vs
Side-by-side financial comparison of Goosehead Insurance, Inc. (GSHD) and OPKO HEALTH, INC. (OPK). Click either name above to swap in a different company.
OPKO HEALTH, INC. is the larger business by last-quarter revenue ($148.5M vs $93.1M, roughly 1.6× Goosehead Insurance, Inc.). Goosehead Insurance, Inc. runs the higher net margin — 8.6% vs -21.1%, a 29.7% gap on every dollar of revenue. On growth, Goosehead Insurance, Inc. posted the faster year-over-year revenue change (23.1% vs -19.2%). Over the past eight quarters, Goosehead Insurance, Inc.'s revenue compounded faster (9.2% CAGR vs -7.5%).
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.
OPKO Health, Inc. is a medical test and medication company focused on diagnostics and pharmaceuticals. The company is a publicly traded company on NASDAQ and TASE under the symbol "OPK".
GSHD vs OPK — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $93.1M | $148.5M |
| Net Profit | $8.0M | $-31.3M |
| Gross Margin | — | 43.1% |
| Operating Margin | 16.1% | -25.8% |
| Net Margin | 8.6% | -21.1% |
| Revenue YoY | 23.1% | -19.2% |
| Net Profit YoY | 204.0% | -322.8% |
| EPS (diluted) | $0.19 | $-0.04 |
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 | $148.5M | ||
| Q3 25 | $90.4M | $151.7M | ||
| Q2 25 | $94.0M | $156.8M | ||
| Q1 25 | $75.6M | $150.0M | ||
| Q4 24 | $93.9M | $183.6M | ||
| Q3 24 | $78.0M | $173.6M | ||
| Q2 24 | $78.1M | $182.2M |
| Q1 26 | $8.0M | — | ||
| Q4 25 | $12.4M | $-31.3M | ||
| Q3 25 | $7.9M | $21.6M | ||
| Q2 25 | $5.2M | $-148.4M | ||
| Q1 25 | $2.3M | $-67.6M | ||
| Q4 24 | $14.9M | $14.0M | ||
| Q3 24 | $7.6M | $24.9M | ||
| Q2 24 | $6.2M | $-10.3M |
| Q1 26 | — | — | ||
| Q4 25 | — | 43.1% | ||
| Q3 25 | — | 32.9% | ||
| Q2 25 | — | 31.5% | ||
| Q1 25 | — | 28.4% | ||
| Q4 24 | — | 46.1% | ||
| Q3 24 | — | 23.1% | ||
| Q2 24 | — | 28.4% |
| Q1 26 | 16.1% | — | ||
| Q4 25 | 29.4% | -25.8% | ||
| Q3 25 | 23.5% | 31.7% | ||
| Q2 25 | 16.7% | -38.3% | ||
| Q1 25 | 8.8% | -44.8% | ||
| Q4 24 | 29.7% | -18.0% | ||
| Q3 24 | 21.1% | 8.2% | ||
| Q2 24 | 19.7% | -33.9% |
| Q1 26 | 8.6% | — | ||
| Q4 25 | 11.8% | -21.1% | ||
| Q3 25 | 8.7% | 14.3% | ||
| Q2 25 | 5.5% | -94.7% | ||
| Q1 25 | 3.1% | -45.1% | ||
| Q4 24 | 15.8% | 7.6% | ||
| Q3 24 | 9.7% | 14.3% | ||
| Q2 24 | 7.9% | -5.7% |
| Q1 26 | $0.19 | — | ||
| Q4 25 | $0.48 | $-0.04 | ||
| Q3 25 | $0.29 | $0.03 | ||
| Q2 25 | $0.18 | $-0.19 | ||
| Q1 25 | $0.09 | $-0.10 | ||
| Q4 24 | $0.58 | $0.02 | ||
| Q3 24 | $0.29 | $0.03 | ||
| Q2 24 | $0.24 | $-0.01 |
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 | $364.4M |
| Total DebtLower is stronger | — | $344.0M |
| Stockholders' EquityBook value | $-121.3M | $1.3B |
| Total Assets | $392.8M | $1.9B |
| Debt / EquityLower = less leverage | — | 0.27× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $25.7M | — | ||
