Go Pro

Ryan Specialty (RYAN) Financials

Ryan Specialty logo
$40.22 +1.02 (+2.61%)
Closing price 03:59 PM Eastern
Extended Trading
$40.24 +0.01 (+0.03%)
As of 05:53 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Ryan Specialty

Annual Income Statements for Ryan Specialty

This table shows Ryan Specialty's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
64 68 66 61 61 95 63
Consolidated Net Income / (Loss)
63 71 57 163 194 230 214
Net Income / (Loss) Continuing Operations
63 71 57 163 194 230 214
Total Pre-Tax Income
68 79 62 179 238 273 293
Total Operating Income
101 159 187 290 359 428 494
Total Gross Profit
765 1,018 1,433 1,725 2,078 2,516 3,051
Total Revenue
765 1,018 1,433 1,725 2,078 2,516 3,051
Operating Revenue
765 1,018 1,433 1,725 2,078 2,516 3,051
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
664 860 1,246 1,436 1,718 2,088 2,557
Selling, General & Admin Expense
118 107 139 197 276 352 453
Depreciation Expense
4.80 3.93 4.81 5.69 9.04 9.79 13
Amortization Expense
48 64 108 104 107 158 274
Other Operating Expenses / (Income)
494 686 992 1,129 1,321 1,591 1,803
Other Special Charges / (Income)
-1.60 -1.30 2.89 0.44 5.42 -23 13
Total Other Income / (Expense), net
-33 -79 -125 -110 -121 -155 -200
Interest & Investment Income
-0.98 0.44 -0.76 -105 -111 -140 -201
Other Income / (Expense), net
3.47 -32 -45 -5.07 -10 -15 0.69
Income Tax Expense
4.93 8.95 4.93 16 43 43 79
Net Income / (Loss) Attributable to Noncontrolling Interest
-1.11 2.41 -9.24 102 133 135 151
Basic Earnings per Share
$0.00 $0.00 ($0.07) $0.57 $0.53 $0.78 $0.50
Weighted Average Basic Shares Outstanding
0.00 0.00 105.73M 108.62M 114.36M 120.78M 127.27M
Diluted Earnings per Share
$0.00 $0.00 ($0.07) $0.52 $0.52 $0.71 $0.47
Weighted Average Diluted Shares Outstanding
0.00 0.00 105.73M 265.75M 125.75M 132.89M 138.25M
Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 105.73M 519.30M 520.45M 261.91M 264.19M
Cash Dividends to Common per Share
- - - - - $0.04 $0.05

Quarterly Income Statements for Ryan Specialty

This table shows Ryan Specialty's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
23 17 47 18 14 -28 52 31 7.98 18 42
Consolidated Net Income / (Loss)
59 41 118 29 43 -4.39 125 63 31 41 108
Net Income / (Loss) Continuing Operations
59 41 118 29 43 -4.39 125 63 31 41 108
Total Pre-Tax Income
59 47 137 20 69 51 138 60 45 47 131
Total Operating Income
96 73 164 81 109 100 191 111 92 95 180
Total Gross Profit
533 552 695 605 664 690 855 755 751 795 917
Total Revenue
533 552 695 605 664 690 855 755 751 795 917
Operating Revenue
533 552 695 605 664 690 855 755 751 795 917
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
437 479 531 523 554 590 664 644 660 701 736
Selling, General & Admin Expense
74 76 83 89 105 106 107 118 123 109 119
Depreciation Expense
2.47 2.08 2.27 2.47 2.97 2.64 2.89 3.61 3.96 4.06 4.13
Amortization Expense
28 28 31 39 60 65 70 70 70 65 64
Other Operating Expenses / (Income)
332 374 414 393 410 430 485 440 447 495 532
Other Special Charges / (Income)
1.06 -0.07 1.24 -0.37 -24 -14 -0.76 12 16 27 18
Total Other Income / (Expense), net
-37 -26 -28 -62 -40 -49 -53 -51 -47 -47 -50
Interest & Investment Income
-85 -24 -27 -45 -104 -50 -53 -51 -47 -48 -50
Other Income / (Expense), net
-10 -1.75 -0.23 -17 3.53 0.38 -0.14 0.40 0.06 0.71 0.03
Income Tax Expense
0.67 6.43 19 -8.96 26 55 13 -2.80 13 6.51 22
Net Income / (Loss) Attributable to Noncontrolling Interest
36 24 71 11 29 23 73 32 23 23 66
Basic Earnings per Share
$0.18 $0.14 $0.38 $0.15 $0.11 ($0.22) $0.41 $0.24 $0.07 $0.14 $0.34
Weighted Average Basic Shares Outstanding
114.36M 117.81M 118.39M 121.92M 120.78M 125.42M 126.48M 127.94M 127.27M 129.38M 125.27M
Diluted Earnings per Share
$0.19 $0.13 $0.37 $0.09 $0.12 ($0.22) $0.38 $0.20 $0.11 $0.13 $0.33
Weighted Average Diluted Shares Outstanding
125.75M 269.92M 271.22M 272.69M 132.89M 125.42M 274.14M 273.46M 138.25M 137.34M 131.33M
Weighted Average Basic & Diluted Shares Outstanding
520.45M 520.89M 522.90M 261.84M 261.91M 262.43M 263.70M 263.81M 264.19M 263.66M 255.81M

