 - [$28.0 million / ( 24.7 million + 12.7 million )] 2023 - [ $24.0 million / ( 23.9 million + 13.8 million )] 2022 - [ $19.6 million / ( 21.0 million + 16.2 million )] (2) Calculated as impairment expense divided by the sum of the weighted average number of shares of Class A common stock and Class B common stock [ $0.3 million / ( 24.7 million + 12.7 million )] for the year ended December 31, 2024 and [ $3.6 million / ( 23.9 million + 13.8 million )].
Since 2021, revenue from Contingent Commissions have historically represented approximately 0.48% of Total Written Premium at year-end. Most of our Contingent Commissions are earned in the year prior to when they are received.
Since 2022, revenue from Contingent Commissions have historically represented approximately 0.54% of Total Written Premium at year-end. Most of our Contingent Commissions are earned in the year prior to when they are received.
We believe that Total Written Premium is an appropriate measure of operating performance because it reflects growth of our business relative to other insurance agencies. For the year ended December 31, 2023, we had $3.0 billion in Total Written Premium, representing a 34% increase, compared to $2.2 billion for the year ended December 31, 2022.
We believe that Total Written Premium is an appropriate measure of operating performance because it reflects growth of our business relative to other insurance agencies. For the year ended December 31, 2024, we had $3.8 billion in Total Written Premium, representing a 29% increase, compared to $3.0 billion for the year ended December 31, 2023.
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 $7.8 million, $7.0 million, and $4.8 million for year ending December 31, 2023, 2022, and 2021.
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 $7.5 million, $7.8 million, and $7.0 million for years ending December 31, 2024, 2023, and 2022.
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 December 31, 2023, we had 1,486,000 Policies in Force compared to 1,284,000 as of December 31, 2022, representing a 16% increase.
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 December 31, 2024, we had 1,674,000 Policies in Force compared to 1,486,000 as of December 31, 2023, representing a 13% increase.
Commissions and agency fees Commissions and agency fees consist of Core Revenue from New Business Commissions, Renewal Commissions, and Agency Fees, and Ancillary Revenue from Contingent Commissions generated from corporate sales and franchise sales and other income.
Commissions and agency fees Commissions and agency fees consist of Core Revenue from New Business Commissions, Renewal Commissions, and Agency Fees, and Ancillary Revenue from Contingent Commissions generated from corporate sales.
This increase in net cash used in business investment activities was primarily attributable to $6.9 million for purchases of books of business in 2023 and a $5.2 million increase in cash paid for software development offset by $5.7 million decrease in the purchase of property and equipment.
This decrease in net cash used in business investment activities was primarily attributable to a $6.9 million decrease in purchases of books of business and a $3.5 million decrease in cash purchases of property and equipment offset by a $3.5 million increase in cash paid for software development.
For all policies that renew related to franchise sales, we receive as Renewal Royalty Fees 50% of the commissions received from the Carrier, creating a mechanical increase in revenue of 129% if we renew at historical rates. Renewal Royalty Fees are higher margin compared to New Business Royalty Fees due to lower servicing costs on higher revenue.
For all policies that renew related to franchise sales, we receive as Renewal Royalty Fees 50% of the commissions received from the Carrier, creating a mechanical increase in revenue of 150% in the first renewal term. Renewal Royalty Fees are higher margin compared to New Business Royalty Fees due to lower servicing costs on higher revenue.
Revenue from Contingent Commissions increased by $6.1 million, or 79%, to $13.7 million for the year ended December 31, 2023, from $7.7 million for the year ended December 31, 2022. The increase is primarily attributable to growth in total written premiums as well as receiving and qualifying for additional contingent commissions.
Revenue from Contingent Commissions increased by $17.6 million, or 128%, to $31.4 million for the year ended December 31, 2024, from $13.7 million for the year ended December 31, 2023. The increase is primarily attributable to growth in total written premiums as well as receiving and qualifying for additional Contingent Commissions.
Furthermore, payments under the tax receivable agreement give rise to additional tax benefits and therefore additional payments under the tax receivable agreement itself. See "Item 13. Certain relationships and related transactions, and director independence". Certain income statement line items Revenues In 2023, revenue increased by 25% to $261.3 million from $209.4 million in 2022.
Furthermore, payments under the tax receivable agreement give rise to additional tax benefits and therefore additional payments under the tax receivable agreement itself. See "Item 13. Certain relationships and related transactions, and director independence". Certain income statement line items Revenues In 2024, revenue increased by 20% to $314.5 million from $261.3 million in 2023.
Total Written Premium growth, which is the best indicator of future revenue growth, increased 34% to $3.0 billion in 2023 from $2.2 billion in 2022. Total Written Premiums Placed drive our current and future Core Revenue and gives us potential opportunities to earn Ancillary Revenue in the form of Contingent Commissions.
Total Written Premium growth, which is the best indicator of future revenue growth, increased 29% to $3.8 billion in 2024 from $3.0 billion in 2023. Total Written Premiums Placed drive our current and future Core Revenue and give us potential opportunities to earn Ancillary Revenue in the form of Contingent Commissions.
For the year ended December 31, 2021, $9.9 million of Contingent Commissions were earned (above our historical average as a percentage of premium), of which $7.4 million was still receivable at December 31, 2021.
For the year ended December 31, 2024, $31.4 million of Contingent Commissions were earned (above our historical average as a percentage of premium), of which $25.5 million was still receivable at December 31, 2024.
