vs
Side-by-side financial comparison of ESCALADE INC (ESCA) 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 $62.6M, roughly 1.5× ESCALADE INC). Goosehead Insurance, Inc. runs the higher net margin — 8.6% vs 5.9%, a 2.7% gap on every dollar of revenue. On growth, Goosehead Insurance, Inc. posted the faster year-over-year revenue change (23.1% vs -2.2%). Over the past eight quarters, Goosehead Insurance, Inc.'s revenue compounded faster (9.2% CAGR vs 4.5%).
Escalade Inc is a global sporting goods manufacturer and distributor that offers basketball systems, archery equipment, table tennis gear, game tables, and outdoor recreation accessories. It operates primarily across North America, Europe, and Asia Pacific, serving consumer retail, commercial fitness, and specialty sports segments.
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.
ESCA vs GSHD — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $62.6M | $93.1M |
| Net Profit | $3.7M | $8.0M |
| Gross Margin | 27.7% | — |
| Operating Margin | 8.2% | 16.1% |
| Net Margin | 5.9% | 8.6% |
| Revenue YoY | -2.2% | 23.1% |
| Net Profit YoY | 37.1% | 204.0% |
| EPS (diluted) | $0.27 | $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 | $62.6M | $105.3M | ||
| Q3 25 | $67.8M | $90.4M | ||
| Q2 25 | $54.3M | $94.0M | ||
| Q1 25 | $55.5M | $75.6M | ||
| Q4 24 | $63.9M | $93.9M | ||
| Q3 24 | $67.7M | $78.0M | ||
| Q2 24 | $62.5M | $78.1M |
| Q1 26 | — | $8.0M | ||
| Q4 25 | $3.7M | $12.4M | ||
| Q3 25 | $5.6M | $7.9M | ||
| Q2 25 | $1.8M | $5.2M | ||
| Q1 25 | $2.6M | $2.3M | ||
| Q4 24 | $2.7M | $14.9M | ||
| Q3 24 | $5.7M | $7.6M | ||
| Q2 24 | $2.8M | $6.2M |
| Q1 26 | — | — | ||
| Q4 25 | 27.7% | — | ||
| Q3 25 | 28.1% | — | ||
| Q2 25 | 24.7% | — | ||
| Q1 25 | 26.7% | — | ||
| Q4 24 | 24.9% | — | ||
| Q3 24 | 24.8% | — | ||
| Q2 24 | 24.2% | — |
| Q1 26 | — | 16.1% | ||
| Q4 25 | 8.2% | 29.4% | ||
| Q3 25 | 10.8% | 23.5% | ||
| Q2 25 | 4.8% | 16.7% | ||
| Q1 25 | 6.6% | 8.8% | ||
| Q4 24 | 7.1% | 29.7% | ||
| Q3 24 | 11.8% | 21.1% | ||
| Q2 24 | 7.1% | 19.7% |
| Q1 26 | — | 8.6% | ||
| Q4 25 | 5.9% | 11.8% | ||
| Q3 25 | 8.2% | 8.7% | ||
| Q2 25 | 3.4% | 5.5% | ||
| Q1 25 | 4.7% | 3.1% | ||
| Q4 24 | 4.2% | 15.8% | ||
| Q3 24 | 8.4% | 9.7% | ||
| Q2 24 | 4.5% | 7.9% |
| Q1 26 | — | $0.19 | ||
| Q4 25 | $0.27 | $0.48 | ||
| Q3 25 | $0.40 | $0.29 | ||
| Q2 25 | $0.13 | $0.18 | ||
| Q1 25 | $0.19 | $0.09 | ||
| Q4 24 | $0.20 | $0.58 | ||
| Q3 24 | $0.40 | $0.29 | ||
| Q2 24 | $0.20 | $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 | — | $25.7M |
| Total DebtLower is stronger | $18.5M | — |
| Stockholders' EquityBook value | $173.2M | $-121.3M |
