
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|||
(Address of principal executive offices) |
(Zip Code) |
( |
(Registrant’s telephone number, including area code) |
Title of each class |
Trading
symbol
|
Name of each exchange
on which registered
|
||
☒ |
Accelerated filer |
☐ |
||
Non-accelerated filer |
☐ |
Smaller reporting company |
||
Emerging growth company |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
REVENUE |
||||
Net commissions and fees |
$ |
$ |
||
Fiduciary investment income |
||||
Total revenue |
$ |
$ |
||
EXPENSES |
||||
Compensation and benefits |
||||
General and administrative |
||||
Amortization |
||||
Depreciation |
||||
Change in contingent consideration |
( |
|||
Total operating expenses |
$ |
$ |
||
OPERATING INCOME |
$ |
$ |
||
Interest expense, net |
||||
Income from equity method investments |
( |
( |
||
Other non-operating income |
( |
( |
||
INCOME BEFORE INCOME TAXES |
$ |
$ |
||
Income tax expense |
||||
NET INCOME (LOSS) |
$ |
$( |
||
Net income attributable to non-controlling interests, net of tax |
||||
NET INCOME (LOSS) ATTRIBUTABLE TO RYAN SPECIALTY
HOLDINGS, INC.
|
$ |
$( |
||
NET INCOME (LOSS) PER SHARE OF CLASS A COMMON STOCK: |
||||
Basic |
$ |
$( |
||
Diluted |
$ |
$( |
||
WEIGHTED-AVERAGE SHARES OF CLASS A COMMON STOCK
OUTSTANDING:
|
||||
Basic |
||||
Diluted |
||||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
NET INCOME (LOSS) |
$ |
$( |
||
Net income attributable to non-controlling interests, net of tax |
||||
NET INCOME (LOSS) ATTRIBUTABLE TO RYAN SPECIALTY
HOLDINGS, INC.
|
$ |
$( |
||
Other comprehensive income (loss), net of tax: |
||||
Gain on interest rate cap |
||||
Gain on interest rate cap reclassified to earnings |
( |
|||
Foreign currency translation adjustments |
( |
|||
Change in share of equity method investments’ other comprehensive income
(loss)
|
( |
|||
Total other comprehensive income (loss), net of tax |
$( |
$ |
||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO RYAN
SPECIALTY HOLDINGS, INC.
|
$ |
$( |
||
March 31, 2026 |
December 31, 2025 |
|||
ASSETS |
||||
CURRENT ASSETS |
||||
Cash and cash equivalents |
$ |
$ |
||
Commissions and fees receivable – net |
||||
Fiduciary cash and receivables |
||||
Prepaid incentives – net |
||||
Other current assets |
||||
Total current assets |
$ |
$ |
||
NON-CURRENT ASSETS |
||||
Goodwill |
||||
Customer relationships |
||||
Other intangible assets |
||||
Prepaid incentives – net |
||||
Equity method investments |
||||
Property and equipment – net |
||||
Lease right-of-use assets |
||||
Deferred tax assets |
||||
Other non-current assets |
||||
Total non-current assets |
$ |
$ |
||
TOTAL ASSETS |
$ |
$ |
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||
CURRENT LIABILITIES |
||||
Accounts payable and accrued liabilities |
$ |
$ |
||
Accrued compensation |
||||
Operating lease liabilities |
||||
Tax Receivable Agreement liabilities |
||||
Short-term debt and current portion of long-term debt |
||||
Fiduciary liabilities |
||||
Total current liabilities |
$ |
$ |
||
NON-CURRENT LIABILITIES |
||||
Accrued compensation |
||||
Operating lease liabilities |
||||
Long-term debt |
||||
Tax Receivable Agreement liabilities |
||||
Deferred tax liabilities |
||||
Other non-current liabilities |
||||
Total non-current liabilities |
$ |
$ |
||
TOTAL LIABILITIES |
$ |
$ |
||
STOCKHOLDERS’ EQUITY |
||||
Class A common stock ($
outstanding at March 31, 2026 and December 31, 2025, respectively)
|
||||
Class B common stock ($
March 31, 2026;
|
||||
Preferred stock ($
December 31, 2025)
|
||||
Additional paid-in capital |
||||
Retained earnings |
||||
Accumulated other comprehensive income |
||||
Total stockholders’ equity attributable to Ryan Specialty Holdings, Inc. |
$ |
$ |
||
Non-controlling interests |
||||
Total stockholders’ equity |
$ |
$ |
||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||
Net income (loss) |
$ |
$( |
||
Adjustments to reconcile net income (loss) to cash flows provided by operating activities: |
||||
Income from equity method investments |
( |
( |
||
Amortization |
||||
Depreciation |
||||
Prepaid and deferred compensation expense |
||||
