Source: Ryan Specialty's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 02, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$765.11M
$1.02B
$1.43B
$1.71B
$2.03B
$2.46B
$2.99B
Operating income
$101.04M
$158.54M
$186.62M
$289.51M
$359.08M
$427.81M
$493.64M
Interest expense
$35.55M
$47.24M
$79.35M
$104.83M
$119.51M
—
—
Pre-tax income
$67.98M
$79.47M
$61.56M
$179.19M
$237.93M
$272.55M
$293.18M
Income tax
$4.93M
$8.95M
$4.93M
$15.94M
$43.45M
$42.64M
$79.03M
Net income
$64.17M
$68.10M
$65.87M
$61.05M
$61.04M
$94.67M
$63.40M
EBITDA
$105.83M
$162.47M
$191.43M
$295.20M
$368.12M
$437.60M
$506.73M
Operating margin
13.2%
15.6%
13.0%
16.9%
17.7%
17.4%
16.5%
Net margin
8.4%
6.7%
4.6%
3.6%
3.0%
3.9%
2.1%
Balance sheet
fiscal years · USD
Fiscal year
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$402.16M
$895.70M
$1.14B
$992.72M
$838.79M
$540.20M
$158.32M
Receivables
—
$177.70M
$210.25M
$231.42M
$294.19M
$389.76M
$488.95M
Total current assets
—
$2.49B
$3.01B
$3.89B
$4.34B
$4.79B
$5.06B
Goodwill
$528.51M
$1.22B
$1.31B
$1.31B
$1.65B
$2.65B
$3.23B
Total assets
—
$4.53B
$5.46B
$6.38B
$7.25B
$9.65B
$10.56B
Total current liabilities
—
$2.48B
$2.92B
$3.13B
$3.74B
$4.55B
$5.19B
Short-term debt
—
$19.16M
$23.47M
$30.59M
$35.38M
$51.73M
$60.19M
Long-term debt
—
$1.57B
$1.57B
$1.95B
$1.94B
$3.23B
$3.29B
Total debt
—
$1.59B
$1.59B
$1.98B
$1.98B
$3.28B
$3.35B
Total liabilities
—
$4.22B
$4.86B
$5.57B
$6.27B
$8.55B
$9.31B
Shareholders' equity
—
—
$594.78M
$478.40M
$559.75M
$627.66M
$648.07M
Cash flow
fiscal years · USD
Fiscal year
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$149.51M
$135.39M
$273.49M
$335.51M
$477.20M
$514.87M
$643.67M
Capital expenditures
$100.00K
$5.24M
$343.16M
$7.71M
$0
$0
$3.01M
Free cash flow
$149.41M
$130.16M
-$69.67M
$327.80M
$477.20M
$514.87M
$640.65M
Investing cash flow
-$148.00M
-$768.51M
-$457.94M
-$22.42M
-$476.23M
-$1.76B
-$834.01M
Financing cash flow
$62.27M
$1.13B
$429.28M
$314.76M
-$12.61M
$1.17B
$78.12M
Dividends paid
—
—
—
$0
$0
$80.20M
$61.00M
Stock-based compensation
$8.15M
$10.80M
$67.53M
$77.48M
$69.74M
$79.00M
$69.45M
Depreciation & amortization
$4.80M
$3.93M
$4.81M
$5.69M
$9.04M
$9.79M
$13.09M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$518.72M
$537.89M
$680.25M
$588.13M
$649.41M
$676.13M
$840.86M
$739.55M
$738.04M
$782.90M
$902.73M
$775.08M
Operating income
$96.34M
$72.65M
$164.37M
$81.48M
$109.32M
$100.23M
$191.05M
$110.79M
$91.56M
$94.60M
$180.32M
$140.83M
Interest expense
$29.67M
$29.40M
$31.13M
—
—
—
—
—
—
—
—
—
Pre-tax income
$59.18M
$47.10M
$136.73M
$19.68M
$69.04M
$51.04M
$137.73M
$59.81M
$44.61M
$47.10M
$130.73M
$96.19M
Income tax
$673.00K
$6.43M
$18.69M
-$8.96M
$26.49M
$55.43M
$13.03M
-$2.80M
$13.37M