Annual Cash Flow Statements for Ryan Specialty

This table details how cash moves in and out of Ryan Specialty's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
237 492 244 628 -11 -76 -96
Net Cash From Operating Activities
150 135 273 336 477 515 644
Net Cash From Continuing Operating Activities
165 135 273 336 477 515 644
Net Income / (Loss) Continuing Operations
63 71 57 163 194 230 214
Consolidated Net Income / (Loss)
63 71 57 163 194 230 214
Depreciation Expense
4.80 3.93 4.81 5.69 9.04 9.79 13
Amortization Expense
50 69 119 120 126 189 291
Non-Cash Adjustments To Reconcile Net Income
28 34 123 112 103 99 137
Changes in Operating Assets and Liabilities, net
20 -41 -31 -66 45 -13 -11
Net Cash From Investing Activities
-148 -769 -458 -22 -476 -1,756 -834
Net Cash From Continuing Investing Activities
-148 -769 -458 -22 -476 -1,756 -834
Purchase of Property, Plant & Equipment
-8.09 -18 -353 -23 -30 -47 -71
Acquisitions
-121 -718 -109 0.00 -447 -1,709 -763
Other Investing Activities, net
-8.51 -9.31 3.89 0.34 0.23 0.00 0.00
Net Cash From Financing Activities
62 1,125 429 315 -13 1,167 78
Net Cash From Continuing Financing Activities
220 1,125 429 315 -13 1,167 78
Repayment of Debt
-267 -983 -20 -19 -17 -1,284 -1,282
Payment of Dividends
- - - -40 -72 -185 -154
Issuance of Debt
421 1,956 0.00 394 0.00 2,545 1,333
Other Financing Activities, net
66 152 44 -20 76 91 180
Effect of Exchange Rate Changes
0.27 - - -0.13 0.58 -1.51 16

Quarterly Cash Flow Statements for Ryan Specialty

This table details how cash moves in and out of Ryan Specialty's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
153 -135 123 -388 325 -369 207 -145 211 -100 278
Net Cash From Operating Activities
227 -117 271 101 260 -143 354 170 263 -167 293
Net Cash From Continuing Operating Activities
227 -117 271 101 260 -143 354 170 263 -167 293
Net Income / (Loss) Continuing Operations
59 41 118 29 43 -4.39 125 63 31 41 108
Consolidated Net Income / (Loss)
59 41 118 29 43 -4.39 125 63 31 41 108
Depreciation Expense
2.47 2.08 2.27 2.47 2.97 2.64 2.89 3.61 3.96 4.06 4.13
Amortization Expense
32 33 35 56 64 69 74 74 74 68 67
Non-Cash Adjustments To Reconcile Net Income
24 13 23 38 25 74 28 17 18 26 31
Changes in Operating Assets and Liabilities, net
109 -205 92 -25 125 -284 125 12 136 -305 82
Net Cash From Investing Activities
-94 -7.63 -229 -1,050 -469 -573 -46 -88 -127 -13 -19
Net Cash From Continuing Investing Activities
-94 -7.63 -229 -1,050 -469 -573 -46 -88 -127 -13 -19
Purchase of Property, Plant & Equipment
-14 -7.63 -15 -7.10 -17 -17 -20 -16 -17 -13 -19
Net Cash From Financing Activities
19 -10 82 553 542 337 -102 -229 73 86 3.97
Net Cash From Continuing Financing Activities
19 -10 82 553 542 335 -102 -227 73 86 3.95
Repayment of Debt
-4.13 0.00 -8.25 -867 -409 -156 -348 -502 -275 -284 -336
Repurchase of Common Equity
- - - - - 0.00 - - - -40 -260
Payment of Dividends
-19 -46 -63 -40 -36 -22 -57 -34 -40 -26 -42
Issuance of Debt
- 0.00 - - 992 574 106 434 218 525 371
Other Financing Activities, net
43 35 154 -93 -5.87 -61 196 -125 170 -89 271
Effect of Exchange Rate Changes
1.41 -0.66 -1.35 7.65 -7.16 10 1.73 2.70 1.39 -5.19 -0.27

Annual Balance Sheets for Ryan Specialty

This table presents Ryan Specialty's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
4,529 5,459 6,384 7,247 9,650 10,564
Total Current Assets
2,493 3,011 3,894 4,336 4,789 5,060
Cash & Equivalents
313 387 993 839 540 158
Accounts Receivable
178 210 231 294 390 489
Prepaid Expenses
8.84 7.73 8.58 8.72 9.22 14
Other Current Assets
1,994 2,406 2,661 3,194 3,850 4,399
Plant, Property, & Equipment, net
17 15 31 42 50 69
Total Noncurrent Assets
2,019 2,432 2,458 2,869 4,811 5,435
Long-Term Investments
47 45 39 46 71 110
Goodwill
1,224 1,309 1,315 1,646 2,647 3,225
Intangible Assets
605 574 486 611 1,476 1,617
Noncurrent Deferred & Refundable Income Taxes
0.00 383 397 384 448 310
Other Noncurrent Operating Assets
142 121 222 182 169 173
Total Liabilities & Shareholders' Equity
4,529 5,459 6,384 7,247 9,650 10,564
Total Liabilities
4,219 4,864 5,566 6,268 8,552 9,310
Total Current Liabilities
2,482 2,918 3,134 3,744 4,549 5,189
Short-Term Debt
19 23 31 35 52 60
Accounts Payable
116 99 119 136 249 284
Accrued Expenses
350 386 350 420 486 519
Current Deferred & Payable Income Tax Liabilities
- - - - - 0.00
Other Current Liabilities
1,998 2,409 2,634 3,153 3,762 4,325
Total Noncurrent Liabilities
1,736 1,946 2,432 2,523 4,003 4,121
Long-Term Debt
1,566 1,567 1,952 1,944 3,231 3,291
Noncurrent Deferred & Payable Income Tax Liabilities
0.58 273 295 359 476 509
Noncurrent Employee Benefit Liabilities
69 4.37 10 25 49 70
Other Noncurrent Operating Liabilities
100 102 174 196 246 251
Total Equity & Noncontrolling Interests
71 595 818 980 1,098 1,254
Total Preferred & Common Equity
70 344 478 560 628 648
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
70 344 478 560 628 648
Common Stock
67 349 418 442 507 514
Retained Earnings
0.00 -7.06 54 114 123 120
Accumulated Other Comprehensive Income / (Loss)
2.70 1.71 6.04 3.08 -1.80 14
Noncontrolling Interest
1.30 251 339 420 471 606