Non-cash equity-based compensation |
||||
Amortization of deferred debt issuance costs |
||||
Amortization of interest rate cap premium |
||||
Deferred income tax expense |
||||
Deferred income tax expense from common control reorganization |
||||
Changes in operating assets and liabilities, net of acquisitions: |
||||
Commissions and fees receivable – net |
( |
( |
||
Accrued interest liability |
( |
( |
||
Other current and non-current assets |
||||
Other current and non-current liabilities |
( |
( |
||
Total cash flows used in operating activities |
$( |
$( |
||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||
Business combinations – net of cash acquired and cash held in a fiduciary capacity |
( |
|||
Capital expenditures |
( |
( |
||
Asset acquisitions |
( |
|||
Total cash flows used in investing activities |
$( |
$( |
||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||
Borrowings on Revolving Credit Facility |
||||
Repayments on Revolving Credit Facility |
( |
( |
||
Debt issuance costs paid |
( |
|||
Repayment of term debt |
( |
( |
||
Receipt of contingently returnable consideration |
||||
Payment of contingent consideration |
( |
( |
||
Tax distributions to non-controlling LLC Unitholders |
( |
|||
Receipt of taxes related to net share settlement of equity awards |
||||
Taxes paid related to net share settlement of equity awards |
( |
( |
||
Class A common stock dividends and Dividend Equivalents paid |
( |
( |
||
Distributions and Declared Distributions paid to non-controlling LLC Unitholders |
( |
( |
||
Repurchases of Class A common stock |
( |
|||
Payments related to Ryan Re preferred units |
( |
|||
Net change in fiduciary liabilities |
( |
( |
||
Total cash flows provided by financing activities |
$ |
$ |
||
Effect of changes in foreign exchange rates on cash, cash equivalents, and cash and cash equivalents held in a
fiduciary capacity
|
( |
|||
NET CHANGE IN CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A
FIDUCIARY CAPACITY
|
$( |
$( |
||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY
—Beginning balance
|
||||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY
—Ending balance
|
$ |
$ |
||
Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
||||
Cash and cash equivalents |
$ |
$ |
||
Cash and cash equivalents held in a fiduciary capacity |
||||
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
$ |
$ |
||
Class A
Common Stock
|
Class B
Common Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Non-
controlling
Interests
|
Total
Stockholders’
Equity
|
||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||
Balance at December 31, 2025 |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||
Net income |
— |
— |
— |
— |
— |
— |
||||||||||||
Issuance of common stock |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||
Exchange of LLC equity for common stock |
— |
( |
( |
— |
— |
( |
||||||||||||
Cash and common stock clawbacks related to vested equity
awards
|
( |
— |
— |
— |
( |
— |
— |
( |
||||||||||
Repurchase and retirement of common stock |
( |
( |
— |
— |
( |
— |
— |
( |
( |
|||||||||
Class A common stock dividends and Dividend Equivalents |
— |
— |
— |
— |
— |
( |
— |
— |
( |
|||||||||
Distributions and Declared Distributions to non-controlling
LLC Unitholders
|
— |
— |
— |
— |
— |
— |
— |
( |
( |
|||||||||
Tax Receivable Agreement liability and deferred taxes arising
from LLC interest ownership changes
|
— |
— |
— |
— |
( |
— |
— |
( |
( |
|||||||||
Distributions declared for non-controlling interest holders’ tax |
— |
— |
— |
— |
— |
— |
— |
( |
( |
|||||||||
Change in share of equity method investments’ other
comprehensive income
|
— |
— |
— |
— |
— |
— |
||||||||||||
Foreign currency translation adjustments |
— |
— |
— |
— |
— |
— |
( |
( |
( |
|||||||||
Equity-based compensation |
— |
— |
— |
— |
— |
— |
( |
|||||||||||
Balance at March 31, 2026 |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||
Class A
Common Stock
|
Class B
Common Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Non-
controlling
Interests
|
Total
Stockholders’
Equity
|
||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||
Balance at December 31, 2024 |
