vs
Side-by-side financial comparison of RYAN SPECIALTY HOLDINGS, INC. (RYAN) and Ubiquiti Inc. (UI). Click either name above to swap in a different company.
Ubiquiti Inc. is the larger business by last-quarter revenue ($814.9M vs $738.0M, roughly 1.1× RYAN SPECIALTY HOLDINGS, INC.). Ubiquiti Inc. runs the higher net margin — 28.7% vs 1.1%, a 27.6% gap on every dollar of revenue. On growth, Ubiquiti Inc. posted the faster year-over-year revenue change (35.8% vs 13.6%). Over the past eight quarters, Ubiquiti Inc.'s revenue compounded faster (28.6% CAGR vs 17.1%).
Aon plc is a British-American professional services firm. The company operates two divisions: Risk Capital, which provides brokerage and consulting services for risk management and insurance and reinsurance, and Human Capital, which provides services for health insurance, retirement plans, pension plans, and talent advisory.
Ubiquiti Inc. is an American technology company founded in San Jose, California, in 2003. Now based in New York City, Ubiquiti manufactures and sells wireless data communication and wired products for enterprises and homes under multiple brand names. On October 13, 2011, Ubiquiti had its initial public offering (IPO) at 7.04 million shares, at $15 per share, raising $30.5 million.
RYAN vs UI — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $738.0M | $814.9M |
| Net Profit | $8.0M | $233.6M |
| Gross Margin | — | 45.9% |
| Operating Margin | 12.4% | 35.9% |
| Net Margin | 1.1% | 28.7% |
| Revenue YoY | 13.6% | 35.8% |
| Net Profit YoY | -42.0% | 70.8% |
| EPS (diluted) | — | $3.86 |
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.
| Q4 25 | $738.0M | $814.9M | ||
| Q3 25 | $739.6M | $733.8M | ||
| Q2 25 | $840.9M | $759.2M | ||
| Q1 25 | $676.1M | $664.2M | ||
| Q4 24 | $649.4M | $599.9M | ||
| Q3 24 | $588.1M | $550.3M | ||
| Q2 24 | $680.2M | $507.5M | ||
| Q1 24 | $537.9M | $493.0M |
| Q4 25 | $8.0M | $233.6M | ||
| Q3 25 | $31.1M | $207.9M | ||
| Q2 25 | $52.0M | $266.7M | ||
| Q1 25 | $-27.6M | $180.4M | ||
| Q4 24 | $13.8M | $136.8M | ||
| Q3 24 | $17.6M | $128.0M | ||
| Q2 24 | $46.8M | $103.8M | ||
| Q1 24 | $16.5M | $76.3M |
| Q4 25 | — | 45.9% | ||
| Q3 25 | — | 46.0% | ||
| Q2 25 | — | 45.1% | ||
| Q1 25 | — | 44.5% | ||
| Q4 24 | — | 41.2% | ||
| Q3 24 | — | 42.1% | ||
| Q2 24 | — | 40.2% | ||
| Q1 24 | — | 35.3% |
| Q4 25 | 12.4% | 35.9% | ||
| Q3 25 | 15.0% | 35.7% | ||
| Q2 25 | 22.7% | 34.4% | ||
| Q1 25 | 14.8% | 34.2% | ||
| Q4 24 | 16.8% | 29.8% | ||
| Q3 24 | 13.9% | 30.7% | ||
| Q2 24 | 24.2% | 27.3% | ||
| Q1 24 | 13.5% | 22.6% |
| Q4 25 | 1.1% | 28.7% | ||
| Q3 25 | 4.2% | 28.3% | ||
| Q2 25 | 6.2% | 35.1% | ||
| Q1 25 | -4.1% | 27.2% | ||
| Q4 24 | 2.1% | 22.8% | ||
| Q3 24 | 3.0% | 23.3% | ||
| Q2 24 | 6.9% | 20.5% | ||
| Q1 24 | 3.1% | 15.5% |
| Q4 25 | — | $3.86 | ||
| Q3 25 | — | $3.43 | ||
| Q2 25 | — | $4.40 | ||
| Q1 25 | — | $2.98 | ||
| Q4 24 | — | $2.26 | ||
| Q3 24 | — | $2.12 | ||
| Q2 24 | — | $1.72 | ||
| Q1 24 | — | $1.26 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $158.3M | $302.8M |
| Total DebtLower is stronger | $3.3B | $47.5M |