Franchise Revenues Franchise Revenues consist of Core Revenues from Royalty Fees, Cost Recovery Revenues from Initial Franchise Fees, and Ancillary Revenues from Interest Income.
Franchise Revenues Franchise Revenues consist of Core Revenues from Royalty Fees, Cost Recovery Revenues from Initial Franchise Fees, and Ancillary Revenues from Other Franchise Revenues.
As of December 31, 2023, as a result of the prior redemptions of LLC Units, we recognized liabilities totaling $149.3 million relating to our obligations under the Tax Receivable Agreement.
As of December 31, 2024, as a result of the prior redemptions of LLC Units, we recognized liabilities totaling $160.1 million relating to our obligations under the tax receivable agreement. 65
We believe Client Retention is useful as a measure of how well Goosehead retains clients year-over-year and minimizes defections. Client Retention decreased modestly to 86% at December 31, 2023 when compared to 88% at December 31, 2022, again driven by the service team’s continued focus on delivering highly differentiated service levels.
We believe Client Retention is useful as a measure of how well Goosehead retains clients year-over-year and minimizes defections. Client Retention decreased modestly to 84% at December 31, 2024 when compared to 86% at December 31, 2023, impacted modestly by premium rate increases yet supported by the service team’s continued focus on delivering highly differentiated service levels.
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 $44.8 million, or 24%, to $233.0 million for the year ended December 31, 2023 from $188.2 million for the year ended December 31, 2022.
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 $40.7 million, or 17%, to $273.7 million for the year ended December 31, 2024 from $233.0 million for the year ended December 31, 2023.
Revenue from New Business Royalty Fees increased by $4.9 million, or 27%, to $23.2 million for the year ended December 31, 2023 from $18.2 million for the year ended December 31, 2022. The increase in revenue from New Business Royalty Fees was driven primarily by an increase in agency productivity and rising premium rates.
Revenue from New Business Royalty Fees increased by $4.0 million, or 17%, to $27.1 million for the year ended December 31, 2024 from $23.2 million for the year ended December 31, 2023. The increase in revenue from New Business Royalty Fees was driven primarily by an increase in New Business Production per Agency and rising premium rates.
(2) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue excluding other non-operating items ($69,818 / $261,276) for the year ended December 31, 2023, ($36,654 / $209,390) for the year ended December 31, 2022, and ($20,838 /$151,312) for the year ended December 31, 2021. 57 The following tables show a reconciliation from basic earnings per share to Adjusted EPS for the years ended December 31, 2023, 2022, and 2021.
(2) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue excluding other non-operating items ($99,911 / $314,505) for the year ended December 31, 2024, ($69,817 / $261,276) for the year ended December 31, 2023, and ($36,654 /$209,390) for the year ended December 31, 2022. 58 The following tables show a reconciliation from basic earnings per share to Adjusted EPS for the years ended December 31, 2024, 2023, and 2022.
This decrease was primarily attributable to an increase in average cash collections relative to revenue recognized for terminated franchises on the payment plan. Depreciation and amortization Depreciation and amortization increased by $2.4 million, or 34%, to $9.2 million for 2023 from $6.9 million for 2022.
This decrease was primarily attributable to lower franchise turnover and an increase in average cash collections relative to revenue recognized for terminated franchises on the payment plan. Depreciation and amortization Depreciation and amortization increased by $1.2 million, or 13%, to $10.5 million for 2024 from $9.2 million for 2023.
The following table sets forth our Total Written Premium placed by line of business by amount and as a percentage of our Total Written Premium for the periods indicated ( in thousands ): Year Ended December 31, 2023 2022 2021 Line of business Homeowner $ 1,729,138 58 % $ 1,268,217 57 % $ 885,130 56 % Automotive 1,149,737 39 % 874,505 40 % 618,483 40 % Commercial 57,207 2 % 49,582 2 % 39,254 3 % Other 27,903 1 % 24,719 1 % 16,991 1 % Total Written Premium $ 2,963,985 100 % $ 2,217,023 100 % $ 1,559,858 100 % 53 Expenses Due to our organic-focused growth strategy, virtually all of our investments in future growth are in people and certain technologies.
The following table sets forth our Total Written Premium placed by line of business by amount and as a percentage of our Total Written Premium for the periods indicated ( in thousands ): Year Ended December 31, 2024 2023 2022 Line of business Homeowner $ 2,338,616 61 % $ 1,729,138 58 % $ 1,268,217 57 % Automotive 1,367,578 36 % 1,149,737 39 % 874,505 40 % Commercial 72,804 2 % 57,207 2 % 49,582 2 % Other 32,994 1 % 27,903 1 % 24,719 1 % Total Written Premium $ 3,811,992 100 % $ 2,963,985 100 % $ 2,217,023 100 % 54 Expenses Due to our organic-focused growth strategy, virtually all of our investments in future growth are in people and technology.