$ |
$ |
$ |
$ |
$( |
$ |
$ |
|||||||||||
Net income (loss) |
— |
— |
— |
— |
— |
( |
— |
( |
||||||||||
Issuance of common stock |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||
Exchange of LLC equity for common stock |
( |
— |
— |
— |
( |
|||||||||||||
Class A common stock dividends and Dividend Equivalents |
— |
— |
— |
— |
— |
( |
— |
— |
( |
|||||||||
Distributions and Declared Distributions to non-controlling
LLC Unitholders
|
— |
— |
— |
— |
— |
— |
— |
( |
( |
|||||||||
Tax Receivable Agreement liability and deferred taxes arising
from LLC interest ownership changes
|
— |
— |
— |
— |
( |
— |
— |
( |
||||||||||
Distributions declared for non-controlling interest holders’ tax |
— |
— |
— |
— |
— |
— |
— |
( |
( |
|||||||||
Change in share of equity method investment’s other
comprehensive loss
|
— |
— |
— |
— |
— |
— |
( |
( |
( |
|||||||||
Loss on interest rate cap, net |
— |
— |
— |
— |
— |
— |
( |
( |
( |
|||||||||
Foreign currency translation adjustments |
— |
— |
— |
— |
— |
— |
||||||||||||
Equity-based compensation |
— |
— |
— |
— |
— |
— |
( |
|||||||||||
Balance at March 31, 2025 |
$ |
$ |
$ |
$ |
$ |
$ |
$ |
|||||||||||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Wholesale Brokerage |
$ |
$ |
||
Binding Authority |
||||
Underwriting Management |
||||
Total Net commissions and fees |
$ |
$ |
||
Three Months Ended
March 31, 2025
|
||
Total revenue |
$ |
|
Net income |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Change in contingent consideration |
$ |
$( |
||
Interest expense, net |
||||
Total |
$ |
$( |
||
Three Months Ended
March 31, 2026
|
||
Business platform optimization |
$ |
|
Compensation and benefits |
||
Total |
$ |
Business Platform
Optimization
|
Compensation
and Benefits
|
Total
|
||||
Balance at January 1, 2026 |
$ |
$ |
$ |
|||
Accrued costs |
||||||
Payments |
( |
( |
( |
|||
Balance at March 31, 2026 |
$ |
$ |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Balance at beginning of period |
$ |
$ |
||
Write-offs |
( |
( |
||
Increase in provision |
||||
Balance at end of period |
$ |
$ |
||
March 31, 2026 |
December 31, 2025 |
|||
Prepaid expenses |
$ |
$ |
||
Other current receivables |
||||
Total Other current assets |
$ |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Lease costs |
||||
Operating lease costs |
$ |
$ |
||
Short-term lease costs |
||||
Operating lease costs |
||||
Sublease income |
( |
( |
||
Lease costs – net |
$ |
$ |
||
Cash paid for amounts included in the measurement of lease liabilities |
||||
Operating cash flows used for operating leases |
$ |
$ |
||
Non-cash related activities |
||||
Right-of-use assets obtained in exchange for new operating lease liabilities |
||||
Amortization of right-of-use assets for operating leases |
||||
Weighted-average discount rate (percent) |
||||
Operating leases |
||||
Weighted-average remaining lease term (years) |
||||
Operating leases |
||||
March 31, 2026 |
December 31, 2025 |
|||
Term debt |
||||
payments, Adjusted Term SOFR +
|
$ |
$ |
||
Senior secured notes |
||||
mature February 1, 2030
|
||||
mature August 1, 2032
|
||||
Revolving debt |
||||
SOFR + up to
July 30, 2029
|
||||
Premium financing notes |
||||
Commercial notes, periodic interest and principal payments,
expire May 1, 2026
|
||||
Commercial notes, periodic interest and principal payments,
expire June 1, 2026
|
||||
Commercial notes, periodic interest and principal payments,
expire June 21, 2026
|
||||
Total debt |
$ |
$ |
||
Less: Short-term debt and current portion of long-term debt |
( |
( |
||
Long-term debt |
$ |
$ |
Three Months Ended March 31, 2026 |
|||||||||
IPO RSUs |
Incentive RSUs |
||||||||
Restricted
Stock Units
|
Weighted Average
Grant Date
Fair Value
|
Restricted
Stock Units
|
Weighted Average
Grant Date
Fair Value
|
||||||
Unvested at beginning of period |
$ |
$ |
|||||||
Granted |
|||||||||
Vested |
( |
( |
|||||||
Forfeited |
( |
( |
|||||||
Unvested at end of period |
$ |
$ |
|||||||
Three Months Ended March 31, 2026 |
|||||||||
Reload
Options1
|
Staking
Options1
|
Incentive
Options
|
Incentive Options
Weighted Average
Exercise Price
|
||||||
Outstanding at beginning of period |
