vs
Side-by-side financial comparison of EASTERN CO (EML) and Goosehead Insurance, Inc. (GSHD). Click either name above to swap in a different company.
Goosehead Insurance, Inc. is the larger business by last-quarter revenue ($93.1M vs $55.3M, roughly 1.7× EASTERN CO). Goosehead Insurance, Inc. runs the higher net margin — 8.6% vs 1.0%, a 7.6% gap on every dollar of revenue. On growth, Goosehead Insurance, Inc. posted the faster year-over-year revenue change (23.1% vs -22.4%). Over the past eight quarters, Goosehead Insurance, Inc.'s revenue compounded faster (9.2% CAGR vs -0.6%).
EASTERN COEMLEarnings & Financial Report
China Eastern Airlines is a major airline in China, headquartered in Changning, Shanghai. It is one of the three major airlines in the country, along with Air China and China Southern Airlines.
Goosehead Insurance is a U.S.-based personal lines insurance agency that offers a wide range of coverage products including auto, home, renters, flood, and specialty insurance. It partners with hundreds of insurance carriers to provide clients with tailored, cost-effective coverage options, operating via corporate locations and a national franchise network for independent agents.
EML vs GSHD — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $55.3M | $93.1M |
| Net Profit | $578.9K | $8.0M |
| Gross Margin | 22.3% | — |
| Operating Margin | 3.1% | 16.1% |
| Net Margin | 1.0% | 8.6% |
| Revenue YoY | -22.4% | 23.1% |
| Net Profit YoY | 103.8% | 204.0% |
| EPS (diluted) | $0.10 | $0.19 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $93.1M | ||
| Q4 25 | — | $105.3M | ||
| Q3 25 | $55.3M | $90.4M | ||
| Q2 25 | $70.2M | $94.0M | ||
| Q1 25 | $63.3M | $75.6M | ||
| Q4 24 | $64.3M | $93.9M | ||
| Q3 24 | $71.3M | $78.0M | ||
| Q2 24 | $72.6M | $78.1M |
| Q1 26 | — | $8.0M | ||
| Q4 25 | — | $12.4M | ||
| Q3 25 | $578.9K | $7.9M | ||
| Q2 25 | $3.4M | $5.2M | ||
| Q1 25 | $1.9M | $2.3M | ||
| Q4 24 | $1.3M | $14.9M | ||
| Q3 24 | $-15.3M | $7.6M | ||
| Q2 24 | $3.5M | $6.2M |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 23.3% | — | ||
| Q1 25 | 22.4% | — | ||
| Q4 24 | 23.6% | — | ||
| Q3 24 | 25.5% | — | ||
| Q2 24 | 25.4% | — |
| Q1 26 | — | 16.1% | ||
| Q4 25 | — | 29.4% | ||
| Q3 25 | 3.1% | 23.5% | ||
| Q2 25 | 4.5% | 16.7% | ||
| Q1 25 | 5.1% | 8.8% | ||
| Q4 24 | 6.1% | 29.7% | ||
| Q3 24 | 9.5% | 21.1% | ||
| Q2 24 | 8.3% | 19.7% |
| Q1 26 | — | 8.6% | ||
| Q4 25 | — | 11.8% | ||
| Q3 25 | 1.0% | 8.7% | ||
| Q2 25 | 4.9% | 5.5% | ||
| Q1 25 | 3.1% | 3.1% | ||
| Q4 24 | 2.0% | 15.8% | ||
| Q3 24 | -21.5% | 9.7% | ||
| Q2 24 | 4.8% | 7.9% |
| Q1 26 | — | $0.19 | ||
| Q4 25 | — | $0.48 | ||
| Q3 25 | $0.10 | $0.29 | ||
| Q2 25 | $0.56 | $0.18 | ||
| Q1 25 | $0.32 | $0.09 | ||
| Q4 24 | $0.22 | $0.58 | ||
| Q3 24 | $-2.46 | $0.29 | ||
| Q2 24 | $0.56 | $0.24 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $9.2M | $25.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $124.3M | $-121.3M |