The following table shows a reconciliation from net income to Adjusted EBITDA for the years ended December 31, 2023, 2022, and 2021 (in thousands) : Year ended December 31, 2023 2022 2021 Net income $ 23,696 $ 2,630 $ 8,296 Interest expense 6,568 4,999 2,854 Depreciation and amortization 9,244 6,884 4,873 Tax expense (benefit) 2,692 2,499 (2,292) Equity-based compensation 23,989 19,642 7,292 Impairment expense 3,628 — — Other (income) expense — — (185) Adjusted EBITDA $ 69,817 $ 36,654 $ 20,838 Net Income Margin (1) 9 % 1 % 5 % Adjusted EBITDA Margin (2) 27 % 18 % 14 % (1) Net Income Margin is calculated as Net Income divided by Total Revenue ($23,696 / $261,276), ($2,630 / $209,390), and ($8,296 / $151,312) for the years ended December 31, 2023, 2022, and 2021.
The following table shows a reconciliation from net income to Adjusted EBITDA for the years ended December 31, 2024, 2023, and 2022 (in thousands) : Year ended December 31, 2024 2023 2022 Net income $ 49,113 $ 23,696 $ 2,630 Interest expense 7,339 6,568 4,999 Depreciation and amortization 10,453 9,244 6,884 Tax expense (benefit) (2,413) 2,692 2,499 Equity-based compensation 27,971 23,989 19,642 Impairment expense 347 3,628 — Other (income) expense 7,101 — — Adjusted EBITDA $ 99,911 $ 69,817 $ 36,654 Net Income Margin (1) 16 % 9 % 1 % Adjusted EBITDA Margin (2) 32 % 27 % 18 % (1) Net Income Margin is calculated as Net Income divided by Total Revenue ($49,113 / $314,505), ($23,696 / $261,276), and ($2,630 / $209,390) for the years ended December 31, 2024, 2023, and 2022.
Total Written Premium Contingent Commission Revenue % of Premium 2021 $ 1,559,858 $ 9,926 0.64 % 2022 2,217,023 7,684 0.35 % 2023 2,963,984 13,746 0.46 % 3-year average 0.48 % Contingent Commissions can vary significantly from year-to-year and should be viewed over several years.
Total Written Premium Contingent Commission Revenue % of Premium 2022 $ 2,217,023 $ 7,684 0.35 % 2023 2,963,984 13,746 0.46 % 2024 3,811,992 31,385 0.82 % 3-year average 0.54 % Contingent Commissions can vary significantly from year-to-year and should be viewed over several years.
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 ): Year Ended December 31, 2023 2022 2021 Core Revenue: Renewal Commissions $ 70,730 61 % $ 57,543 57 % $ 39,111 47 % New Business Commissions 23,411 20 % 24,126 24 % 22,108 27 % Agency Fees 8,174 7 % 10,912 11 % 11,506 14 % Total 102,315 88 % 92,581 92 % 72,725 88 % Ancillary Revenue: Contingent Commissions 13,746 12 % 7,684 8 % 9,926 12 % Commissions and agency fees $ 116,061 100 % $ 100,265 100 % $ 82,651 100 % Renewal Commissions increased by $13.2 million, or 23%, to $70.7 million for the year ended December 31, 2023 from $57.5 million for the year ended December 31, 2022.
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 ): Year Ended December 31, 2024 2023 2022 Core Revenue: Renewal Commissions $ 74,938 54 % $ 70,730 61 % $ 57,543 57 % New Business Commissions 24,608 18 % 23,411 20 % 24,126 24 % Agency Fees 8,127 6 % 8,174 7 % 10,912 11 % Total 107,673 77 % 102,315 88 % 92,581 92 % Ancillary Revenue: Contingent Commissions 31,385 23 % 13,746 12 % 7,684 8 % Commissions and agency fees $ 139,059 100 % $ 116,061 100 % $ 100,265 100 % Renewal Commissions increased by $4.2 million, or 6%, to $74.9 million for the year ended December 31, 2024 from $70.7 million for the year ended December 31, 2023.
The following table sets forth our franchise revenues by amount and as a percentage of our revenues for the periods indicated ( in thousands ): Year Ended December 31, 2023 2022 2021 Core Revenues: Renewal Royalty Fees $ 107,524 75 % $ 77,346 72 % $ 46,079 68 % New Business Royalty Fees 23,168 16 % 18,244 17 % 14,616 22 % Total 130,692 91 % 95,590 89 % 60,695 90 % Cost Recovery Revenues: Initial Franchise Fees 11,238 8 % 10,853 10 % 6,516 10 % Ancillary Revenues: Other Franchise Revenues 1,843 1 % 1,279 1 % 297 — % Franchise revenues $ 143,772 100 % $ 107,722 100 % $ 67,508 100 % 59 Revenue from Renewal Royalty Fees increased by $30.2 million, or 39%, to $107.5 million, for the year ended December 31, 2023 from $77.3 million for the year ended December 31, 2022.
The following table sets forth our franchise revenues by amount and as a percentage of our revenues for the periods indicated ( in thousands ): Year Ended December 31, 2024 2023 2022 Core Revenues: Renewal Royalty Fees $ 138,942 80 % $ 107,524 75 % $ 77,346 72 % New Business Royalty Fees 27,122 16 % 23,168 16 % 18,244 17 % Total 166,064 96 % 130,692 91 % 95,590 89 % Cost Recovery Revenues: Initial Franchise Fees 6,620 4 % 11,238 8 % 10,853 10 % Ancillary Revenues: Other Franchise Revenues 1,831 1 % 1,843 1 % 1,279 1 % Franchise revenues $ 174,514 100 % $ 143,772 100 % $ 107,722 100 % 60 Revenue from Renewal Royalty Fees increased by $31.4 million, or 29%, to $138.9 million, for the year ended December 31, 2024 from $107.5 million for the year ended December 31, 2023.