$ |
||||||||
Granted |
|||||||||
Exercised |
( |
( |
|||||||
Forfeited or expired |
( |
||||||||
Outstanding at end of period |
$ |
||||||||
Aggregate intrinsic value ($ in thousands): |
||
Reload Options outstanding |
$ |
|
Reload Options exercisable |
||
Staking Options outstanding |
||
Staking Options exercisable |
||
Incentive Options outstanding |
||
Incentive Options exercisable |
||
Weighted-average remaining contractual term (in years): |
||
Reload Options outstanding |
||
Reload Options exercisable |
||
Staking Options outstanding |
||
Staking Options exercisable |
||
Incentive Options outstanding |
||
Incentive Options exercisable |
Three Months Ended March 31, 2026 |
|||||||||
IPO RLUs |
Incentive RLUs |
||||||||
Restricted
LLC Units
|
Weighted Average
Grant Date
Fair Value
|
Restricted
LLC Units
|
Weighted Average
Grant Date
Fair Value
|
||||||
Unvested at beginning of period |
$ |
$ |
|||||||
Granted |
|||||||||
Vested |
|||||||||
Forfeited |
|||||||||
Unvested at end of period |
$ |
$ |
|||||||
Three Months Ended March 31, 2026 |
|||||||||
Reload Class C
Incentive Units
|
Staking Class C
Incentive Units
|
Class C
Incentive Units
|
Class C Incentive
Units Weighted
Average
Participation
Threshold
|
||||||
Unvested at beginning of period |
$ |
||||||||
Granted |
|||||||||
Vested |
|||||||||
Forfeited |
|||||||||
Unvested at end of period |
$ |
||||||||
Three Months Ended March 31, 2026 |
|||||||||
PSUs |
PLUs |
||||||||
Performance
Stock Units
|
Weighted Average
Grant Date
Fair Value
|
Performance
LLC Units
|
Weighted Average
Grant Date
Fair Value
|
||||||
Unvested at beginning of period |
$ |
$ |
|||||||
Granted |
|||||||||
Vested |
|||||||||
Forfeited |
( |
||||||||
Unvested at end of period |
$ |
$ |
|||||||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
IPO awards |
||||
IPO RSUs and Staking Options |
$ |
$ |
||
IPO RLUs and Staking Class C Incentive Units |
||||
Incremental Restricted Stock and Reload Options |
||||
Incremental Restricted Common Units and Reload Class C Incentive Units |
||||
Pre-IPO incentive awards |
||||
Restricted Stock |
||||
Restricted Common Units |
||||
Post-IPO incentive awards |
||||
Incentive RSUs |
||||
Incentive RLUs |
||||
Incentive Options |
||||
Class C Incentive Units |
||||
PSUs |
||||
PLUs |
||||
Other expense |
||||
Director Stock Grants |
||||
Total equity-based compensation expense |
$ |
$ |
||
Amount |
Weighted Average
Remaining Expense
Period (Years)
|
|||
IPO RSUs |
$ |
|||
Incentive RSUs |
||||
Reload Options |
||||
Incentive Options |
||||
PSUs |
||||
IPO RLUs |
||||
Incentive RLUs |
||||
Reload Class C Incentive Units |
||||
Staking Class C Incentive Units |
||||
Class C Incentive Units |
||||
Total unrecognized equity-based compensation expense |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Net income (loss) |
$ |
$( |
||
Less: Net income attributable to non-controlling interests |
||||
Net income (loss) attributable to Ryan Specialty Holdings, Inc. |
$ |
$( |
||
Numerator: |
||||
Net income (loss) attributable to Class A common shareholders – basic |
$ |
$( |
||
Less: Loss attributed to dilutive shares |
( |
|||
Net income (loss) attributable to Class A common shareholders – diluted |
$ |
$( |
||
Denominator: |
||||
Weighted-average shares of Class A common stock outstanding – basic |
||||
Add: Dilutive shares |
||||
Weighted-average shares of Class A common stock outstanding – diluted |
||||
Earnings (loss) per share |
||||
Earnings (loss) per share of Class A common stock – basic |
$ |
$( |
||
Earnings (loss) per share of Class A common stock – diluted |
$ |
$( |
||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Conversion of non-controlling interest LLC Common Units1
|
||||
Restricted Stock |
||||
IPO RSUs |
||||
Incentive RSUs |
||||
PSUs |
||||
Reload Options |
||||
Staking Options |
||||
Incentive Options |
||||
Restricted Common Units |
||||
IPO RLUs |
||||
Incentive RLUs |
||||
PLUs |
||||
Reload Class C Incentive Units |
||||
Staking Class C Incentive Units |
||||
Class C Incentive Units |
||||
Income Statement Caption |
Three Months Ended
March 31, 2025
|
||
Interest rate cap premium amortization |