Quarterly Balance Sheets for Ryan Specialty

This table presents Ryan Specialty's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
6,047 7,236 6,426 7,117 8,272 8,479 9,890 10,626 9,852 11,012 11,967
Total Current Assets
3,469 4,659 3,586 4,216 5,123 4,019 4,609 5,266 4,447 5,579 6,643
Cash & Equivalents
705 966 754 665 612 235 204 173 153 155 140
Accounts Receivable
235 301 239 299 384 335 432 529 440 565 698
Prepaid Expenses
8.35 8.00 9.58 8.15 8.05 8.31 9.25 9.65 10 15 16
Other Current Assets
2,521 3,384 2,584 3,244 4,118 3,441 3,964 4,556 3,843 4,844 5,789
Plant, Property, & Equipment, net
32 33 32 43 46 46 60 66 70 66 65
Total Noncurrent Assets
2,546 2,544 2,807 2,857 3,104 4,413 5,221 5,293 5,335 5,367 5,260
Long-Term Investments
41 44 45 56 59 62 72 96 102 116 122
Goodwill
1,379 1,379 1,582 1,647 1,815 2,341 3,024 3,085 3,130 3,217 3,216
Intangible Assets
515 494 592 592 673 1,353 1,653 1,636 1,620 1,560 1,501
Noncurrent Deferred & Refundable Income Taxes
402 415 383 383 379 486 309 311 318 306 257
Other Noncurrent Operating Assets
209 212 205 180 179 171 162 165 166 167 165
Total Liabilities & Shareholders' Equity
6,047 7,236 6,426 7,117 8,272 8,479 9,890 10,626 9,852 11,012 11,967
Total Liabilities
5,195 6,292 5,485 6,142 7,199 7,377 8,833 9,444 8,620 9,793 10,950
Total Current Liabilities
2,767 3,827 2,982 3,677 4,696 3,966 4,399 5,233 4,457 5,456 6,656
Short-Term Debt
22 31 36 39 33 33 36 62 42 35 62
Accounts Payable
74 96 115 231 172 206 197 196 257 342 341
Accrued Expenses
158 337 273 184 398 325 230 453 361 257 485
Current Deferred & Payable Income Tax Liabilities
- - 17 22 22 23 24 25 25 30 30
Other Current Liabilities
2,512 3,364 2,541 3,201 4,071 3,379 3,911 4,498 3,772 4,792 5,737
Total Noncurrent Liabilities
2,429 2,464 2,503 2,464 2,503 3,411 4,434 4,210 4,163 4,337 4,295
Long-Term Debt
1,950 1,949 1,945 1,943 1,941 2,647 3,653 3,410 3,349 3,534 3,571
Noncurrent Deferred & Payable Income Tax Liabilities
288 310 342 339 345 454 462 477 486 478 479
Noncurrent Employee Benefit Liabilities
16 18 22 30 62 52 58 67 76 81 83
Other Noncurrent Operating Liabilities
174 187 193 153 156 259 262 256 252 243 163
Total Equity & Noncontrolling Interests
852 944 941 975 1,073 1,102 1,057 1,182 1,232 1,219 1,016
Total Preferred & Common Equity
509 559 543 554 606 633 543 610 630 636 509
Preferred Stock
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
509 559 543 554 606 633 543 610 630 636 509
Common Stock
437 453 443 460 478 501 459 479 491 506 356
Retained Earnings
67 97 92 89 122 125 79 115 129 121 145
Accumulated Other Comprehensive Income / (Loss)
4.28 8.53 8.24 6.10 5.90 7.08 4.47 15 11 9.39 8.06
Noncontrolling Interest
343 385 398 420 467 469 515 572 601 583 507