| Total Assets | $222.1M | $392.8M |
| Debt / EquityLower = less leverage | 0.11× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $25.7M | ||
| Q4 25 | — | $34.4M | ||
| Q3 25 | — | $51.6M | ||
| Q2 25 | — | $92.4M | ||
| Q1 25 | — | $70.2M | ||
| Q4 24 | — | $54.3M | ||
| Q3 24 | — | $47.5M | ||
| Q2 24 | — | $23.6M |
| Q1 26 | — | — | ||
| Q4 25 | $18.5M | $289.5M | ||
| Q3 25 | — | $290.0M | ||
| Q2 25 | — | $289.8M | ||
| Q1 25 | — | $290.3M | ||
| Q4 24 | $25.6M | $82.3M | ||
| Q3 24 | — | $84.6M | ||
| Q2 24 | — | $87.0M |
| Q1 26 | — | $-121.3M | ||
| Q4 25 | $173.2M | $-95.5M | ||
| Q3 25 | $172.3M | $-105.0M | ||
| Q2 25 | $168.3M | $-78.6M | ||
| Q1 25 | $168.8M | $-88.5M | ||
| Q4 24 | $169.0M | $43.9M | ||
| Q3 24 | $170.1M | $58.3M | ||
| Q2 24 | $166.0M | $39.8M |
| Q1 26 | — | $392.8M | ||
| Q4 25 | $222.1M | $414.9M | ||
| Q3 25 | $232.5M | $403.6M | ||
| Q2 25 | $218.3M | $436.6M | ||
| Q1 25 | $222.1M | $412.6M | ||
| Q4 24 | $226.3M | $397.7M | ||
| Q3 24 | $244.9M | $358.1M | ||
| Q2 24 | $243.1M | $338.2M |
| Q1 26 | — | — | ||
| Q4 25 | 0.11× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.15× | 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 | $14.9M | — |
| Free Cash FlowOCF − Capex | $13.7M | — |
| FCF MarginFCF / Revenue | 21.8% | — |
| Capex IntensityCapex / Revenue | 2.0% | — |
| Cash ConversionOCF / Net Profit | 4.02× | — |
| TTM Free Cash FlowTrailing 4 quarters | $28.5M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $14.9M | $91.8M | ||
| Q3 25 | $-965.0K | $24.2M | ||
| Q2 25 | $13.3M | $28.9M | ||
| Q1 25 | $3.8M | $15.5M | ||
| Q4 24 | $12.3M | $71.5M | ||
| Q3 24 | $10.5M | $28.1M | ||
| Q2 24 | $13.3M | $18.9M |
| Q1 26 | — | — | ||
| Q4 25 | $13.7M | $86.1M | ||
| Q3 25 | $-1.3M | $23.7M | ||
| Q2 25 | $12.9M | $27.2M | ||
| Q1 25 | $3.2M | $14.9M | ||
| Q4 24 | $11.7M | $70.6M | ||
| Q3 24 | $10.2M | $28.0M | ||
| Q2 24 | $12.5M | $18.6M |
| Q1 26 | — | — | ||
| Q4 25 | 21.8% | 81.8% | ||
| Q3 25 | -1.9% | 26.2% | ||
| Q2 25 | 23.7% | 28.9% | ||
| Q1 25 | 5.9% | 19.7% | ||
| Q4 24 | 18.4% | 75.1% | ||
| Q3 24 | 15.0% | 35.9% | ||
| Q2 24 | 20.0% | 23.9% |
| Q1 26 | — | — | ||
| Q4 25 | 2.0% | 5.4% | ||
| Q3 25 | 0.4% | 0.5% | ||
| Q2 25 | 0.8% | 1.8% | ||
| Q1 25 | 1.0% | 0.8% | ||
| Q4 24 | 0.9% | 1.0% | ||
| Q3 24 | 0.5% | 0.1% | ||
| Q2 24 | 1.3% | 0.3% |
| Q1 26 | — | — | ||
| Q4 25 | 4.02× | 7.38× | ||
| Q3 25 | -0.17× | 3.06× | ||
| Q2 25 | 7.28× | 5.61× | ||
| Q1 25 | 1.45× | 6.61× | ||
| Q4 24 | 4.55× | 4.82× | ||
| Q3 24 | 1.85× | 3.72× | ||
| Q2 24 | 4.67× | 3.05× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ESCA
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% |