Interest expense, net |
$( |
|
Amounts reclassified out of other comprehensive income related
to the interest rate cap
|
Interest expense, net |
||
Total impact of derivatives designated as hedging instruments |
$ |
||
March 31, 2026 |
December 31, 2025 |
|||||||||||
Level 1 |
Level 2 |
Level 3 |
Level 1 |
Level 2 |
Level 3 |
|||||||
Assets |
||||||||||||
Contingently returnable
consideration
|
$ |
$ |
$ |
$ |
$ |
$ |
||||||
Liabilities |
||||||||||||
Contingent consideration |
||||||||||||
Total assets and liabilities
measured at fair value
|
$ |
$ |
$ |
$ |
$ |
$ |
||||||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Assets |
||||
Balance at beginning of period |
$ |
$ |
||
Total gains included in earnings |
||||
Foreign currency translation adjustments included in OCI |
( |
|||
Settlements |
( |
( |
||
Balance at end of period |
$ |
$ |
||
Liabilities |
||||
Balance at beginning of period |
$ |
$ |
||
Newly established liabilities due to acquisitions |
||||
Total (gains) losses included in earnings |
( |
|||
Foreign currency translation adjustments included in OCI |
( |
|||
Settlements |
( |
( |
||
Balance at end of period |
$ |
$ |
||
Exchange Tax
Attributes
|
Pre-IPO M&A
Tax Attributes
|
TRA Payment
Tax Attributes
|
TRA Liabilities |
|||||
Balance at December 31, 2025 |
$ |
$ |
$ |
$ |
||||
Exchange of LLC Common Units |
||||||||
Balance at March 31, 2026 |
$ |
$ |
$ |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Gain on interest rate cap |
$ |
$( |
||
Gain on interest rate cap reclassified to earnings |
||||
Foreign currency translation adjustments |
( |
|||
Change in share of equity method investments’ other comprehensive income (loss) |
( |
|||
Foreign
Currency
Translation
Adjustments
|
Change in EMI
Other
Comprehensive
Income (Loss)1
|
Total
|
||||
Balance at December 31, 2025 |
$ |
$ |
$ |
|||
Other comprehensive income (loss) before
reclassifications
|
( |
( |
||||
Amounts reclassified to earnings |
||||||
Other comprehensive income (loss) |
$( |
$ |
$( |
|||
Less: Non-controlling interests |
( |
( |
||||
Balance at March 31, 2026 |
$ |
$ |
$ |
Gain on Interest
Rate Cap
|
Foreign
Currency
Translation
Adjustments
|
Change in EMI
Other
Comprehensive
Income (Loss)1
|
Total
|
|||||
Balance at December 31, 2024 |
$ |
$( |
$( |
$( |
||||
Other comprehensive income (loss)
before reclassifications
|
(3,419) |
( |
||||||
Amounts reclassified to earnings |
( |
( |
||||||
Other comprehensive income (loss) |
$( |
$ |
$( |
$ |
||||
Less: Non-controlling interests |
( |
( |
||||||
Balance at March 31, 2025 |
$ |
$ |
$( |
$ |
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Net commissions and fees |
$ |
$ |
||
Fiduciary investment income |
||||
Total revenue |
$ |
$ |
||
Compensation-related expense1
|
||||
General and administrative expense2
|
||||
Other segment items3
|
||||
Depreciation and amortization |
||||
Change in contingent consideration |
( |
|||
Interest income |
( |
( |
||
Interest expense |
||||
Income from equity method investments |
( |
( |
||
Other non-operating income |
( |
( |
||
Income tax expense |
||||
Net income (loss) |
$ |
$( |
||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
United States |
$ |
$ |
||
Foreign |
||||
Total revenue |
$ |
$ |
||
Three Months Ended March 31, |
||||
2026 |
2025 |
|||
Cash paid (received) for: |
||||
Interest, net1
|
$ |
$ |
||
Income taxes, net of refunds |
( |
|||
Non-cash investing and financing activities: |
||||
Non-controlling interest holders’ tax distributions declared but unpaid |
$ |
$ |
||
Tax Receivable Agreement liabilities |
||||
Excise tax payable on net share repurchases |
||||
Dividend Equivalents and Declared Distributions liabilities |
||||
Contingent consideration liabilities |
||||
Three Months Ended March 31, |
Change |
||||||
(in thousands, except percentages and per share data) |
2026 |
2025 |
$ |
% |
|||
Revenue |
|||||||
Net commissions and fees |
$782,903 |
$676,128 |
$106,775 |
15.8 % |
|||
Fiduciary investment income |
12,326 |
14,038 |
(1,712) |
(12.2) |
|||
Total revenue |
$795,229 |
$690,166 |
$105,063 |
15.2 % |
|||
Expenses |
|||||||
Compensation and benefits |
495,176 |