Therefore, the majority of our investments are not capitalizable and are recognized immediately on our statement of operations. Employee compensation and benefits. Employee compensation and benefits is our largest expense and consists of (a) base compensation comprising salary, bonuses and benefits paid and payable to employees, and (b) stock option awards for our senior employees.
Employee compensation and benefits is our largest expense and consists of (a) base compensation comprising salary, bonuses and benefits paid and payable to employees, and (b) stock option awards for our senior employees.
While this can impact month-to-month or quarter-to-quarter results, we expect productivity to normalize year-over-year. • Increases in interest rates. Our variable rate debt, including our Credit Agreement, exposes us to interest rate risk.
While this can impact month-to-month or quarter-to-quarter results, we expect productivity to normalize year-over-year. • Increases in interest rates. Our variable rate debt, including our Credit Agreement, exposes us to interest rate risk. If interest rates were to increase, our debt service obligations on our variable rate indebtedness would increase even if the amount borrowed remained the same.
We discuss below the breakdown of our revenue by stream: Years ended December 31, 2023 (in thousands) 2023 2022 2021 % Growth Core Revenue: Renewal Commissions (1) $ 70,730 27 % $ 57,543 27 % $ 39,111 26 % 23 % Renewal Royalty Fees (2) 107,524 41 % 77,346 37 % 46,079 30 % 39 % New Business Commissions (1) 23,411 9 % 24,126 12 % 22,108 15 % (3) % New Business Royalty Fees (2) 23,168 9 % 18,244 9 % 14,616 10 % 27 % Agency Fees (1) 8,174 3 % 10,912 4 % 11,506 7 % (25) % Total Core Revenue 233,007 89 % 188,171 89 % 133,420 88 % 24 % Cost Recovery Revenue: Initial Franchise Fees (2) 11,238 4 % 10,853 5 % 6,516 4 % 4 % Interest Income 1,443 1 % 1,403 1 % 1,153 1 % 3 % Total Cost Recovery Revenue 12,681 5 % 12,256 6 % 7,669 6 % 3 % Ancillary Revenue: Contingent Commissions (1) 13,746 5 % 7,684 4 % 9,926 7 % 79 % Other Income (2) 1,843 1 % 1,279 1 % 297 — % 44 % Total Ancillary Revenue 15,588 6 % 8,963 5 % 10,223 7 % 74 % Total Revenues $ 261,276 100 % $ 209,390 100 % $ 151,312 100 % 25 % (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.
We discuss below the breakdown of our revenue by stream: Years ended December 31, 2024 (in thousands) 2024 2023 2022 % Growth Core Revenue: Renewal Commissions (1) $ 74,938 24 % $ 70,730 27 % $ 57,543 27 % 6 % Renewal Royalty Fees (2) 138,942 44 % 107,524 41 % 77,346 37 % 29 % New Business Commissions (1) 24,608 8 % 23,411 9 % 24,126 12 % 5 % New Business Royalty Fees (2) 27,122 9 % 23,168 9 % 18,244 9 % 17 % Agency Fees (1) 8,127 3 % 8,174 3 % 10,912 4 % (1) % Total Core Revenue 273,737 87 % 233,007 89 % 188,171 89 % 17 % Cost Recovery Revenue: Initial Franchise Fees (2) 6,620 2 % 11,238 4 % 10,853 5 % (41) % Interest Income 932 — % 1,443 1 % 1,403 1 % (35) % Total Cost Recovery Revenue 7,552 2 % 12,681 5 % 12,256 6 % (40) % Ancillary Revenue: Contingent Commissions (1) 31,385 10 % 13,746 5 % 7,684 4 % 128 % Other Income (2) 1,831 1 % 1,843 1 % 1,279 1 % (1) % Total Ancillary Revenue 33,216 11 % 15,588 6 % 8,963 5 % 113 % Total Revenues $ 314,505 100 % $ 261,276 100 % $ 209,390 100 % 20 % (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.
The following table summarizes our results of operations for the years ended December 31, 2023, 2022, and 2021 (in thousands) : Year Ended December 31, 2023 2022 2021 Revenues: Commissions and agency fees $ 116,061 44 % $ 100,265 48 % $ 82,651 54 % Franchise revenues 143,772 55 % 107,722 51 % 67,508 45 % Interest income 1,443 1 % 1,403 1 % 1,153 1 % Total revenues 261,276 100 % 209,390 100 % 151,312 100 % Operating Expenses: Employee compensation and benefits 152,604 67 % 133,293 67 % 94,978 67 % General and administrative expenses 62,111 27 % 52,887 27 % 39,789 28 % Bad debts 4,361 2 % 6,198 3 % 2,999 2 % Depreciation and amortization 9,244 4 % 6,884 3 % 4,873 3 % Total operating expenses 228,320 100 % 199,262 100 % 142,639 100 % Income from operations 32,956 10,128 8,673 Other Income: Other income — — 185 Interest expense (6,568) (4,999) (2,854) Income before taxes 26,388 5,129 6,004 Tax expense (benefit) 2,692 2,499 (2,292) Net Income 23,696 2,630 8,296 Less: net income attributable to non-controlling interests 9,556 2,065 2,893 Net Income attributable to Goosehead Insurance Inc. $ 14,140 $ 565 $ 5,403 58 Revenues In 2023, revenue increased by 25% to $261.3 million from $209.4 million in 2022.
