Ryan Specialty Holdings, Inc.
Financial ServicesNYSE:RYAN · New York Stock Exchange
+$1.15 today
Vol 2.80M · Avg 2.41M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.2B of revenue converted into $131.6M of net income for the selected period. Gross margin is 82.3% and net margin is 4.1%, showing how much revenue survives after costs and taxes. EPS is $0.64, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.1B +21.3% | $2.5B +21.1% | $2.1B +20.4% | $1.7B +20.4% | $1.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $287.5M | $0 | $0 | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.8B +9.9% | $2.5B +21.1% | $2.1B +20.4% | $1.7B +20.4% | $1.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 90.6% -9.4pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $453.5M -76.7% | $1.9B +21.7% | $1.6B +20.5% | $1.3B +17.3% | $1.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.1B -4.7% | $2.2B +21.9% | $1.8B +19.0% | $1.5B +12.7% | $1.4B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $287.5M +71.5% | $167.6M +44.7% | $115.8M +6.0% | $109.3M -3.0% | $112.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $803.1M +34.2% | $598.6M +26.5% | $473.3M +20.3% | $393.3M +55.1% | $253.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.3% +2.5pp | 23.8% +1.0pp | 22.8% -0.0pp | 22.8% +5.1pp | 17.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $625.2M +129.4% | $272.6M +14.6% | $237.9M +32.8% | $179.2M +191.1% | $61.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.5% +9.7pp | 10.8% -0.6pp | 11.5% +1.1pp | 10.4% +6.1pp | 4.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $56.5M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $222.4M +40.4% | $158.4M +32.6% | $119.5M +14.0% | $104.8M +32.1% | $79.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$332.0M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $293.2M +7.6% | $272.6M +14.6% | $237.9M +32.8% | $179.2M +191.1% | $61.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.6% -1.2pp | 10.8% -0.6pp | 11.5% +1.1pp | 10.4% +6.1pp | 4.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $79.0M +85.3% | $42.6M -1.9% | $43.4M +172.6% | $15.9M +223.1% | $4.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $63.4M -33.0% | $94.7M +55.1% | $61.0M -0.0% | $61.1M -7.3% | $65.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.1% -1.7pp | 3.8% +0.8pp | 2.9% -0.6pp | 3.5% -1.1pp | 4.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -35.9% | $1 +36.8% | $1 +1.8% | $1 +938.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -33.8% | $1 +36.5% | $1 +0.0% | $1 +842.9% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $127.3M +5.4% | $120.8M +5.6% | $114.4M +5.3% | $108.6M +2.7% | $105.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $278.5M +1.3% | $274.8M +118.6% | $125.7M -52.7% | $265.8M +151.3% | $105.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arch Capital Group Ltd.
NASDAQ:ACGL
$32.03B
RenaissanceRe Holdings Ltd.
NYSE:RNR
$12.83B
Voya Financial, Inc.
NYSE:VOYA
$8.29B
BOK Financial Corporation
NASDAQ:BOKF
$8.18B
Cadence Bank
CADE
$7.85B
Lincoln National Corporation
NYSE:LNC
$7.13B
First American Financial Corporation
NYSE:FAF
$6.70B
MGIC Investment Corporation
NYSE:MTG
$5.46B
Essent Group Ltd.
NYSE:ESNT
$5.38B
Atlas Corp.
ATCO
$4.45B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RYAN generate?
Ryan Specialty Holdings, Inc. (RYAN) reported $3.05B of revenue in fiscal 2025.
Is RYAN profitable?
Ryan Specialty Holdings, Inc. (RYAN) reported $63.40M of net income, with a net margin of 2.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.