430,289 |
64,887 |
15.1 |
|||
General and administrative |
108,761 |
106,060 |
2,701 |
2.5 |
|||
Amortization |
65,340 |
64,985 |
355 |
0.5 |
|||
Depreciation |
4,062 |
2,639 |
1,423 |
53.9 |
|||
Change in contingent consideration |
27,294 |
(14,042) |
41,336 |
NM |
|||
Total operating expenses |
$700,633 |
$589,931 |
$110,702 |
18.8 % |
|||
Operating income |
$94,596 |
$100,235 |
$(5,639) |
(5.6 %) |
|||
Interest expense, net |
53,733 |
54,508 |
(775) |
(1.4) |
|||
Income from equity method investments |
(5,531) |
(4,937) |
(594) |
12.0 |
|||
Other non-operating income |
(711) |
(377) |
(334) |
88.6 |
|||
Income before income taxes |
$47,105 |
$51,041 |
$(3,936) |
(7.7 %) |
|||
Income tax expense |
6,508 |
55,430 |
(48,922) |
(88.3) |
|||
Net income (loss) |
$40,597 |
$(4,389) |
$44,986 |
NM |
|||
GAAP financial measures |
|||||||
Total revenue |
$795,229 |
$690,166 |
$105,063 |
15.2 % |
|||
Net commissions and fees |
782,903 |
676,128 |
106,775 |
15.8 |
|||
Compensation and benefits |
495,176 |
430,289 |
64,887 |
15.1 |
|||
General and administrative |
108,761 |
106,060 |
2,701 |
2.5 |
|||
Net income (loss) |
40,597 |
(4,389) |
44,986 |
NM |
|||
Compensation and benefits expense ratio (1) |
62.3 % |
62.3 % |
|||||
General and administrative expense ratio (2) |
13.7 % |
15.4 % |
|||||
Net income (loss) margin (3) |
5.1 % |
(0.6 %) |
|||||
Earnings (loss) per share (4) |
$0.14 |
$(0.22) |
|||||
Diluted earnings (loss) per share (4) |
$0.13 |
$(0.22) |
|||||
Non-GAAP financial measures* |
|||||||
Organic revenue growth rate |
11.8 % |
12.9 % |
|||||
Adjusted compensation and benefits expense |
$461,832 |
$397,428 |
$64,404 |
16.2% |
|||
Adjusted compensation and benefits expense ratio |
58.1 % |
57.6 % |
|||||
Adjusted general and administrative expense |
$101,365 |
$92,237 |
$9,128 |
9.9% |
|||
Adjusted general and administrative expense ratio |
12.7 % |
13.4 % |
|||||
Adjusted EBITDAC |
$232,033 |
$200,501 |
$31,532 |
15.7% |
|||
Adjusted EBITDAC margin |
29.2 % |
29.1 % |
|||||
Adjusted net income |
$130,728 |
$107,839 |
$22,889 |
21.2% |
|||
Adjusted net income margin |
16.4 % |
15.6 % |
|||||
Adjusted diluted earnings per share |
$0.47 |
$0.39 |
$0.08 |
20.5% |
|||
Three Months Ended March 31, |
||||||||||||
(in thousands, except percentages) |
2026 |
% of
total
|
2025 |
% of
total
|
Change |
|||||||
Wholesale Brokerage |
$377,796 |
48.3 % |
$360,788 |
53.4 % |
$17,008 |
4.7 % |
||||||
Binding Authority |
110,000 |
14.0 |
101,950 |
15.1 |
8,050 |
7.9 |
||||||
Underwriting Management |
295,107 |
37.7 |
213,390 |
31.5 |
81,717 |
38.3 |
||||||
Total Net commissions and fees |
$782,903 |
$676,128 |
$106,775 |
15.8 % |
||||||||
Three Months Ended March 31, |
||||||||||||
(in thousands, except percentages) |
2026 |
% of
total
|
2025 |
% of
total
|
Change |
|||||||
Net commissions and policy fees |
$717,553 |
91.7 % |
$623,966 |
92.3 % |
$93,587 |
15.0 % |
||||||
Supplemental and contingent
commissions
|
49,117 |
6.3 |
37,773 |
5.6 |
11,344 |
30.0 |
||||||
Loss mitigation and other fees |
16,233 |
2.0 |
14,389 |
2.1 |
1,844 |
12.8 |
||||||
Total Net commissions and fees |
$782,903 |
$676,128 |
$106,775 |
15.8 % |
||||||||
Three Months Ended
March 31,
|
||||
(in thousands, except percentages) |
2026 |
2025 |
||
Current period Net commissions and fees revenue |
$782,903 |
$676,128 |
||
Less: Current period contingent commissions |
(42,373) |
(30,463) |
||
Less: Revenue attributable to sold businesses |
(13) |
(146) |
||
Net commissions and fees revenue excluding contingent commissions |
$740,517 |
$645,519 |
||
Prior period Net commissions and fees revenue |
$676,128 |
$537,887 |
||
Less: Prior year contingent commissions |
(30,463) |
(24,503) |
||
Less: Revenue attributable to sold businesses |
(657) |
(539) |
||
Prior period Net commissions and fees revenue excluding contingent commissions |
$645,008 |
$512,845 |
||
Change in Net commissions and fees revenue excluding contingent commissions |
$95,509 |
$132,674 |
||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent
commissions
|
(15,246) |
(67,155) |
||
Impact of change in foreign exchange rates |
(3,863) |
430 |
||