The following table summarizes our results of operations for the years ended December 31, 2024, 2023, and 2022 (in thousands) : Year Ended December 31, 2024 2023 2022 Revenues: Commissions and agency fees $ 139,059 44 % $ 116,061 44 % $ 100,265 48 % Franchise revenues 174,514 56 % 143,772 55 % 107,722 51 % Interest income 932 — % 1,443 1 % 1,403 1 % Total revenues 314,505 100 % 261,276 100 % 209,390 100 % Operating Expenses: Employee compensation and benefits 172,942 68 % 152,604 67 % 133,293 67 % General and administrative expenses 67,069 27 % 62,111 27 % 52,887 27 % Bad debts 2,901 1 % 4,361 2 % 6,198 3 % Depreciation and amortization 10,453 4 % 9,244 4 % 6,884 3 % Total operating expenses 253,365 100 % 228,320 100 % 199,262 100 % Income from operations 61,140 32,956 10,128 Other Income: Interest expense (7,339) (6,568) (4,999) Other (expense) income, net (7,101) — — Income before taxes 46,700 26,388 5,129 Tax expense (benefit) (2,413) 2,692 2,499 Net Income 49,113 23,696 2,630 Less: net income attributable to noncontrolling interests 18,687 9,556 2,065 Net Income attributable to Goosehead Insurance, Inc. $ 30,426 $ 14,140 $ 565 59 Revenues In 2024, revenue increased by 20% to $314.5 million from $261.3 million in 2023.
Comparative cash flows The following table summarizes our cash flows from operating, investing and financing activities for the periods indicated: Year Ended December 31 2023 2022 2021 Net cash provided by operating activities $ 50,758 $ 35,724 $ 35,444 Net cash used for investing activities (19,182) (12,571) (15,375) Net cash used for financing activities (17,916) (23,245) (15,826) Net increase (decrease) in cash and cash equivalents 13,660 (92) 4,243 Cash and cash equivalents, and restricted cash, beginning of period 30,387 30,479 26,236 Cash and cash equivalents, and restricted cash, end of period $ 44,047 $ 30,387 $ 30,479 Operating activities Net cash provided by operating activities was $50.8 million for 2023 as compared to net cash provided by operating activities of $35.7 million for 2022.
Comparative cash flows The following table summarizes our cash flows from operating, investing and financing activities for the periods indicated: Year Ended December 31 2024 2023 2022 Net cash provided by operating activities $ 71,544 $ 50,833 $ 36,033 Net cash used for investing activities (12,419) (19,182) (12,571) Net cash used for financing activities (45,199) (17,991) (23,554) Net increase (decrease) in cash and cash equivalents 13,926 13,660 (92) Cash and cash equivalents, and restricted cash, beginning of period 44,047 30,387 30,479 Cash and cash equivalents, and restricted cash, end of period $ 57,973 $ 44,047 $ 30,387 Operating activities Net cash provided by operating activities was $71.5 million for 2024 as compared to net cash provided by operating activities of $50.8 million for 2023.
Financial Highlights for 2023: • Total revenue increased 25% from 2022 to $261.3 million; Core Revenues*, a non-GAAP measure, of $233.0 million increased 24% over 2022 • Total Written Premiums Placed increased 34% from 2022 to $3.0 billion • Net income increased by $21.1 million from 2022 to $23.7 million, or 9% of total revenues • Adjusted EBITDA*, a non-GAAP measure, increased by 90% from 2022 to $69.8 million, or 27% of total revenues • Basic earnings per share was $0.59 and Adjusted EPS*, a non-GAAP measure, was $1.33 for the year ended December 31, 2023. • Policies in Force increased 16% from December 31, 2022 to 1,486,000 at December 31, 2023. • Corporate sales headcount decreased 6% from December 31, 2022 to 300 at December 31, 2023. ◦ As of December 31, 2023, 135 of these corporate sales agents had less than one year of tenure and 165 had greater than one year of tenure. • Operating franchises decreased 13% from December 31, 2022 to 1,226 at December 31, 2023. ◦ As of December 31, 2023, 183 operating franchises had less than one year of tenure and 1,043 operating franchisees had greater than one year of tenure. 49 *Core Revenue, Adjusted EBITDA and Adjusted EPS are non-GAAP measures.
Financial Highlights for 2024: • Total revenue increased 20% from 2023 to $314.5 million; Core Revenues*, a non-GAAP measure, of $273.7 million increased 17% over 2023 • Total Written Premiums Placed increased 29% from 2023 to $3.8 billion • Net income increased by $25.4 million from 2023 to $49.1 million, or 16% of total revenues • Adjusted EBITDA*, a non-GAAP measure, increased by 43% from 2023 to $99.9 million, or 32% of total revenues • Basic earnings per share was $1.23 and Adjusted EPS*, a non-GAAP measure, was $1.99 for the year ended December 31, 2024. • Policies in Force increased 13% from December 31, 2023 to 1,674,000 at December 31, 2024. • Corporate sales headcount increased 39% from December 31, 2023 to 417 at December 31, 2024. ◦ As of December 31, 2024, 253 of these corporate sales agents had less than one year of tenure and 164 had greater than one year of tenure. • Operating franchises decreased 10% from December 31, 2023 to 1,103 at December 31, 2024. ◦ As of December 31, 2024, 90 operating franchises had less than one year of tenure and 1,013 operating franchisees had greater than one year of tenure. 50 *Core Revenue, Adjusted EBITDA and Adjusted EPS are non-GAAP measures.