Annual Metrics And Ratios for Ryan Specialty

This table displays calculated financial ratios and metrics derived from Ryan Specialty's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 33.09% 40.71% 20.41% 20.42% 21.09% 21.28%
EBITDA Growth
0.00% 24.89% 33.69% 54.45% 17.85% 26.39% 30.60%
EBIT Growth
0.00% 20.82% 12.20% 100.76% 22.59% 18.37% 19.76%
NOPAT Growth
0.00% 50.11% 22.03% 53.64% 11.28% 22.95% -0.08%
Net Income Growth
0.00% 11.82% -19.69% 188.28% 19.13% 18.22% -6.85%
EPS Growth
0.00% 0.00% 0.00% 842.86% 0.00% 36.54% -33.80%
Operating Cash Flow Growth
0.00% -9.44% 102.00% 22.68% 42.23% 7.89% 25.02%
Free Cash Flow Firm Growth
0.00% 0.00% 96.80% 654.09% -104.61% -11,620.62% 84.52%
Invested Capital Growth
0.00% 0.00% 14.08% 0.95% 17.24% 81.78% 15.05%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 3.38% 4.94% 5.48% 2.96%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 40.37% 1.75% 10.65% -1.30%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 69.12% 1.45% 6.96% -4.12%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 10.02% 8.79% -7.05% -0.68%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 10.99% 7.00% -6.49% -5.02%
EPS Q/Q Growth
0.00% 0.00% 0.00% 13.04% 8.33% -8.97% -2.08%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -4.87% 24.22% 9.74% 6.80% 0.56%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -172.86% -37.25% 60.31%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -5.32% -2.29% 8.22% -0.69%
Profitability Metrics
- - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
20.80% 19.52% 18.55% 23.79% 23.28% 24.30% 26.17%
Operating Margin
13.21% 15.57% 13.03% 16.78% 17.28% 17.01% 16.18%
EBIT Margin
13.66% 12.40% 9.89% 16.49% 16.78% 16.41% 16.20%
Profit (Net Income) Margin
8.24% 6.92% 3.95% 9.46% 9.36% 9.14% 7.02%
Tax Burden Percent
92.75% 88.73% 91.99% 91.11% 81.74% 84.36% 73.05%
Interest Burden Percent
65.05% 62.93% 43.45% 63.00% 68.23% 66.03% 59.31%
Effective Tax Rate
7.25% 11.27% 8.01% 8.89% 18.26% 15.65% 26.95%
Return on Invested Capital (ROIC)
0.00% 18.32% 10.44% 14.98% 15.28% 12.35% 8.90%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 6.86% 0.79% 5.45% 5.59% 5.40% 3.81%
Return on Net Nonoperating Assets (RNNOA)
0.00% 27.07% 2.07% 8.13% 6.36% 9.78% 9.31%
Return on Equity (ROE)
0.00% 45.39% 12.51% 23.11% 21.64% 22.13% 18.21%
Cash Return on Invested Capital (CROIC)
0.00% -181.69% -2.71% 14.04% -0.59% -45.70% -5.10%
Operating Return on Assets (OROA)
0.00% 2.79% 2.84% 4.80% 5.12% 4.89% 4.89%
Return on Assets (ROA)
0.00% 1.56% 1.13% 2.76% 2.85% 2.72% 2.12%
Return on Common Equity (ROCE)
0.00% 10.19% 5.71% 13.45% 12.50% 12.65% 9.87%
Return on Equity Simple (ROE_SIMPLE)
0.00% 101.04% 16.47% 34.13% 34.74% 36.63% 0.00%
Net Operating Profit after Tax (NOPAT)
94 141 172 264 294 361 361
NOPAT Margin
12.25% 13.82% 11.98% 15.29% 14.13% 14.35% 11.82%
Net Nonoperating Expense Percent (NNEP)
0.00% 11.45% 9.65% 9.53% 9.68% 6.96% 5.09%
Return On Investment Capital (ROIC_SIMPLE)
- - - 9.42% 9.92% 8.24% 7.83%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
15.45% 10.55% 9.70% 11.42% 13.29% 13.99% 14.86%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
86.79% 84.43% 86.97% 83.22% 82.72% 82.99% 83.82%
Earnings before Interest and Taxes (EBIT)
105 126 142 284 349 413 494
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
159 199 266 410 484 611 798
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 19.17 60.21 44.53 39.54 26.77 21.02
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.75 1.31 14.45 12.35 10.65 6.68 4.46
Price to Earnings (P/E)
20.85 19.64 314.21 348.95 362.64 177.47 214.84
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.87% 0.93%
Earnings Yield
4.80% 5.09% 0.32% 0.29% 0.28% 0.56% 0.47%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.83 12.61 12.77 11.40 5.29 3.99
Enterprise Value to Revenue (EV/Rev)
0.00 2.75 15.43 13.10 11.38 7.93 5.67
Enterprise Value to EBITDA (EV/EBITDA)
0.00 14.11 83.19 55.05 48.89 32.62 21.68
Enterprise Value to EBIT (EV/EBIT)
0.00 22.21 156.03 79.44 67.82 48.31 35.02
Enterprise Value to NOPAT (EV/NOPAT)
0.00 19.93 128.77 85.66 80.57 55.26 48.01
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 20.71 80.83 67.34 49.56 38.73 26.89
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 91.40 0.00 0.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 5.10 2.67 2.42 2.02 2.99 2.67
Long-Term Debt to Equity
0.00 5.04 2.63 2.39 1.98 2.94 2.62
Financial Leverage
0.00 3.94 2.63 1.49 1.14 1.81 2.45
Leverage Ratio
0.00 14.58 11.03 8.38 7.58 8.13 8.59
Compound Leverage Factor
0.00 9.17 4.79 5.28 5.17 5.37 5.10
Debt to Total Capital
0.00% 83.61% 72.78% 70.80% 66.89% 74.93% 72.77%
Short-Term Debt to Total Capital
0.00% 1.01% 1.07% 1.09% 1.20% 1.18% 1.31%
Long-Term Debt to Total Capital
0.00% 82.60% 71.70% 69.70% 65.70% 73.75% 71.47%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 12.71% 11.49% 12.12% 14.19% 10.74% 13.16%
Common Equity to Total Capital
0.00% 3.68% 15.73% 17.08% 18.92% 14.33% 14.07%
Debt to EBITDA
0.00 7.98 5.98 4.83 4.09 5.37 4.20
Net Debt to EBITDA
0.00 6.17 4.36 2.32 2.26 4.37 3.86
Long-Term Debt to EBITDA
0.00 7.88 5.90 4.76 4.02 5.29 4.12
Debt to NOPAT
0.00 11.27 9.26 7.52 6.74 9.10 9.30
Net Debt to NOPAT
0.00 8.71 6.74 3.61 3.73 7.40 8.55
Long-Term Debt to NOPAT
0.00 11.13 9.13 7.40 6.62 8.95 9.13
Altman Z-Score
0.00 0.51 2.92 2.87 2.68 1.63 1.32
Noncontrolling Interest Sharing Ratio
0.00% 77.54% 54.33% 41.80% 42.24% 42.86% 45.77%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.00 1.03 1.24 1.16 1.05 0.98
Quick Ratio
0.00 0.20 0.20 0.39 0.30 0.20 0.12
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,396 -45 247 -11 -1,335 -207
Operating Cash Flow to CapEx
0.00% 763.47% 77.49% 1,474.33% 1,602.64% 1,095.44% 906.99%
Free Cash Flow to Firm to Interest Expense
0.00 -29.54 -0.56 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
4.21 2.87 3.45 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
4.34 2.49 -1.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.22 0.29 0.29 0.30 0.30 0.30
Accounts Receivable Turnover
0.00 5.73 7.39 7.81 7.91 7.36 6.94
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 58.44 87.60 74.10 56.38 54.31 50.99
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 63.70 49.42 46.72 46.17 49.62 52.56
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 63.70 49.42 46.72 46.17 49.62 52.56
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 1,536 1,752 1,769 2,074 3,770 4,337
Invested Capital Turnover
0.00 1.33 0.87 0.98 1.08 0.86 0.75
Increase / (Decrease) in Invested Capital
0.00 1,536 216 17 305 1,696 567
Enterprise Value (EV)
0.00 2,804 22,106 22,595 23,648 19,942 17,310
Market Capitalization
1,338 1,338 20,698 21,304 22,134 16,800 13,621
Book Value per Share
$0.00 $1.23 $0.66 $0.92 $1.08 $2.40 $2.46
Tangible Book Value per Share
$0.00 ($30.91) ($2.97) ($2.55) ($3.26) ($13.35) ($15.90)
Total Capital
0.00 1,896 2,185 2,800 2,959 4,381 4,606
Total Debt
0.00 1,585 1,590 1,982 1,979 3,283 3,352
Total Long-Term Debt
0.00 1,566 1,567 1,952 1,944 3,231 3,291
Net Debt
0.00 1,225 1,158 951 1,094 2,672 3,083
Capital Expenditures (CapEx)
-4.91 18 353 23 30 47 71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -282 -271 -202 -212 -249 -227
Debt-free Net Working Capital (DFNWC)
0.00 30 116 790 627 292 -68
Net Working Capital (NWC)
0.00 11 93 760 591 240 -129
Net Nonoperating Expense (NNE)
31 70 115 101 99 131 146
Net Nonoperating Obligations (NNO)
0.00 1,225 1,158 951 1,094 2,672 3,083
Total Depreciation and Amortization (D&A)
55 73 124 126 135 199 304
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -27.74% -18.89% -11.73% -10.21% -9.89% -7.43%
Debt-free Net Working Capital to Revenue
0.00% 2.96% 8.12% 45.81% 30.16% 11.59% -2.24%
Net Working Capital to Revenue
0.00% 1.08% 6.48% 44.04% 28.46% 9.53% -4.21%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.07) $0.57 $0.53 $0.78 $0.50
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 259.06M 108.62M 114.36M 120.78M 127.27M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.07) $0.52 $0.52 $0.71 $0.47
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 259.06M 265.75M 125.75M 132.89M 138.25M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($0.07) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 105.73M 519.30M 520.45M 261.91M 264.19M
Normalized Net Operating Profit after Tax (NOPAT)
92 140 174 264 298 342 370
Normalized NOPAT Margin
12.06% 13.70% 12.17% 15.31% 14.34% 13.58% 12.13%
Pre Tax Income Margin
8.89% 7.80% 4.30% 10.39% 11.45% 10.83% 9.61%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
2.94 2.67 1.79 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
2.64 2.98 2.16 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
3.08 2.30 -2.66 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
2.77 2.60 -2.28 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 24.43% 36.85% 80.53% 71.74%
Augmented Payout Ratio
0.00% 0.00% 462.41% 24.43% 36.85% 80.53% 71.74%