Organic revenue growth (Non-GAAP) |
$76,400 |
$65,949 |
||
Net commissions and fees revenue growth rate (GAAP) |
15.8 % |
25.7 % |
||
Less: Impact of contingent commissions (1) |
(1.0) |
0.2 |
||
Net commissions and fees revenue excluding contingent commissions growth rate (2) |
14.8 % |
25.9 % |
||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent
commissions (3)
|
(2.4) |
(13.1) |
||
Impact of change in foreign exchange rates (4) |
(0.6) |
0.1 |
||
Organic Revenue Growth Rate (Non-GAAP) |
11.8 % |
12.9 % |
||
Three Months Ended
March 31,
|
||||
(in thousands, except percentages) |
2026 |
2025 |
||
Total revenue |
$795,229 |
$690,166 |
||
Compensation and benefits expense |
$495,176 |
$430,289 |
||
Acquisition-related expense |
(3,411) |
(3,479) |
||
Acquisition related long-term incentive compensation |
(9,287) |
(8,331) |
||
Restructuring and related expense |
(2,465) |
— |
||
Amortization and expense related to discontinued prepaid incentives |
(830) |
(1,178) |
||
Equity-based compensation |
(14,309) |
(14,569) |
||
Initial public offering related expense |
(3,042) |
(5,304) |
||
Adjusted compensation and benefits expense (1) |
$461,832 |
$397,428 |
||
Compensation and benefits expense ratio |
62.3 % |
62.3 % |
||
Adjusted compensation and benefits expense ratio |
58.1 % |
57.6 % |
||
Three Months Ended
March 31,
|
||||
(in thousands, except percentages) |
2026 |
2025 |
||
Total revenue |
$795,229 |
$690,166 |
||
General and administrative expense |
$108,761 |
$106,060 |
||
Acquisition-related expense |
(3,990) |
(13,823) |
||
Restructuring and related expense |
(3,406) |
— |
||
Adjusted general and administrative expense (1) |
$101,365 |
$92,237 |
||
General and administrative expense ratio |
13.7 % |
15.4 % |
||
Adjusted general and administrative expense ratio |
12.7 % |
13.4 % |
||
Three Months Ended
March 31,
|
||||
(in thousands, except percentages) |
2026 |
2025 |
||
Total revenue |
$795,229 |
$690,166 |
||
Net income (loss) |
$40,597 |
$(4,389) |
||
Interest expense, net |
53,733 |
54,508 |
||
Income tax expense |
6,508 |
55,430 |
||
Depreciation |
4,062 |
2,639 |
||
Amortization |
65,340 |
64,985 |
||
Change in contingent consideration (1) |
27,294 |
(14,042) |
||
EBITDAC |
$197,534 |
$159,131 |
||
Acquisition-related expense |
7,402 |
17,302 |
||
Acquisition related long-term incentive compensation |
9,287 |
8,331 |
||
Restructuring and related expense |
5,871 |
— |
||
Amortization and expense related to discontinued prepaid incentives |
830 |
1,178 |
||
Other non-operating income |
(711) |
(377) |
||
Equity-based compensation |
14,309 |
14,569 |
||
IPO related expenses |
3,042 |
5,304 |
||
Income from equity method investments |
(5,531) |
(4,937) |
||
Adjusted EBITDAC |
$232,033 |
$200,501 |
||
Net income (loss) margin |
5.1 % |
(0.6 %) |
||
Adjusted EBITDAC margin |
29.2 % |
29.1 % |
||
Three Months Ended
March 31,
|
||||
(in thousands, except percentages) |
2026 |
2025 |
||
Total revenue |
$795,229 |
$690,166 |
||
Net income (loss) |
$40,597 |
$(4,389) |
||
Income tax expense |
6,508 |
55,430 |
||
Amortization |
65,340 |
64,985 |
||
Amortization of deferred debt issuance costs (1) |
2,422 |
2,374 |
||
Change in contingent consideration |
27,294 |
(14,042) |
||
Acquisition-related expense |
7,402 |
17,302 |
||
Acquisition related long-term incentive compensation |
9,287 |
8,331 |
||
Restructuring and related expense |
5,871 |
— |
||
Amortization and expense related to discontinued prepaid incentives |
830 |
1,178 |
||
Other non-operating income |
(711) |
(377) |
||
Equity-based compensation |
14,309 |
14,569 |
||
IPO related expenses |
3,042 |
5,304 |
||
Income from equity method investments |
(5,531) |
(4,937) |
||
Adjusted income before income taxes (2) |
$176,660 |
$145,728 |
||
Adjusted income tax expense (3) |
(45,932) |
(37,889) |
||
Adjusted net income |
$130,728 |
$107,839 |
||
Net income (loss) margin |
5.1 % |
(0.6 %) |
||
Adjusted net income margin |
16.4 % |
15.6 % |
||
Three Months Ended
March 31,
|
||||
2026 |
2025 |
|||
Earnings (loss) per share of Class A common stock – diluted |
$0.13 |
$(0.22) |
||
Less: Net income attributed to dilutive shares (1) |
— |
— |