NPS has increased modestly to 92 as of December 31, 2023 from 90 at December 31, 2022, primarily driven by the service team’s continued focus on delivering highly differentiated service levels. 54 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.
NPS has decreased modestly to 89 as of December 31, 2024 from 92 at December 31, 2023, primarily driven by rapid premium increases offset by our service team's consistent delivery. 55 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.
Revenue recognition Goosehead provides personal and commercial property and casualty insurance brokerage services for its clients through a network of corporate-owned offices and franchise units. Goosehead is compensated for the insurance brokerage services that it provides for clients in the form of commission revenue, agency fees, royalty fees, and contingent commissions.
Revenue recognition Goosehead provides personal and commercial property and casualty insurance brokerage services for its clients through a network of corporate-owned offices and franchise units.
Adjusted EPS increased by $0.78 to $1.33 for the year ended December 31, 2023, from $0.55 for the year ended December 31, 2022, driven by a significant increase in Core Revenue and slower growth in both employee compensation and benefits and general and administrative expenses. 56 GAAP to Non-GAAP Reconciliations The following table shows a reconciliation of total revenues to other non-GAAP measures of revenue for the years ended December 31, 2023, 2022, and 2021 (in thousands) : Year ended December 31, 2023 2022 2021 Total Revenues $ 261,276 $ 209,390 $ 151,312 Core Revenue: Renewal Commissions (1) $ 70,730 $ 57,543 $ 39,111 Renewal Royalty Fees (2) 107,524 77,346 46,079 New Business Commissions (1) 23,411 24,126 22,108 New Business Royalty Fees (2) 23,168 18,244 14,616 Agency Fees (1) 8,174 10,912 11,506 Total Core Revenue 233,007 188,171 133,420 Cost Recovery Revenue: Initial Franchise Fees (2) 11,238 10,853 6,516 Interest Income 1,443 1,403 1,153 Total Cost Recovery Revenue 12,681 12,256 7,669 Ancillary Revenue: Contingent Commissions (1) 13,746 7,684 9,926 Other Income (2) 1,843 1,279 297 Total Ancillary Revenue 15,588 8,963 10,223 Total Revenues $ 261,276 $ 209,390 $ 151,312 (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.
Adjusted EPS increased by $0.66 to $1.99 for the year ended December 31, 2024, from $1.33 for the year ended December 31, 2023, driven by a significant increase in income from operations driven by strong growth in Core Revenue and Contingent Commissions with slower growth in operating expenses and the repurchase of 1,045 thousand Class A shares as part of our share repurchase program. 57 GAAP to Non-GAAP Reconciliations The following table shows a reconciliation of total revenues to other non-GAAP measures of revenue for the years ended December 31, 2024, 2023, and 2022 (in thousands) : Year ended December 31, 2024 2023 2022 Total Revenues $ 314,505 $ 261,276 $ 209,390 Core Revenue: Renewal Commissions (1) $ 74,938 $ 70,730 $ 57,543 Renewal Royalty Fees (2) 138,942 107,524 77,346 New Business Commissions (1) 24,608 23,411 24,126 New Business Royalty Fees (2) 27,122 23,168 18,244 Agency Fees (1) 8,127 8,174 10,912 Total Core Revenue 273,737 233,007 188,171 Cost Recovery Revenue: Initial Franchise Fees (2) 6,620 11,238 10,853 Interest Income 932 1,443 1,403 Total Cost Recovery Revenue 7,552 12,681 12,256 Ancillary Revenue: Contingent Commissions (1) 31,385 13,746 7,684 Other Income (2) 1,831 1,843 1,279 Total Ancillary Revenue 33,216 15,588 8,963 Total Revenues $ 314,505 $ 261,276 $ 209,390 (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.
This decrease in New Business Commissions and Agency Fees was primarily attributable to a decrease in total sales agent head count to 300 at December 31, 2023, from 320 at December 31, 2022, a 6% decrease.
This increase in New Business Commissions was primarily attributable to an increase in total sales agent head count to 417 at December 31, 2024, from 300 at December 31, 2023, a 39% increase.
This increase is attributable to an increase in income before taxes offset by a decrease in state and local deferred taxes. Liquidity and capital resources Historical liquidity and capital resources We have managed our historical liquidity and capital requirements primarily through the receipt of revenues from our corporate and franchise sales.
This decrease is primarily attributable to the deferred tax impact of changes in state apportionment and related state filing requirements. 61 Liquidity and capital resources Historical liquidity and capital resources We have managed our historical liquidity and capital requirements primarily through the receipt of revenues from our corporate and franchise sales.
Financing activities Net cash used for financing activities was $17.9 million for 2023 as compared to net cash used for financing activities of $23.2 million for 2022.
Financing activities Net cash used for financing activities was $45.2 million for 2024 as compared to net cash used for financing activities of $18.0 million for 2023.
Year Ended December 31 % Change 2023 2022 Corporate Sales Total Written Premium $ 681,025 $ 554,764 23 % Franchise Sales Total Written Premium 2,282,959 1,662,260 37 % Total Written Premium $ 2,963,984 $ 2,217,024 34 % Policies in Force Policies in Force means the total count of current (non-cancelled) policies placed with Goosehead’s portfolio of Carriers as of a reported date.