| Total Assets | $220.0M | $392.8M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $25.7M | ||
| Q4 25 | — | $34.4M | ||
| Q3 25 | $9.2M | $51.6M | ||
| Q2 25 | $9.1M | $92.4M | ||
| Q1 25 | $10.2M | $70.2M | ||
| Q4 24 | $16.1M | $54.3M | ||
| Q3 24 | $9.7M | $47.5M | ||
| Q2 24 | $2.0M | $23.6M |
| Q1 26 | — | — | ||
| Q4 25 | — | $289.5M | ||
| Q3 25 | — | $290.0M | ||
| Q2 25 | — | $289.8M | ||
| Q1 25 | — | $290.3M | ||
| Q4 24 | $42.2M | $82.3M | ||
| Q3 24 | — | $84.6M | ||
| Q2 24 | — | $87.0M |
| Q1 26 | — | $-121.3M | ||
| Q4 25 | — | $-95.5M | ||
| Q3 25 | $124.3M | $-105.0M | ||
| Q2 25 | $124.4M | $-78.6M | ||
| Q1 25 | $121.0M | $-88.5M | ||
| Q4 24 | $120.7M | $43.9M | ||
| Q3 24 | $119.2M | $58.3M | ||
| Q2 24 | $136.5M | $39.8M |
| Q1 26 | — | $392.8M | ||
| Q4 25 | — | $414.9M | ||
| Q3 25 | $220.0M | $403.6M | ||
| Q2 25 | $229.4M | $436.6M | ||
| Q1 25 | $232.3M | $412.6M | ||
| Q4 24 | $235.3M | $397.7M | ||
| Q3 24 | $244.2M | $358.1M | ||
| Q2 24 | $255.9M | $338.2M |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.35× | 1.87× | ||
| Q3 24 | — | 1.45× | ||
| Q2 24 | — | 2.19× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $3.1M | — |
| Free Cash FlowOCF − Capex | $3.1M | — |
| FCF MarginFCF / Revenue | 5.5% | — |
| Capex IntensityCapex / Revenue | 0.1% | — |
| Cash ConversionOCF / Net Profit | 5.38× | — |
| TTM Free Cash FlowTrailing 4 quarters | $12.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | — | $91.8M | ||
| Q3 25 | $3.1M | $24.2M | ||
| Q2 25 | $3.8M | $28.9M | ||
| Q1 25 | $-1.8M | $15.5M | ||
| Q4 24 | $11.0M | $71.5M | ||
| Q3 24 | $-2.9M | $28.1M | ||
| Q2 24 | $8.4M | $18.9M |
| Q1 26 | — | — | ||
| Q4 25 | — | $86.1M | ||
| Q3 25 | $3.1M | $23.7M | ||
| Q2 25 | $3.0M | $27.2M | ||
| Q1 25 | $-2.7M | $14.9M | ||
| Q4 24 | $9.0M | $70.6M | ||
| Q3 24 | $-7.7M | $28.0M | ||
| Q2 24 | $7.3M | $18.6M |
| Q1 26 | — | — | ||
| Q4 25 | — | 81.8% | ||
| Q3 25 | 5.5% | 26.2% | ||
| Q2 25 | 4.3% | 28.9% | ||
| Q1 25 | -4.3% | 19.7% | ||
| Q4 24 | 13.9% | 75.1% | ||
| Q3 24 | -10.8% | 35.9% | ||
| Q2 24 | 10.1% | 23.9% |
| Q1 26 | — | — | ||
| Q4 25 | — | 5.4% | ||
| Q3 25 | 0.1% | 0.5% | ||
| Q2 25 | 1.1% | 1.8% | ||
| Q1 25 | 1.3% | 0.8% | ||
| Q4 24 | 3.2% | 1.0% | ||
| Q3 24 | 6.7% | 0.1% | ||
| Q2 24 | 1.5% | 0.3% |
| Q1 26 | — | — | ||
| Q4 25 | — | 7.38× | ||
| Q3 25 | 5.38× | 3.06× | ||
| Q2 25 | 1.09× | 5.61× | ||
| Q1 25 | -0.95× | 6.61× | ||
| Q4 24 | 8.41× | 4.82× | ||
| Q3 24 | — | 3.72× | ||
| Q2 24 | 2.40× | 3.05× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EML
Segment breakdown not available.
GSHD
| Renewal Royalty Fees (2) | $43.6M | 47% |
| Renewal Commissions (1) | $18.2M | 20% |
| Contingent Commissions (1) | $10.7M | 11% |
| New Business Royalty Fees (2) | $7.9M | 8% |
| New Business Commissions (1) | $7.5M | 8% |
| Other | $3.7M | 4% |
| Initial Franchise Fees (2) | $1.6M | 2% |