||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) |
0.02 |
0.20 |
||
Plus: Adjustments to Adjusted net income (3) |
0.33 |
0.43 |
||
Plus: Dilutive impact of unvested equity awards (4) |
(0.01) |
(0.02) |
||
Adjusted diluted earnings per share |
$0.47 |
$0.39 |
||
(Share count in ’000) |
||||
Weighted-average shares of Class A common stock outstanding – diluted |
137,341 |
125,420 |
||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) |
134,476 |
136,064 |
||
Plus: Dilutive impact of unvested equity awards (4) |
6,824 |
17,783 |
||
Adjusted diluted earnings per share diluted share count |
278,641 |
279,267 |
||
(in thousands) |
Exchange Tax
Attributes
|
Pre-IPO M&A
Tax Attributes
|
TRA Payment
Tax Attributes
|
TRA Liabilities |
||||
Balance at December 31, 2025 |
$271,979 |
$77,349 |
$109,669 |
$458,997 |
||||
Exchange of LLC Common Units |
1,146 |
116 |
585 |
1,847 |
||||
Accrued interest |
— |
— |
— |
— |
||||
Balance at March 31, 2026 |
$273,125 |
$77,465 |
$110,254 |
$460,844 |
Long-term Incentive Compensation Agreements |
||
(in thousands) |
March 31, 2026 |
|
Current accrued compensation |
$8,054 |
|
Non-current accrued compensation |
23,252 |
|
Total liability |
$31,306 |
|
Projected future expense |
39,580 |
|
Total projected future cash outflows |
$70,886 |
|
Projected Future Cash Outflows |
||
(in thousands) |
||
2026 |
$10,794 |
|
2027 |
8,983 |
|
2028 |
32,616 |
|
2029 |
10,884 |
|
Thereafter |
$7,609 |
|
Contingent Consideration |
||
(in thousands) |
March 31, 2026 |
|
Current accounts payable and accrued liabilities |
$86,625 |
|
Other non-current liabilities |
91,213 |
|
Total liability |
$177,838 |
|
Projected future expense |
8,477 |
|
Total projected future cash outflows |
$186,315 |
|
Projected Future Cash Outflows |
||
(in thousands) |
||
2026 |
$87,235 |
|
2027 |
91,091 |
|
2028 |
4,926 |
|
2029 |
2,896 |
|
Thereafter |
$167 |
|
(in thousands) |
Balance at
March 31, 2026
|
100 BPS
Increase
|
100 BPS
Decrease
|
|||
Cash and cash equivalents |
$154,650 |
$(1,547) |
$1,547 |
|||
Term Loan principal outstanding (1) |
1,678,800 |
16,788 |
(16,788) |
|||
Net exposure to Interest expense, net |
$15,242 |
$(15,242) |
||||
Cash and cash equivalents held in a fiduciary capacity |
$1,330,238 |
$13,302 |
$(13,302) |
|||
Net exposure to Fiduciary investment income |
$13,302 |
$(13,302) |
||||
Impact to Net income (loss) |
$(1,939) |
$1,939 |
Period |
Total Number of
Shares Purchased
|
Average Price
Paid per Share 1
|
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs
|
Approximate Dollar
Value of Shares that
May Yet Be Purchased
Under the Plans or
Programs 2
|
||||
1/1/26 - 1/31/26 |
— |
$— |
— |
$— |
||||
2/1/26 - 2/28/26 |
982,073 |
40.7301 |
982,073 |
260,000,036 |
||||
3/1/26 - 3/31/26 |
— |
— |
— |
260,000,036 |
||||
TOTAL |
982,073 |
$40.7301 |
$40.7301 |
982,073 |
Exhibit
Number
|
Description |
|
3.1 |
||
3.2 |
||
4.1 |
||
4.2 |
||
4.3 |
||
4.4 |
||
4.5 |
||
4.6 |
||
10.1 |
||
10.2 |
||
10.3 |
||
10.4 |
||
10.5 |
||
10.6 |
||
10.7 |
||
10.8 |
||
10.9 |
10.10 |
||
10.11 |
||
10.12 |
||
10.13 |
||
10.14 |
||
10.15 |
||
10.17 |
||
10.18 |
||
10.19 |
||
10.20 |
||
19.1 |
||
31.1 |
||
31.2 |
||
32.1* |
||
32.2* |
||
97.1 |
||
101.INS |
Inline XBRL (Extensible Business Reporting Language) Instance Document – the instance document does
not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL
document.
|
|
101.SCH |
Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents |
|
104 |
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
RYAN SPECIALTY HOLDINGS, INC. (Registrant) |
||
Date: May 1, 2026
|
By: |
/s/ Janice M. Hamilton |
Janice M. Hamilton |
||
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Principal Accounting
Officer)
|
||
Date: May 1, 2026
|
/s/ Janice M. Hamilton |
Timothy W. Turner |
|
Chief Executive Officer |
Date: May 1, 2026
|
/s/ Janice M. Hamilton |
Janice M. Hamilton |
|
Executive Vice President and Chief Financial
Officer
|
Date: May 1, 2026
|
/s/ Timothy W. Turner |
Timothy W. Turner |
|
Chief Executive Officer |
Date: May 1, 2026
|
/s/ Janice M. Hamilton |
Janice M. Hamilton |
|
Executive Vice President and Chief Financial
Officer
|
|