Year Ended December 31 % Change 2024 2023 Corporate Sales Total Written Premium $ 765,485 $ 681,025 12 % Franchise Sales Total Written Premium 3,046,507 2,282,959 33 % Total Written Premium $ 3,811,992 $ 2,963,984 29 % Policies in Force Policies in Force means the total count of current (non-cancelled) policies placed with Goosehead’s portfolio of Carriers as of a reported date.
We have calculated future interest obligations based on the interest rate for our debt obligations as of December 31, 2023. (4) See "Item 7. Management's discussion and analysis of financial condition and results of operation - Tax receivable agreement." Critical accounting policies and estimates We prepare our consolidated financial statements in accordance with GAAP.
(5) See "Item 7. Management's discussion and analysis of financial condition and results of operation - Tax receivable agreement." Critical accounting policies and estimates We prepare our consolidated financial statements in accordance with GAAP.
We have made significant progress in recent years in Client Retention metrics, and maintaining these high levels of Client Retention is key to future profitability. • Increase in margins as business shifts from new to renewal.
We have navigated macroeconomic challenges to maintain high levels of Client Retention. Client Retention is key to future profitability. • Increase in margins as business shifts from new to renewal.
Our primary liquidity needs 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 and (5) pay income taxes. 61 Dividend policy Assuming Goosehead Financial, LLC makes distributions to its members in any given year, the determination to pay dividends, if any, to our Class A common stockholders out of the portion, if any, of such distributions remaining after our payment of taxes, tax receivable agreement payments and expenses (any such portion, an “excess distribution”) will be made at the sole discretion of our board of directors.
Dividend policy Assuming Goosehead Financial, LLC makes distributions to its members in any given year, the determination to pay dividends, if any, to our Class A common stockholders out of the portion, if any, of such distributions remaining after our payment of taxes and tax receivable agreement payments (any such portion, an “excess distribution”) will be made at the sole discretion of our board of directors.
New Business Commissions decreased by $0.7 million, or 3%, to $23.4 million for the year ended December 31, 2023 from $24.1 million for the year ended December 31, 2022. Revenue from Agency Fees decreased by $2.7 million, or 25%, to $8.2 million for the year ended December 31, 2023 from $10.9 million for the year ended December 31, 2022.
Revenue from Agency Fees decreased by $0.1 million, or 1%, to $8.1 million for the year ended December 31, 2024 from $8.2 million for the year ended December 31, 2023.
The transaction price for commissions revenue and royalty fees is set as an estimate of the variable consideration to be received for the current policy term.
Goosehead is compensated for the insurance brokerage services that it provides for clients in the form of commission revenue, agency fees, royalty fees, and contingent commissions. 64 The transaction price for commissions revenue and royalty fees is set as an estimate of the variable consideration to be received for the current policy term.
Growth in Renewal Revenue was driven primarily by Client Retention of 86% at December 31, 2023, and premium rate increases over the prior year. As our agent force matures, the policies they wrote in prior years begin to convert from New Business Revenue to more profitable Renewal Revenue.
As our agent force matures, the policies they wrote in prior years begin to convert from New Business Revenue to more profitable Renewal Revenue. Continued declines in client retention caused by increases in premium rates could slow the growth of our Renewal Revenue in the future.
Our primary cash flow activities involve: (1) generating cash flow from corporate sales, which largely includes Renewal Revenue (Corporate) and New Business Revenue (Corporate); (2) generating cash flow from franchise sales, which largely includes Royalty Fees and Initial Franchise Fees; 60 (3) making distributions to the Goosehead Management Holders and Texas Wasatch Holders; and (4) borrowings, interest payments and repayments under our Credit Agreement.
Our primary cash flow activities involve: (1) generating cash flow from Commissions and Fees, which largely includes New Business Commissions, Renewal Commissions and Agency Fees; (2) generating cash flow from Franchise Revenue operations, which largely includes Royalty Fees and Initial Franchise Fees; (3) borrowings, interest payments and repayments under our credit agreement; (4) issuing shares of Class A common stock.
The increase in revenue from Renewal Royalty Fees was primarily attributable to strong premium retention rate and more policies in the renewal term, offset by a slight decline in client retention to 86% at December 31, 2023 from 88% at December 31, 2022.
The increase in revenue from Renewal Royalty Fees was primarily attributable to an increase in the number of policies in the renewal term from December 31, 2023 to December 31, 2024, assisted by client retention of 84%, and premium rate increases.
Initial Franchise Fee revenue increased approximately $0.4 million, or 4%, to $11.2 million for the year ended December 31, 2023 from $10.9 million for the year ended December 31, 2022. The primary driver of the increase in Initial Franchise Fees was the acceleration of Initial Franchise Fee revenue from terminations of existing agencies.
Initial Franchise Fee revenue decreased approximately $4.6 million, or 41%, to $6.6 million for the year ended December 31, 2024 from $11.2 million for the year ended December 31, 2023. The primary driver of the decrease in Initial Franchise Fees was a decrease in terminations of franchises, which reduced the accelerated recognition of initial franchise fee revenue.