$6.51M
$22.35M
$8.14M
Net income
$22.85M
$16.54M
$46.79M
$17.59M
$13.75M
-$27.64M
$51.98M
$31.09M
$7.98M
$17.65M
$42.31M
$36.68M
EBITDA
$98.81M
$74.73M
$166.64M
$83.94M
$112.28M
$102.87M
$193.94M
$114.40M
$95.52M
$98.66M
$184.45M
$145.16M
Operating margin
18.6%
13.5%
24.2%
13.9%
16.8%
14.8%
22.7%
15.0%
12.4%
12.1%
20.0%
18.2%
Net margin
4.4%
3.1%
6.9%
3.0%
2.1%
-4.1%
6.2%
4.2%
1.1%
2.3%
4.7%
4.7%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$838.79M
$665.42M
$612.44M
$235.20M
$540.20M
$203.55M
$172.59M
$153.49M
$158.32M
$154.65M
$140.12M
$168.81M
Receivables
$294.19M
$299.16M
$384.41M
$334.64M
$389.76M
$432.48M
$528.56M
$439.80M
$488.95M
$565.26M
$697.56M
$576.11M
Total current assets
$4.34B
$4.22B
$5.12B
$4.02B
$4.79B
$4.61B
$5.27B
$4.45B
$5.06B
$5.58B
$6.64B
$5.79B
Goodwill
$1.65B
$1.65B
$1.81B
$2.34B
$2.65B
$3.02B
$3.09B
$3.13B
$3.23B
$3.22B
$3.22B
$3.22B
Total assets
$7.25B
$7.12B
$8.27B
$8.48B
$9.65B
$9.89B
$10.63B
$9.85B
$10.56B
$11.01B
$11.97B
$11.04B
Total current liabilities
$3.74B
$3.68B
$4.70B
$3.97B
$4.55B
$4.40B
$5.23B
$4.46B
$5.19B
$5.46B
$6.66B
$5.75B
Short-term debt
$35.38M
$39.37M
$32.98M
$33.32M
$51.73M
$36.21M
$61.69M
$41.81M
$60.19M
$35.36M
$62.47M
$42.43M
Long-term debt
$1.94B
$1.94B
$1.94B
$2.65B
$3.23B
$3.65B
$3.41B
$3.35B
$3.29B
$3.53B
$3.57B
$3.63B
Total debt
$1.98B
$1.98B
$1.97B
$2.68B
$3.28B
$3.69B
$3.47B
$3.39B
$3.35B
$3.57B
$3.63B
$3.68B
Total liabilities
$6.27B
$6.14B
$7.20B
$7.38B
$8.55B
$8.83B
$9.44B
$8.62B
$9.31B
$9.79B
$10.95B
$10.14B
Shareholders' equity
$559.75M
$554.35M
$605.85M
$632.83M
$627.66M
$542.52M
$610.09M
$630.47M
$648.07M
$636.20M
$509.41M
$446.71M
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$226.87M
-$116.54M
$270.83M
$100.94M
$259.64M
-$142.82M
$353.58M
$169.66M
$263.25M
-$167.41M
$293.03M
$181.31M
Capital expenditures
$13.76M
$0
$0
$0
$0
$664.00K
$0
$2.35M
$0
$0
$1.56M
$0
Free cash flow
$213.10M
-$116.54M
$270.83M
$100.94M
$259.64M
-$143.49M
$353.58M
$167.31M
$263.25M
-$167.41M
$291.47M
$181.31M
Investing cash flow
-$94.30M
-$7.63M
-$229.07M
-$1.05B
-$469.30M
-$573.03M
-$45.95M
-$88.20M
-$126.83M
-$13.27M
-$18.72M
$1.55M
Financing cash flow
$19.35M
-$10.20M
$82.39M
$553.16M
$541.51M
$336.84M
-$102.47M
-$229.05M
$72.80M
$86.28M
$3.96M
-$171.06M
Dividends paid
$0
$40.02M
$13.00M
$13.48M
$13.70M
$15.10M
$15.10M
$15.30M
$15.50M
$16.70M
$16.50M
$15.70M
Share buybacks
—
—
—
—
—
$0
$0
$0
—
$40.02M
$260.16M
$150.07M
Stock-based compensation
$15.61M
$17.31M
$20.89M
$23.46M
$17.33M
$19.87M
$19.93M
$11.19M
$18.46M
$17.35M
$21.39M
$13.23M
Depreciation & amortization
$2.47M
$2.08M
$2.27M
$2.47M
$2.96M
$2.64M
$2.89M
$3.61M
$3.96M
$4.06M
$4.13M
$4.33M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.