Quarterly Metrics And Ratios for Ryan Specialty

This table displays calculated financial ratios and metrics derived from Ryan Specialty's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 264,189,701.00 263,659,415.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 264,189,701.00 263,659,415.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.07 0.16
Growth Metrics
- - - - - - - - - - -
Revenue Growth
22.49% 20.64% 18.85% 20.47% 24.52% 25.02% 22.97% 24.79% 13.21% 15.22% 7.19%
EBITDA Growth
7.38% 3.65% 30.94% 16.34% 48.68% 62.42% 32.66% 52.92% -5.83% -3.03% -6.09%
EBIT Growth
6.16% 0.96% 33.73% -6.97% 31.23% 41.91% 16.31% 71.36% -18.82% -5.27% -5.54%
NOPAT Growth
35.56% 4.97% 31.57% 338.37% -29.25% -113.74% 21.91% -2.20% -4.84% 1,045.88% -13.58%
Net Income Growth
27.79% 11.58% 40.83% 82.40% -27.26% -110.79% 5.65% 118.56% -26.59% 1,024.97% -13.09%
EPS Growth
26.67% 18.18% 42.31% 325.00% -36.84% -269.23% 2.70% 122.22% -8.33% 159.09% -13.16%
Operating Cash Flow Growth
22.94% 26.80% -10.93% -4.32% 14.45% -22.56% 30.56% 68.08% 1.39% -17.21% -17.13%
Free Cash Flow Firm Growth
-490.52% 42.53% -1,070.13% -447.08% -676.82% -2,286.38% -473.00% 38.19% 69.10% 101.54% 108.04%
Invested Capital Growth
17.24% 7.54% 24.17% 64.12% 81.78% 99.99% 84.58% 25.37% 15.05% 1.05% 0.04%
Revenue Q/Q Growth
6.16% 3.60% 25.98% -13.05% 9.73% 4.01% 23.91% -11.76% -0.45% 5.86% 15.27%
EBITDA Q/Q Growth
13.75% -12.25% 90.09% -38.69% 45.36% -4.13% 55.26% -29.32% -10.48% -1.29% 50.36%
EBIT Q/Q Growth
23.29% -17.56% 131.51% -60.47% 73.92% -10.85% 89.75% -41.76% -17.60% 4.03% 89.22%
NOPAT Q/Q Growth
252.09% -34.13% 126.18% -16.43% -43.18% -112.79% 2,106.96% -32.96% -44.71% 27.14% 83.36%
Net Income Q/Q Growth
272.56% -30.47% 190.18% -75.73% 48.57% -110.31% 2,941.31% -49.80% -50.10% 29.96% 166.97%
EPS Q/Q Growth
575.00% -31.58% 184.62% -75.68% 33.33% -283.33% 272.73% -47.37% -45.00% 18.18% 153.85%
Operating Cash Flow Q/Q Growth
115.04% -151.37% 332.39% -62.73% 157.22% -155.01% 347.57% -52.02% 55.16% -163.59% 275.04%
Free Cash Flow Firm Q/Q Growth
7.68% 55.16% -240.92% -287.64% -31.08% -37.76% 18.14% 58.18% 34.48% 106.87% 326.78%
Invested Capital Q/Q Growth
-2.29% 7.78% 6.30% 46.62% 8.22% 18.57% -1.89% -0.41% -0.69% 4.15% -2.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
22.69% 19.22% 29.01% 20.45% 27.09% 24.97% 31.29% 25.06% 22.54% 21.02% 27.41%
Operating Margin
18.08% 13.16% 23.64% 13.47% 16.48% 14.52% 22.34% 14.68% 12.19% 11.90% 19.67%
EBIT Margin
16.14% 12.84% 23.60% 10.73% 17.01% 14.58% 22.32% 14.74% 12.20% 11.98% 19.67%
Profit (Net Income) Margin
10.98% 7.37% 16.97% 4.74% 6.41% -0.64% 14.58% 8.30% 4.16% 5.11% 11.82%
Tax Burden Percent
98.86% 86.36% 86.33% 145.54% 61.64% -8.60% 90.54% 104.68% 70.03% 86.18% 82.90%
Interest Burden Percent
68.81% 66.44% 83.30% 30.33% 61.18% 50.73% 72.14% 53.79% 48.69% 49.42% 72.49%
Effective Tax Rate
1.14% 13.64% 13.67% -45.54% 38.36% 108.60% 9.46% -4.68% 29.97% 13.82% 17.10%
Return on Invested Capital (ROIC)
19.32% 11.44% 21.71% 16.68% 8.74% -0.99% 16.83% 11.60% 6.42% 7.20% 11.96%
ROIC Less NNEP Spread (ROIC-NNEP)
15.73% 9.67% 19.61% 11.64% 7.42% -0.81% 14.69% 9.67% 5.28% 5.98% 10.71%
Return on Net Nonoperating Assets (RNNOA)
17.90% 13.17% 22.09% 20.30% 13.46% -1.86% 29.35% 22.86% 12.92% 17.63% 32.04%
Return on Equity (ROE)
37.23% 24.62% 43.81% 36.99% 22.20% -2.85% 46.19% 34.46% 19.35% 24.83% 44.00%
Cash Return on Invested Capital (CROIC)
-0.59% 6.48% -6.12% -34.70% -45.70% -57.58% -49.60% -13.27% -5.10% 8.68% 9.32%
Operating Return on Assets (OROA)
4.92% 4.24% 6.95% 3.43% 5.06% 4.55% 6.65% 4.76% 3.68% 3.62% 5.60%
Return on Assets (ROA)
3.35% 2.43% 5.00% 1.52% 1.91% -0.20% 4.34% 2.68% 1.26% 1.54% 3.37%
Return on Common Equity (ROCE)
21.50% 14.33% 25.30% 21.29% 12.69% -1.54% 24.90% 18.66% 10.49% 12.86% 22.41%
Return on Equity Simple (ROE_SIMPLE)
0.00% 35.84% 38.45% 38.85% 0.00% 34.07% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
95 63 142 119 67 -8.62 173 116 64 82 149
NOPAT Margin