(2) The Company refinanced its credit facilities on July 21, 2021 in the form of a $100 million term loan and $50 million revolving credit facility, of which nothing was drawn on the revolving credit facility as of December 31, 2023. (3) Interest payments on our outstanding debt obligations under our Credit Agreement. Our debt obligations have variable interest rates.
(2) The Company further amended its credit facilities on April 24, 2024 increasing term loan borrowings by $25 million and increasing the revolving credit facility by $25 million to $75 million, of which nothing was drawn on the revolving credit facility as of December 31, 2024. (3) Interest payments on our outstanding debt obligations under our Credit Agreement.
Interest Income Interest Income remained stable at $1.4 million for 2023 compared to $1.4 million for 2022, driven by a similar number of franchises on a payment plan in both periods. Expenses Employee compensation and benefits Employee compensation and benefits expenses increased by $19.3 million, or 14%, to $152.6 million for 2023 from $133.3 million for 2022.
Interest Income Interest Income decreased to $0.9 million for 2024 compared to $1.4 million for 2023, driven by fewer franchises on a payment plan in the current period. Expenses Employee compensation and benefits Employee compensation and benefits expenses increased by $20.3 million, or 13%, to $172.9 million for 2024 from $152.6 million for 2023.
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 December 31, 2023, aggregated by type.
Contractual obligations, commitments and contingencies The following table represents our contractual obligations as of December 31, 2024, aggregated by type.
The Adjusted EBITDA margin increase came from a significant increase in Core Revenue and slower growth in both employee compensation and benefits and general and administrative expenses.
The Adjusted EBITDA margin increase came from a 17% increase in Core Revenue with slower growth of 13% in employee compensation and benefits excluding equity-based compensation and of 14% in general and administrative expenses excluding impairment as well as a $17.6 million increase in high-margin Contingent Commissions.
This increase is primarily attributable to strong premium retention and more policies in the renewal term, offset by a slight decline in client retention to 86% at December 31, 2023 from 88% at December 31, 2022.
This increase is primarily attributable to an increase in the number of policies in the renewal term from December 31, 2023 to December 31, 2024, assisted by client retention of 84%, and premium rate increases.
This increase is attributable to a rising interest rate environment during the year, partially offset by a decrease in total borrowings outstanding. Tax expense Tax expenses increased by $0.2 million, or 8%, to $2.7 million for 2023 from $2.5 million for 2022.
This increase was primarily attributable to the increase in investments in software development during 2024. Interest expense Interest expenses increased by $0.8 million, or 12%, to $7.3 million for 2024 from $6.6 million for 2023. This increase is attributable to an increase in total borrowings outstanding.
Adjusted EBITDA increased by $33.2 million, or 90%, to $69.8 million for the year ended December 31, 2023, from $36.7 million for the year ended December 31, 2022, driven by a significant increase in core revenue and slower growth in both employee compensation and benefits and general and administrative expenses.
Adjusted EBITDA increased by $30.1 million, or 43%, to $99.9 million for the year ended December 31, 2024, from $69.8 million for the year ended December 31, 2023, driven by a 17% increase in Core Revenue with slower growth of 13% in employee compensation and benefits excluding equity-based compensation and of 14% in general and administrative expenses excluding impairment as well as a $17.6 million increase in high-margin Contingent Commissions.
Our retention rate is even stronger on a premium basis. In 2023, we retained 101% of the premiums we distributed in 2022, an increase from premium retention in 2022 of 100% primarily due to premium increases from our Carriers during the year.
Our retention rate is even stronger on a premium basis, driven from increases in premium taken by our Carriers and additional coverages sold by our sales agents. In 2024, we retained 98% of the premiums we distributed in 2023, a decrease from premium retention in 2023 of 101%.
Renewal Revenue Renewal Revenue is commissions received from the Carrier and Royalty Fees after the first term of a policy. For the year ended December 31, 2023, Renewal Revenue grew 32% to $178.3 million, from $134.9 million for the year ended December 31, 2022.
New Business Revenue New Business Revenue is commissions received from the Carrier, Agency Fees received from clients, and Royalty Fees relating to policies in their first term. For the year ended December 31, 2024, New Business Revenue grew 9% to $59.9 million, from $54.8 million for the year ended December 31, 2023.
This was primarily attributable to the hiring of more experienced team members, particularly at the leadership level, and an increase in equity-based compensation of 22% related to additional stock options granted during 2023. General and administrative expenses General and administrative expenses increased by $9.2 million, or 17%, to $62.1 million for 2023 from $52.9 million for 2022.
This was primarily related to investments in corporate producers and technology functions, and increases in equity-based compensation of 17% related to additional stock options granted during 2024. General and administrative expenses General and administrative expenses increased by $5.0 million, or 8%, to $67.1 million for 2024 from $62.1 million for 2023.
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 $0.4 million, or 3%, to $12.7 million for the year ended December 31, 2023 from $12.3 million for the year ended December 31, 2022.
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.
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 increased by $6.6 million, or 74%, to $15.6 million for the year ended December 31, 2023 from $9.0 million for the year ended December 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.
Investing activities Net cash used for business investment activities was $19.2 million for 2023 as compared to net cash used for business investment activities of $12.6 million for 2022.
These increases were partially offset by a $19.9 million increase in commissions and agency fees receivable, which is primarily related to an increase in contingent commissions receivable. Investing activities Net cash used for business investment activities was $12.4 million for 2024 as compared to net cash used for business investment activities of $19.2 million for 2023.