| Q4 25 | $34.4M | $364.4M | ||
| Q3 25 | $51.6M | $412.0M | ||
| Q2 25 | $92.4M | $267.3M | ||
| Q1 25 | $70.2M | $428.8M | ||
| Q4 24 | $54.3M | $426.6M | ||
| Q3 24 | $47.5M | $400.1M | ||
| Q2 24 | $23.6M | $40.6M |
| Q1 26 | — | — | ||
| Q4 25 | $289.5M | $344.0M | ||
| Q3 25 | $290.0M | $344.2M | ||
| Q2 25 | $289.8M | $343.3M | ||
| Q1 25 | $290.3M | $439.2M | ||
| Q4 24 | $82.3M | $437.2M | ||
| Q3 24 | $84.6M | $441.0M | ||
| Q2 24 | $87.0M | $201.9M |
| Q1 26 | $-121.3M | — | ||
| Q4 25 | $-95.5M | $1.3B | ||
| Q3 25 | $-105.0M | $1.3B | ||
| Q2 25 | $-78.6M | $1.3B | ||
| Q1 25 | $-88.5M | $1.3B | ||
| Q4 24 | $43.9M | $1.4B | ||
| Q3 24 | $58.3M | $1.4B | ||
| Q2 24 | $39.8M | $1.4B |
| Q1 26 | $392.8M | — | ||
| Q4 25 | $414.9M | $1.9B | ||
| Q3 25 | $403.6M | $2.0B | ||
| Q2 25 | $436.6M | $2.0B | ||
| Q1 25 | $412.6M | $2.1B | ||
| Q4 24 | $397.7M | $2.2B | ||
| Q3 24 | $358.1M | $2.3B | ||
| Q2 24 | $338.2M | $2.0B |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.27× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.26× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | 1.87× | 0.32× | ||
| Q3 24 | 1.45× | 0.31× | ||
| Q2 24 | 2.19× | 0.14× |
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 | — | $-25.9M |
| Free Cash FlowOCF − Capex | — | $-28.6M |
| FCF MarginFCF / Revenue | — | -19.3% |
| Capex IntensityCapex / Revenue | — | 1.8% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-190.8M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $91.8M | $-25.9M | ||
| Q3 25 | $24.2M | $-34.6M | ||
| Q2 25 | $28.9M | $-83.4M | ||
| Q1 25 | $15.5M | $-34.6M | ||
| Q4 24 | $71.5M | $-44.4M | ||
| Q3 24 | $28.1M | $-77.1M | ||
| Q2 24 | $18.9M | $-26.4M |
| Q1 26 | — | — | ||
| Q4 25 | $86.1M | $-28.6M | ||
| Q3 25 | $23.7M | $-37.8M | ||
| Q2 25 | $27.2M | $-86.7M | ||
| Q1 25 | $14.9M | $-37.7M | ||
| Q4 24 | $70.6M | $-49.8M | ||
| Q3 24 | $28.0M | $-85.0M | ||
| Q2 24 | $18.6M | $-33.7M |
| Q1 26 | — | — | ||
| Q4 25 | 81.8% | -19.3% | ||
| Q3 25 | 26.2% | -24.9% | ||
| Q2 25 | 28.9% | -55.3% | ||
| Q1 25 | 19.7% | -25.2% | ||
| Q4 24 | 75.1% | -27.1% | ||
| Q3 24 | 35.9% | -49.0% | ||
| Q2 24 | 23.9% | -18.5% |
| Q1 26 | — | — | ||
| Q4 25 | 5.4% | 1.8% | ||
| Q3 25 | 0.5% | 2.1% | ||
| Q2 25 | 1.8% | 2.1% | ||
| Q1 25 | 0.8% | 2.1% | ||
| Q4 24 | 1.0% | 2.9% | ||
| Q3 24 | 0.1% | 4.6% | ||
| Q2 24 | 0.3% | 4.0% |
| Q1 26 | — | — | ||
| Q4 25 | 7.38× | — | ||
| Q3 25 | 3.06× | -1.60× | ||
| Q2 25 | 5.61× | — | ||
| Q1 25 | 6.61× | — | ||
| Q4 24 | 4.82× | -3.17× | ||
| Q3 24 | 3.72× | -3.10× | ||
| Q2 24 | 3.05× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
OPK
| Services | $71.1M | 48% |
| Transfer Of Intellectual Property And Other | $33.7M | 23% |
| IE | $22.1M | 15% |
| Rayaldee | $8.8M | 6% |
| Barda Agreement | $6.8M | 5% |
| MX | $6.3M | 4% |