17.87% 11.36% 20.40% 19.61% 10.15% -1.25% 20.23% 15.37% 8.54% 10.25% 16.31%
Net Nonoperating Expense Percent (NNEP)
3.59% 1.77% 2.10% 5.05% 1.32% -0.18% 2.14% 1.93% 1.14% 1.22% 1.25%
Return On Investment Capital (ROIC_SIMPLE)
3.22% - - - 1.54% -0.18% 3.72% 2.51% 1.39% 1.70% 3.22%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
13.81% 13.74% 11.93% 14.67% 15.75% 15.37% 12.52% 15.58% 16.34% 13.68% 12.94%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
81.92% 86.84% 76.36% 86.53% 83.52% 85.48% 77.66% 85.32% 87.81% 88.10% 80.33%
Earnings before Interest and Taxes (EBIT)
86 71 164 65 113 101 191 111 92 95 180
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
121 106 202 124 180 172 268 189 169 167 251
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
39.54 51.92 49.71 54.86 26.77 35.66 29.25 23.57 21.02 14.01 19.54
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
10.65 13.25 13.19 14.56 6.68 7.29 6.34 5.02 4.46 2.82 3.09
Price to Earnings (P/E)
362.64 446.81 371.23 334.58 177.47 383.20 320.47 214.86 214.84 82.01 100.54
Dividend Yield
0.00% 0.42% 0.59% 0.68% 0.87% 0.92% 0.68% 0.83% 0.93% 1.81% 1.32%
Earnings Yield
0.28% 0.22% 0.27% 0.30% 0.56% 0.26% 0.31% 0.47% 0.47% 1.22% 0.99%
Enterprise Value to Invested Capital (EV/IC)
11.40 13.63 13.42 10.78 5.29 5.21 4.93 4.26 3.99 2.83 3.15
Enterprise Value to Revenue (EV/Rev)
11.38 14.02 13.97 15.75 7.93 8.77 7.68 6.28 5.67 4.05 4.30
Enterprise Value to EBITDA (EV/EBITDA)
48.89 62.50 59.59 68.00 32.62 34.35 29.08 23.00 21.68 16.13 17.81
Enterprise Value to EBIT (EV/EBIT)
67.82 87.19 81.59 97.34 48.31 52.60 46.07 36.08 35.02 26.16 28.91
Enterprise Value to NOPAT (EV/NOPAT)
80.57 102.70 96.27 96.76 55.26 76.45 64.98 51.23 48.01 29.26 33.69
Enterprise Value to Operating Cash Flow (EV/OCF)
49.56 58.59 65.52 77.92 38.73 47.64 37.84 29.06 26.89 20.67 24.77
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 217.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.78 33.85
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.02 2.03 1.84 2.43 2.99 3.49 2.94 2.75 2.67 2.93 3.58
Long-Term Debt to Equity
1.98 1.99 1.81 2.40 2.94 3.45 2.88 2.72 2.62 2.90 3.51
Financial Leverage
1.14 1.36 1.13 1.74 1.81 2.30 2.00 2.36 2.45 2.95 2.99
Leverage Ratio
7.58 7.21 7.69 7.30 8.13 8.37 8.38 7.86 8.59 9.18 10.28
Compound Leverage Factor
5.22 4.79 6.40 2.21 4.97 4.25 6.05 4.23 4.18 4.54 7.45
Debt to Total Capital
66.89% 67.03% 64.78% 70.87% 74.93% 77.72% 74.60% 73.35% 72.77% 74.54% 78.14%
Short-Term Debt to Total Capital
1.20% 1.33% 1.08% 0.88% 1.18% 0.76% 1.33% 0.90% 1.31% 0.74% 1.34%
Long-Term Debt to Total Capital
65.70% 65.70% 63.70% 69.99% 73.75% 76.96% 73.28% 72.45% 71.47% 73.80% 76.80%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
14.19% 14.22% 15.34% 12.39% 10.74% 10.85% 12.29% 13.01% 13.16% 12.17% 10.90%
Common Equity to Total Capital
18.92% 18.75% 19.88% 16.74% 14.33% 11.43% 13.11% 13.64% 14.07% 13.29% 10.96%
Debt to EBITDA
4.09 4.07 3.69 4.85 5.37 5.44 4.67 4.19 4.20 4.50 4.68
Net Debt to EBITDA
2.26 2.59 2.43 4.31 4.37 5.04 4.31 3.88 3.86 4.16 4.34
Long-Term Debt to EBITDA
4.02 3.99 3.63 4.79 5.29 5.39 4.59 4.14 4.12 4.46 4.60
Debt to NOPAT
6.74 6.68 5.96 6.90 9.10 12.12 10.44 9.34 9.30 8.16 8.85
Net Debt to NOPAT
3.73 4.25 3.93 6.14 7.40 11.21 9.63 8.64 8.55 7.54 8.21
Long-Term Debt to NOPAT
6.62 6.55 5.86 6.82 8.95 12.00 10.25 9.23 9.13 8.08 8.70
Altman Z-Score
2.56 3.26 2.93 3.16 1.53 1.65 1.48 1.39 1.20 0.89 0.88
Noncontrolling Interest Sharing Ratio
42.24% 41.80% 42.26% 42.44% 42.86% 46.02% 46.09% 45.86% 45.77% 48.22% 49.07%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.16 1.15 1.09 1.01 1.05 1.05 1.01 1.00 0.98 1.02 1.00
Quick Ratio
0.30 0.26 0.21 0.14 0.20 0.14 0.13 0.13 0.12 0.13 0.13
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-210 -94 -321 -1,243 -1,629 -2,244 -1,837 -768 -503 35 148
Operating Cash Flow to CapEx
1,648.39% -1,527.78% 1,808.29% 1,421.69% 1,501.16% -821.12% 1,784.34% 1,029.37% 1,523.86% -1,262.05% 1,565.08%
Free Cash Flow to Firm to Interest Expense