| Stockholders' EquityBook value | $648.1M | $1.0B |
| Total Assets | $10.6B | $1.6B |
| Debt / EquityLower = less leverage | 5.16× | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $158.3M | $302.8M | ||
| Q3 25 | $153.5M | $177.2M | ||
| Q2 25 | $172.6M | $149.7M | ||
| Q1 25 | $203.5M | $151.0M | ||
| Q4 24 | $540.2M | $133.1M | ||
| Q3 24 | $235.2M | $165.2M | ||
| Q2 24 | $1.7B | $126.3M | ||
| Q1 24 | $1.6B | $102.5M |
| Q4 25 | $3.3B | $47.5M | ||
| Q3 25 | — | $133.8M | ||
| Q2 25 | — | $250.0M | ||
| Q1 25 | — | $340.0M | ||
| Q4 24 | $3.3B | $406.3M | ||
| Q3 24 | — | $552.5M | ||
| Q2 24 | — | $708.1M | ||
| Q1 24 | — | $877.5M |
| Q4 25 | $648.1M | $1.0B | ||
| Q3 25 | $630.5M | $828.4M | ||
| Q2 25 | $610.1M | $668.3M | ||
| Q1 25 | $542.5M | $436.1M | ||
| Q4 24 | $627.7M | $290.4M | ||
| Q3 24 | $632.8M | $188.1M | ||
| Q2 24 | $605.9M | $95.1M | ||
| Q1 24 | $554.4M | $25.9M |
| Q4 25 | $10.6B | $1.6B | ||
| Q3 25 | $9.9B | $1.5B | ||
| Q2 25 | $10.6B | $1.5B | ||
| Q1 25 | $9.9B | $1.3B | ||
| Q4 24 | $9.6B | $1.2B | ||
| Q3 24 | $8.5B | $1.2B | ||
| Q2 24 | $8.3B | $1.2B | ||
| Q1 24 | $7.1B | $1.2B |
| Q4 25 | 5.16× | 0.05× | ||
| Q3 25 | — | 0.16× | ||
| Q2 25 | — | 0.37× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | 5.22× | 1.40× | ||
| Q3 24 | — | 2.94× | ||
| Q2 24 | — | 7.45× | ||
| Q1 24 | — | 33.92× |
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 | $263.2M | $263.9M |
| Free Cash FlowOCF − Capex | — | $260.3M |
| FCF MarginFCF / Revenue | — | 31.9% |
| Capex IntensityCapex / Revenue | 0.0% | 0.4% |
| Cash ConversionOCF / Net Profit | 32.99× | 1.13× |
| TTM Free Cash FlowTrailing 4 quarters | — | $699.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $263.2M | $263.9M | ||
| Q3 25 | $169.7M | $198.5M | ||
| Q2 25 | $353.6M | $130.4M | ||
| Q1 25 | $-142.8M | $123.6M | ||
| Q4 24 | $259.6M | $152.4M | ||
| Q3 24 | $100.9M | $233.7M | ||
| Q2 24 | $270.8M | $231.4M | ||
| Q1 24 | $-116.5M | $163.9M |
| Q4 25 | — | $260.3M | ||
| Q3 25 | $167.3M | $193.3M | ||
| Q2 25 | — | $125.2M | ||
| Q1 25 | $-143.5M | $120.7M | ||
| Q4 24 | — | $150.4M | ||
| Q3 24 | — | $231.1M | ||
| Q2 24 | — | $229.5M | ||
| Q1 24 | — | $160.6M |
| Q4 25 | — | 31.9% | ||
| Q3 25 | 22.6% | 26.3% | ||
| Q2 25 | — | 16.5% | ||
| Q1 25 | -21.2% | 18.2% | ||
| Q4 24 | — | 25.1% | ||
| Q3 24 | — | 42.0% | ||
| Q2 24 | — | 45.2% | ||
| Q1 24 | — | 32.6% |
| Q4 25 | 0.0% | 0.4% | ||
| Q3 25 | 0.3% | 0.7% | ||
| Q2 25 | 0.0% | 0.7% | ||
| Q1 25 | 0.1% | 0.4% | ||
| Q4 24 | 0.0% | 0.3% | ||
| Q3 24 | 0.0% | 0.5% | ||
| Q2 24 | 0.0% | 0.4% | ||
| Q1 24 | 0.0% | 0.7% |
| Q4 25 | 32.99× | 1.13× | ||
| Q3 25 | 5.46× | 0.95× | ||
| Q2 25 | 6.80× | 0.49× | ||
| Q1 25 | — | 0.68× | ||
| Q4 24 | 18.88× | 1.11× | ||
| Q3 24 | 5.74× | 1.83× | ||
| Q2 24 | 5.79× | 2.23× | ||
| Q1 24 | -7.05× | 2.15× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
RYAN
| Wholesale Brokerage | $385.7M | 52% |
| Underwriting Management | $268.3M | 36% |
| Binding Authorities | $84.0M | 11% |
UI
| Enterprise Technology | $729.0M | 89% |
| Service Provider Technology | $85.9M | 11% |