0.00 -3.20 -10.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 -3.96 8.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -4.22 8.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.30 0.33 0.29 0.32 0.30 0.31 0.30 0.32 0.30 0.30 0.28
Accounts Receivable Turnover
7.91 8.14 6.66 8.32 7.36 7.25 6.16 7.65 6.94 6.33 5.25
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
56.38 58.31 58.47 61.22 54.31 51.50 50.25 51.32 50.99 49.89 49.12
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
46.17 44.85 54.81 43.88 49.62 50.31 59.22 47.69 52.56 57.69 69.54
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
46.17 44.85 54.81 43.88 49.62 50.31 59.22 47.69 52.56 57.69 69.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,074 2,235 2,376 3,484 3,770 4,470 4,386 4,368 4,337 4,517 4,388
Invested Capital Turnover
1.08 1.01 1.06 0.85 0.86 0.79 0.83 0.75 0.75 0.70 0.73
Increase / (Decrease) in Invested Capital
305 157 462 1,361 1,696 2,235 2,010 884 567 47 1.87
Enterprise Value (EV)
23,648 30,461 31,884 37,566 19,942 23,275 21,618 18,600 17,310 12,795 13,834
Market Capitalization
22,134 28,780 30,114 34,715 16,800 19,347 17,843 14,862 13,621 8,914 9,956
Book Value per Share
$1.08 $4.71 $1.16 $1.21 $2.40 $2.07 $2.32 $2.39 $2.46 $2.41 $1.93
Tangible Book Value per Share
($3.26) ($14.30) ($3.61) ($5.85) ($13.35) ($15.79) ($15.66) ($15.62) ($15.90) ($15.68) ($15.96)
Total Capital
2,959 2,957 3,047 3,781 4,381 4,746 4,654 4,623 4,606 4,788 4,649
Total Debt
1,979 1,982 1,974 2,680 3,283 3,689 3,472 3,391 3,352 3,569 3,633
Total Long-Term Debt
1,944 1,943 1,941 2,647 3,231 3,653 3,410 3,349 3,291 3,534 3,571
Net Debt
1,094 1,260 1,303 2,382 2,672 3,413 3,203 3,136 3,083 3,298 3,371
Capital Expenditures (CapEx)
14 7.63 15 7.10 17 17 20 16 17 13 19
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-212 -87 -153 -148 -249 43 -78 -122 -227 3.59 -91
Debt-free Net Working Capital (DFNWC)
627 578 459 87 292 247 95 32 -68 158 49
Net Working Capital (NWC)
591 539 426 53 240 211 33 -10 -129 123 -13
Net Nonoperating Expense (NNE)
37 22 24 90 25 -4.23 48 53 33 41 41
Net Nonoperating Obligations (NNO)
1,094 1,260 1,303 2,382 2,672 3,413 3,203 3,136 3,083 3,298 3,371
Total Depreciation and Amortization (D&A)
35 35 38 59 67 72 77 78 78 72 71
Debt-free, Cash-free Net Working Capital to Revenue
-10.21% -4.01% -6.71% -6.22% -9.89% 1.63% -2.77% -4.11% -7.43% 0.11% -2.82%
Debt-free Net Working Capital to Revenue
30.16% 26.63% 20.13% 3.64% 11.59% 9.30% 3.36% 1.07% -2.24% 5.01% 1.54%
Net Working Capital to Revenue
28.46% 24.82% 18.68% 2.24% 9.53% 7.93% 1.17% -0.34% -4.21% 3.89% -0.41%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.18 $0.14 $0.38 $0.15 $0.11 ($0.22) $0.41 $0.24 $0.07 $0.14 $0.34
Adjusted Weighted Average Basic Shares Outstanding
114.36M 117.81M 118.39M 121.92M 120.78M 125.42M 126.48M 127.94M 127.27M 129.38M 125.27M
Adjusted Diluted Earnings per Share
$0.19 $0.13 $0.37 $0.09 $0.12 ($0.22) $0.38 $0.20 $0.11 $0.13 $0.33
Adjusted Weighted Average Diluted Shares Outstanding
125.75M 269.92M 271.22M 272.69M 132.89M 125.42M 274.14M 273.46M 138.25M 137.34M 131.33M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
520.45M 520.89M 522.90M 261.84M 261.91M 262.43M 263.70M 263.81M 264.19M 263.66M 255.81M
Normalized Net Operating Profit after Tax (NOPAT)
96 63 143 57 53 60 172 86 75 105 164
Normalized NOPAT Margin
18.07% 11.35% 20.56% 9.39% 7.96% 8.74% 20.15% 11.39% 10.02% 13.21% 17.90%
Pre Tax Income Margin
11.11% 8.53% 19.66% 3.25% 10.41% 7.40% 16.11% 7.93% 5.94% 5.92% 14.26%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 2.41 5.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 2.13 4.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 2.15 4.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 1.87 4.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
36.85% 58.91% 62.69% 68.39% 80.53% 87.30% 81.02% 65.29% 71.74% 60.94% 58.72%
Augmented Payout Ratio
36.85% 58.91% 62.69% 68.39% 80.53% 87.30% 81.02% 65.29% 71.74% 60.94% 58.72%

Financials Breakdown Chart

Key Financial Trends

Ryan Specialty’s latest results show continued revenue growth and strong operating cash generation, but profitability has softened and leverage remains a key concern. The company reported Q2 2026 revenue of $916.6 million, up 7.2% from $855.2 million in Q2 2025 and 32.3% from Q2 2024. However, growth has moderated from the double-digit increases recorded in prior periods.

Operating income increased to $180.3 million from $95.5 million in Q1 2026, but declined 5.6% year over year from $191.1 million. As a result, the operating margin fell to approximately 19.7% in Q2 2026, compared with 22.3% in Q2 2025 and 23.6% in Q2 2024. Common shareholders received $42.3 million of net income, or $0.34 per diluted share, down from $52.0 million and $0.41 per share a year earlier.

Cash generation remains a relative strength. Operating cash flow was $293.0 million in Q2 2026, reversing the $167.4 million outflow recorded in Q1 and representing approximately 69% of consolidated net income. The improvement was helped by an $82.3 million contribution from changes in operating assets and liabilities, although working-capital movements have been highly volatile from quarter to quarter.

  • Revenue continues to expand: Q2 revenue reached $916.6 million, more than double the $412.0 million reported in Q3 2022, although the pace of growth has slowed recently.
  • Operating cash flow remains substantial: Ryan Specialty generated $293.0 million in operating cash flow in Q2 2026 after a $167.4 million outflow in Q1.
  • Cash flow comfortably funded capital spending: Q2 operating cash flow covered $18.7 million of capital expenditures, leaving significant cash available for debt service, dividends and share repurchases.
  • Share repurchases are supporting per-share results: The company repurchased $260.2 million of common equity in Q2 2026, and basic weighted-average shares declined to 125.3 million from 129.4 million in Q1.
  • Quarterly profitability rebounded sequentially: Net income attributable to common shareholders rose to $42.3 million in Q2 from $17.6 million in Q1, while diluted EPS increased from $0.13 to $0.33.
  • Working capital is a major swing factor: Changes in operating assets and liabilities contributed $82.3 million of cash in Q2 2026 but consumed $305.4 million in Q1, making quarterly cash flow less predictable.
  • Acquisition-driven assets dominate the balance sheet: Goodwill and intangible assets totaled approximately $4.72 billion in Q2 2026, or about 39% of total assets. This reflects the company’s acquisition strategy but increases exposure to impairment and amortization charges.
  • Operating margins have deteriorated: The Q2 2026 operating margin was approximately 19.7%, below the 22.3% reported in Q2 2025 and the 23.6% reported in Q2 2024.
  • Common earnings declined year over year: Net income attributable to common shareholders fell 18.6% from Q2 2025, while diluted EPS dropped from $0.41 to $0.33.
  • Leverage has increased: Short- and long-term debt totaled approximately $3.64 billion at June 30, 2026, up from $3.48 billion a year earlier and far above the roughly $1.97 billion reported in Q2 2024.

The balance sheet also warrants attention. Cash and equivalents declined to $140.1 million from $172.6 million a year earlier and $154.7 million at the end of Q1 2026. Total liabilities reached $10.95 billion, leaving common equity of only $509.4 million; much of the reported equity is represented by noncontrolling interests rather than common shareholders’ equity.

Overall, Ryan Specialty retains attractive growth and cash-generation characteristics, but investors should monitor whether revenue growth reaccelerates, margins stabilize and debt declines. The combination of elevated leverage, significant acquisition-related goodwill and intangible assets, and a large allocation of earnings to noncontrolling interests limits the benefit of consolidated profitability for common shareholders.

09/16/26 07:12 PM ETAI Generated. May Contain Errors.

Ryan Specialty Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Ryan Specialty's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Ryan Specialty's net income appears to be on an upward trend, with a most recent value of $214.16 million in 2025, rising from $63.06 million in 2019. The previous period was $229.91 million in 2024. See where experts think Ryan Specialty is headed by visiting Ryan Specialty's forecast page.

Ryan Specialty's total operating income in 2025 was $493.64 million, based on the following breakdown:
  • Total Gross Profit: $3.05 billion
  • Total Operating Expenses: $2.56 billion

Over the last 6 years, Ryan Specialty's total revenue changed from $765.11 million in 2019 to $3.05 billion in 2025, a change of 298.8%.

Ryan Specialty's total liabilities were at $9.31 billion at the end of 2025, a 8.9% increase from 2024, and a 120.7% increase since 2020.

In the past 5 years, Ryan Specialty's cash and equivalents has ranged from $158.32 million in 2025 to $992.72 million in 2022, and is currently $158.32 million as of their latest financial filing in 2025.

Over the last 6 years, Ryan Specialty's book value per share changed from 0.00 in 2019 to 2.46 in 2025, a change of 245.7%.



Financial statements for NYSE:RYAN last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners