Biggest changeRefer to “ Note 10 , Stockholders’ Equity ” of the audited consolidated financial statements in this Annual Report for more information. 58 Table of Contents Results of Operations Below is a summary table of the financial results and Non-GAAP measures that we find relevant to our business operations: Year Ended December 31, (in thousands, except percentages and per share data) 2024 2023 2022 Revenue Net commissions and fees $ 2,455,671 $ 2,026,596 $ 1,711,861 Fiduciary investment income 60,039 50,953 13,332 Total revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Expenses Compensation and benefits 1,591,077 1,321,029 1,128,981 General and administrative 352,050 276,181 196,971 Amortization 157,845 106,799 103,601 Depreciation 9,785 9,038 5,690 Change in contingent consideration (22,859) 5,421 442 Total operating expenses $ 2,087,898 $ 1,718,468 $ 1,435,685 Operating income $ 427,812 $ 359,081 $ 289,508 Interest expense, net 158,448 119,507 104,829 Loss (income) from equity method investment in related party (18,231) (8,731) 414 Other non-operating loss 15,041 10,380 5,073 Income before income taxes $ 272,554 $ 237,925 $ 179,192 Income tax expense 42,641 43,445 15,935 Net income $ 229,913 $ 194,480 $ 163,257 GAAP financial measures Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Compensation and benefits 1,591,077 1,321,029 1,128,981 General and administrative 352,050 276,181 196,971 Net income 229,913 194,480 163,257 Total revenue growth rate 21.1 % 20.4 % 20.4 % Compensation and benefits expense ratio (1) 63.2 % 63.6 % 65.4 % General and administrative expense ratio (2) 14.0 % 13.3 % 11.4 % Net income margin (3) 9.1 % 9.4 % 9.5 % Earnings per share (4) $ 0.78 $ 0.53 $ 0.57 Diluted earnings per share (4) $ 0.71 $ 0.52 $ 0.52 Non-GAAP financial measures* Organic revenue growth rate 12.8 % 15.4 % 16.8 % Adjusted compensation and benefits expense $ 1,426,674 $ 1,222,342 $ 1,021,823 Adjusted compensation and benefits expense ratio 56.7 % 58.8 % 59.2 % Adjusted general and administrative expense $ 277,813 $ 230,467 $ 185,956 Adjusted general and administrative expense ratio 11.0 % 11.1 % 10.8 % Adjusted EBITDAC $ 811,223 $ 624,740 $ 517,414 Adjusted EBITDAC margin 32.2 % 30.1 % 30.0 % Adjusted net income $ 493,521 $ 375,582 $ 311,991 Adjusted net income margin 19.6 % 18.1 % 18.1 % Adjusted diluted earnings per share $ 1.79 $ 1.38 $ 1.15 (1) Compensation and benefits expense ratio is defined as Compensation and benefits expense divided by Total revenue.
Biggest changeRefer to “ Note 9 , Stockholders’ Equity ” of the audited consolidated financial statements in this Annual Report for more information. 58 Table of Contents Results of Operations Below is a summary table of the financial results and Non-GAAP measures that we find relevant to our business operations: Year Ended December 31, (in thousands, except percentages and per share data) 2025 2024 2023 Revenue Net commissions and fees $ 2,994,582 $ 2,455,671 $ 2,026,596 Fiduciary investment income 56,544 60,039 50,953 Total revenue $ 3,051,126 $ 2,515,710 $ 2,077,549 Expenses Compensation and benefits 1,803,397 1,591,077 1,321,029 General and administrative 453,452 352,050 276,181 Amortization 274,426 157,845 106,799 Depreciation 13,089 9,785 9,038 Change in contingent consideration 13,122 (22,859) 5,421 Total operating expenses $ 2,557,486 $ 2,087,898 $ 1,718,468 Operating income $ 493,640 $ 427,812 $ 359,081 Interest expense, net 222,384 158,448 119,507 Income from equity method investments (21,236) (18,231) (8,731) Other non-operating loss (income) (692) 15,041 10,380 Income before income taxes $ 293,184 $ 272,554 $ 237,925 Income tax expense 79,027 42,641 43,445 Net income $ 214,157 $ 229,913 $ 194,480 GAAP financial measures Revenue $ 3,051,126 $ 2,515,710 $ 2,077,549 Net commissions and fees 2,994,582 2,455,671 2,026,596 Compensation and benefits 1,803,397 1,591,077 1,321,029 General and administrative 453,452 352,050 276,181 Net income 214,157 229,913 194,480 Compensation and benefits expense ratio (1) 59.1 % 63.2 % 63.6 % General and administrative expense ratio (2) 14.9 % 14.0 % 13.3 % Net income margin (3) 7.0 % 9.1 % 9.4 % Earnings per share (4) $ 0.50 $ 0.78 $ 0.53 Diluted earnings per share (4) $ 0.47 $ 0.71 $ 0.52 Non-GAAP financial measures* Organic revenue growth rate 10.1 % 12.8 % 15.4 % Adjusted compensation and benefits expense $ 1,692,000 $ 1,426,674 $ 1,222,342 Adjusted compensation and benefits expense ratio 55.5 % 56.7 % 58.8 % Adjusted general and administrative expense $ 392,384 $ 277,813 $ 230,467 Adjusted general and administrative expense ratio 12.9 % 11.0 % 11.1 % Adjusted EBITDAC $ 966,742 $ 811,223 $ 624,740 Adjusted EBITDAC margin 31.7 % 32.2 % 30.1 % Adjusted net income $ 548,219 $ 493,521 $ 375,582 Adjusted net income margin 18.0 % 19.6 % 18.1 % Adjusted diluted earnings per share $ 1.96 $ 1.79 $ 1.38 (1) Compensation and benefits expense ratio is defined as Compensation and benefits expense divided by Total revenue.
Other Non-Operating Loss For the year ended December 31, 2024, Other non-operating loss included expense related to Term Loan modifications and TRA contractual interest and related charges offset by income related to a decrease in our blended state tax rates and foreign tax credit impact on the TRA remeasurement and sublease income.
For the year ended December 31, 2024, Other non-operating loss (income) included expense related to Term Loan modifications and TRA contractual interest and related charges offset by income related to a decrease in our blended state tax rates and foreign tax credit impact on the TRA remeasurement and sublease income.
Organic revenue growth represents the change in Net commissions and fees revenue, as compared to the same period for the year prior, adjusted for Net commissions and fees attributable to recent acquisitions during the first twelve months of Ryan Specialty’s ownership, and other adjustments such as the removal of the impact of contingent commissions and the impact of changes in foreign exchange rates.
Organic revenue growth represents the change in Net commissions and fees revenue, as compared to the same period for the year prior, adjusted for Net commissions and fees attributable to recent acquisitions during the first twelve months of Ryan Specialty’s ownership, and other adjustments such as the removal of the impact of contingent commissions and the impact of changes in foreign exchange rates.
For the year ended December 31, 2024, Other non-operating loss consisted of $18.1 million of expense related to Term Loan modifications and $1.3 million of TRA contractual interest and related charges offset by $3.4 million of income related to a decrease in our blended state tax rates and foreign tax credit impact on the TRA remeasurement and $0.5 million of sublease income.
For the year ended December 31, 2024, Other non-operating loss consisted of $18.1 million of expense related to Term Loan modifications and $1.3 million of TRA contractual interest and related charges offset by $3.4 million of income related to a decrease in our blended state tax rates and foreign tax credit impact on the TRA remeasurement and $0.5 million of sublease income.
If a valuation allowance is recorded against the deferred tax assets subject to the TRA in a future period, the corresponding TRA liability may not be considered probable, resulting in the liability being removed from the Consolidated Balance Sheets and recorded in Other non-operating loss on the Consolidated Statements of Income.
If a valuation allowance is recorded against the deferred tax assets subject to the TRA in a future period, the corresponding TRA liability may not be considered probable, resulting in the liability being removed from the Consolidated Balance Sheets and recorded in Other non-operating loss (income) on the Consolidated Statements of Income.
Year Ended December 31, Period over Period (in thousands, except percentages) 2024 % of total 2023 % of total Change Wholesale Brokerage $ 1,489,077 60.6 % $ 1,319,056 65.1 % $ 170,021 12.9 % Binding Authority 320,379 13.0 275,961 13.6 44,418 16.1 Underwriting Management 646,215 26.3 431,579 21.3 214,636 49.7 Total Net commissions and fees $ 2,455,671 $ 2,026,596 $ 429,075 21.2 % Wholesale Brokerage net commissions and fees increased by $170.0 million , or 12.9% , period-over-period, primarily due to strong organic growth within the Specialty. 60 Table of Contents Binding Authority net commissions and fees increased by $44.4 million , or 16.1% , period-over-period, primarily due to strong organic growth within the Specialty.
Year Ended December 31, Period over Period (in thousands, except percentages) 2024 % of total 2023 % of total Change Wholesale Brokerage $ 1,489,077 60.7 % $ 1,319,056 65.1 % $ 170,021 12.9 % Binding Authority 320,379 13.0 275,961 13.6 44,418 16.1 Underwriting Management 646,215 26.3 431,579 21.3 214,636 49.7 Total Net commissions and fees $ 2,455,671 $ 2,026,596 $ 429,075 21.2 % Wholesale Brokerage net commissions and fees increased by $170.0 million, or 12.9%, period-over-period, primarily due to strong organic growth within the Specialty. 63 Table of Contents Binding Authority net commissions and fees increased by $44.4 million, or 16.1%, period-over-period, primarily due to strong organic growth within the Specialty.
We provide distribution, underwriting, product development, administration, and risk management services by acting as a wholesale broker and a managing underwriter or a program administrator with delegated authority from insurance carriers. Our mission is to provide industry-leading innovative specialty insurance solutions for insurance brokers, agents, and carriers.
We provide distribution, underwriting, product development, administration, and risk management services by acting predominantly as a wholesale broker and a managing underwriter or a program administrator with delegated authority from insurance carriers. Our mission is to provide industry-leading innovative specialty insurance solutions for insurance brokers, agents, and carriers.
The main driver of the increase was the amortization of intangible assets from recent acquisitions. Our Customer relationships and Other intangible assets increased by $865.1 million when comparing the balance as of December 31, 2024 , to the balance as of December 31, 2023 , the largest individual increase generated by the US Assure acquisition.
The main driver of the increase was the amortization of intangible assets from recent acquisitions. Our Customer relationships and Other intangible assets increased by $865.1 million when comparing the balance as of December 31, 2024, to the balance as of December 31, 2023, with the largest individual increase generated by the US Assure acquisition.
We also collect claims prefunding or refunds from carriers on behalf of insureds, which are then returned to the insureds, and surplus lines taxes, which are then remitted to surplus lines taxing authorities. Insurance premiums, claim funds, and surplus lines taxes are held in a fiduciary capacity.
We also collect claims prefunding or refunds from carriers on behalf of insureds, which are then returned to the insureds, and surplus lines taxes, which are then remitted to surplus lines taxing authorities. Insurance premiums, claims funds, and surplus lines taxes are held in a fiduciary capacity.
Non-Controlling Interest Net income and Other comprehensive income (loss) are attributed to the non-controlling interests based on the weighted-average LLC Common Units outstanding during the period and is presented on the Consolidated Statements of Income.
Non-Controlling Interests Net income and Other comprehensive income (loss) are attributed to the non-controlling interests based on the weighted-average LLC Common Units outstanding during the period and is presented on the Consolidated Statements of Income.
The following were the principal drivers of the increase: • $252.2 million, or 12.1%, of the period-over-period change in Total revenue was due to organic revenue growth in Net commissions and fees.
The following were the drivers of the increase: • $252.2 million, or 12.1%, of the period-over-period change in Total revenue was due to organic revenue growth in Net commissions and fees.
For significant acquisitions we may use independent third-party valuation specialists to assist us in determining the fair value of assets acquired and liabilities assumed. Refer to “ Note 15 , Fair Value Measurements ” in the consolidated financial statements in this Annual Report for further information on the assumptions used in the fair value of contingent consideration.
For significant acquisitions we may use independent third-party valuation specialists to assist us in determining the fair value of assets acquired and liabilities assumed. Refer to “ Note 14 , Fair Value Measurements ” in the consolidated financial statements in this Annual Report for further information on the assumptions used in the fair value of contingent consideration.
Underwriting Management net commissions and fees increased by $214.6 million , or 49.7% , period-over- period, primarily due to strong organic growth within the Specialty as well a s contributions from the AccuRisk, Castel, US Assure, Greenhill, Ethos P&C, EverSports, Geo, and Innovisk acquisitions.
Underwriting Management net commissions and fees increased by $214.6 million, or 49.7%, period-over- period, primarily due to strong organic growth within the Specialty as well as contributions from the AccuRisk, Castel, US Assure, Greenhill, Ethos P&C, EverSports, Geo, and Innovisk acquisitions.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new E&S products as well as the inflow of risks from the Admitted market into the E&S market. In aggregate, we experienced stable commission rates period over period.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new E&S products as well as the inflow of risks from the Admitted market into the specialty and E&S markets. In aggregate, we experienced stable commission rates period over period.
The following were the principal drivers of this increase: • Commissions increased $91.1 million, or 14.7%, period-over-period, driven by the 21.2% increase in total Net commissions and fees discussed above; • An increase of $29.3 million was driven by Acquisition related long-term incentive compensation expense associated with recent acquisitions; • An increase of $17.3 million was driven by Restructuring and related expense associated with the ACCELERATE 2025 program; • An increase of $11.2 million was driven by Acquisition-related expense associated with recent acquisitions; • A net increase of $9.3 million was driven by equity-based compensation, caused by an increase of $21.0 million in normal course equity-based compensation expense offset by a decrease of $11.7 million of IPO related expenses; and 61 Table of Contents • An increase of $111.8 million was driven by (i) the addition of 938 employees compared to the prior year, inclusive of acquired employees, and (ii) growth in the business.
The following were the drivers of this increase: • Commissions increased $91.1 million, or 14.7%, period-over-period, driven by the 21.2% increase in total Net commissions and fees discussed above; • An increase of $29.3 million was driven by Acquisition related long-term incentive compensation expense associated with recent acquisitions; • An increase of $17.3 million was driven by Restructuring and related expense associated with the ACCELERATE 2025 program; • An increase of $11.2 million was driven by Acquisition-related expense associated with recent acquisitions; • A net increase of $9.3 million was driven by equity-based compensation, caused by an increase of $21.0 million in normal course equity-based compensation expense offset by a decrease of $11.7 million of IPO related expenses; and • An increase of $111.8 million was driven by (i) the addition of 938 employees compared to the prior year, inclusive of acquired employees, and (ii) growth in the business.
Within Current accrued compensation and Non-current accrued compensation we have various long-term incentive compensation agreements accrued for. These agreements are typically associated with an acquisition. Below we have outlined the liabilities accrued as of December 31, 2024 , the projected future expense, and the projected timing of future cash outflows associated with these arrangements.
Within Current accrued compensation and Non-current accrued compensation we have various long-term incentive compensation agreements accrued for. These agreements are typically associated with an acquisition. Below we have outlined the liabilities accrued as of December 31, 2025 , the projected future expense, and the projected timing of future cash outflows associated with these arrangements.
For example, we benefited from a rapid increase in both the flow of property risks into the wholesale channel and the premium rate charged for those risks in 2023 as the frequency and severity of catastrophe losses, attritional losses, and losses from secondary perils such as severe convective storms, economic inflation, concentration of exposures, higher retentions of risk, and higher reinsurance costs applied pressure to insurers and capacity tightened.
For example, we benefited from a rapid increase in both the flow of property risks into the wholesale channel and the premium rate charged for those risks in 2023 and the first half of 2024 as the frequency and severity of catastrophe losses, attritional losses and secondary perils such as severe convective storms, economic inflation, concentration of exposures, higher retentions of risk, and higher reinsurance costs applied pressure to insurers and capacity tightened.
As we continue to experience revenue growth driven by the increase in complexity and inflow of risks into the E&S market, we do not believe there is a reasonable likelihood there will be a 77 Table of Contents material change in the estimates or assumptions used to calculate impairments or useful lives of amortizable intangible assets.
As we continue to experience revenue growth driven by the increase in complexity and inflow of risks into the specialty and E&S markets, we do not believe there is a reasonable likelihood there 77 Table of Contents will be a material change in the estimates or assumptions used to calculate impairments or useful lives of amortizable intangible assets.
(4) See “ Note 12 , Earnings Per Share ” in the footnotes to the consolidated financial statements in this Annual Report for further discussion of how these metrics are calculated. * These measures are Non-GAAP.
(4) See “ Note 11 , Earnings Per Share ” in the footnotes to the consolidated financial statements in this Annual Report for further discussion of how these metrics are calculated. * These measures are Non-GAAP.
The following discussion provides commentary on the financial results derived from our audited financial statements for the years ended December 31, 2024 , 2023 , and 2022 , prepared in accordance with U.S. GAAP.
The following discussion provides commentary on the financial results derived from our audited financial statements for the years ended December 31, 2025 , 2024 , and 2023 , prepared in accordance with U.S. GAAP.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new, complex E&S products as well as the inflow of risks from the Admitted market into the E&S market. In aggregate, we experienced stable commission rates period over period.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new E&S products as well as the inflow of risks from the Admitted market into the specialty and E&S markets. In aggregate, we experienced stable commission rates period over period.
Adjusted Diluted Earnings Per Share We define Adjusted diluted earnings per share as Adjusted net income divided by diluted shares outstanding after adjusting for the effect if 100% of the outstanding LLC Common Units (together with the shares of Class B common stock), vested Class C Incentive Units, and unvested equity awards were exchanged into shares of Class A common stock as if 100% of unvested equity awards were vested.
Adjusted Diluted Earnings Per Share We define Adjusted diluted earnings per share as Adjusted net income divided by diluted shares outstanding after adjusting for the effect if 100% of the outstanding LLC Common Units (together with the shares of Class B common stock), vested Class C Incentive Units, vested but unexercised Options, and unvested equity awards were exchanged into shares of Class A common stock as if 100% of unvested equity awards were vested.
Overall headcount increased to 5,295 full-time employees as of December 31, 2024 , from 4,357 as of December 31, 2023 . The net impact of revenue growth and the factors above resulted in a Compensation and benefits expense ratio decrease of 0.4% from 63.6% to 63.2% period-over-period.
Overall headcount increased to 5,295 full- time employees as of December 31, 2024, from 4,357 as of December 31, 2023. 64 Table of Contents The net impact of revenue growth and the factors above resulted in a Compensation and benefits expense ratio decrease of 0.4% from 63.6% to 63.2% period-over-period.
We believe that the balance sheet and strong cash flow profile of our business provides adequate liquidity. The primary sources of liquidity are Cash and cash equivalents on the Consolidated Balance Sheets, cash flows 72 Table of Contents provided by operations, and debt capacity available under our Revolving Credit Facility, Term Loan, and Senior Secured Notes.
We believe that the balance sheet and strong cash flow profile of our business provides adequate liquidity. The primary sources of liquidity are Cash and cash equivalents on the Consolidated Balance Sheets, cash flows provided by operations, and debt capacity available under our Revolving Credit Facility, Term Loan, and Senior Secured Notes.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing specialty and E&S markets and winning new business from competitors.
For the year ended December 31, 2024 , this calculation of adjusted tax expense is based on a federal statutory rate of 21% and a combined state income tax rate net of federal benefits of 5.00% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC.
For the years ended December 31, 2025 and 2024, this calculation of adjusted tax expense is based on a federal statutory rate of 21% and a combined state income tax rate net of federal benefits of 5.00% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC.
Below we have outlined the liabilities accrued as of December 31, 2024 , the projected future expense, and the projected timing of future cash outflows associated with these contingent consideration agreements.
Below we have outlined the liabilities accrued as of December 31, 2025 , the projected future expense, and the projected timing of future cash outflows associated with these contingent consideration agreements.
The allocation of the consideration utilizes significant estimates in determining the fair values of identifiable assets acquired, which mainly consist of customer relationship intangible assets. The significant assumptions used in determining the fair value of customer relationships include estimated r evenue growth , attrition rates, operating margins, and weighted average cost of capital.
The allocation of the consideration utilizes significant estimates in determining the fair values of identifiable assets acquired, which mainly consist of customer relationship intangible assets. The significant assumptions used in determining the fair value of customer relationships include estimated revenue growth, attrition rates, operating margins, and weighted- average cost of capital.
Refer to “ Note 18 , Income Taxes ” in the consolidated financial statements in this Annual Report for further information on the estimates involved in income taxes and the TRA liability.
Refer to “ Note 17 , Income Taxes ” in the consolidated financial statements in this Annual Report for further information on the estimates involved in income taxes and the TRA liability.
These obligations are described within “ Note 8 , Leases ” and “ Note 9 , Debt ” in the notes to our audited consolidated financial statements in this Annual Report and provide further description on provisions that create, increase or accelerate obligations, or other pertinent data to the extent necessary for an understanding of the timing and amount of the specified contractual obligations.
These obligations are described within “ Note 8 , Debt ” in the notes to our audited consolidated financial statements in this Annual Report, where we provide further description on provisions that create, increase or accelerate obligations, or other pertinent data to the extent necessary for an understanding of the timing and amount of the specified contractual obligations.
(2) For the year ended December 31, 2023, Acquisition related long-term incentive compensation includes a $6.8 million expense reversal related to the claw back of an All Risks LTIP payment from a terminated employee.
(2) For the year ended December 31, 2023, Acquisition related long-term incentive compensation includes a $6.8 million expense reversal related to the clawback of an All Risks LTIP payment from a terminated employee.
Fiduciary cash, because of its nature, is generally invested in very liquid securities with a focus on preservation of principal. To minimize investment risk, we maintain cash holdings pursuant to an investment policy which contemplates all relevant rules established by states with regard to fiduciary cash and is approved by our Board of Directors.
Fiduciary cash, because of its nature, is held in very liquid securities with a focus on preservation of principal. To minimize counterparty investment risk, we maintain cash holdings pursuant to an fiduciary holdings policy which contemplates all relevant rules established by states with regard to fiduciary cash and is approved by our Board of Directors.
Although cash from operations is expected to be sufficient to service our activities, including servicing our debt and contractual obligations, and financing capital expenditures, we have the ability to borrow under our Revolving Credit Facility to accommodate any timing differences in cash flows.
Although cash from operations is expected to be sufficient to service our activities, including servicing our debt and contractual obligations, and financing capital expenditures, we have the ability to borrow under our Revolving Credit 73 Table of Contents Facility to accommodate any timing differences in cash flows.
For the years ended December 31, 2024 , 2023 , and 2022 , 4.4 million , 4.1 million , and 4.7 million shares were added to the calculation, respectively. Liquidity and Capital Resources Liquidity describes the ability of a company to generate sufficient cash flows to meet the cash requirements of its business operations.
For the years ended December 31, 2025 , 2024 , and 2023 , 5.4 million , 4.4 million , and 4.1 million shares were added to the calculation, respectively. Liquidity and Capital Resources Liquidity describes the ability of a company to generate sufficient cash flows to meet the cash requirements of its business operations.
Growth for the year was balanced across our property and casualty portfolios within our three Specialties, driven by an increase in the flow of risks into the E&S market.
Growth for the year was balanced across our property and casualty portfolios within our three Specialties, driven by an increase in the flow of risks into the specialty and E&S markets.
As of December 31, 2024 , the interest rate on the Term Loan was 2.25% plus Adjusted Term SOFR. As of December 31, 2024 , we were in compliance with all of the covenants under our debt facilities and there were no events of default for the year ended December 31, 2024 .
As of December 31, 2025 , the interest rate on the Term Loan was 2.00% plus Adjusted Term SOFR. As of December 31, 2025 , we were in compliance with all of the covenants under our debt facilities and there were no events of default for the year ended December 31, 2025 .
See “ Note 12 , Earnings Per Share ” in the footnotes to the consolidated financial statements in this Annual Report.
See “ Note 11 , Earnings Per Share ” in the footnotes to the consolidated financial statements in this Annual Report.
We intend to cause the LLC to make distributions in an amount sufficient to allow us to pay our tax obligations and operating expenses, including distributions to fund any ordinary course payments due under the Tax Receivable Agreement.
We intend to cause the LLC to make distributions in an amount that is at least sufficient to allow us to pay our tax obligations and operating expenses, including distributions to fund any ordinary course payments due under the Tax Receivable Agreement.
Components of Results of Operations Revenue Net Commissions and Fees Net commissions and fees are derived primarily from our three Specialties and are paid for our role as an intermediary in facilitating the placement of coverage for our retail and wholesale broker clients in the insurance distribution chain.
Components of Results of Operations Revenue Net Commissions and Fees Net commissions and fees are derived primarily from our three Specialties and are paid for our role as an intermediary in facilitating the placement of coverage in the insurance distribution chain.
Our occupancy-related costs and professional services expenses, in particular, generally increase or decrease in relative proportion to the number of our employees and the overall size and scale of our business operations. Amortization Amortization expense consists primarily of amortization related to intangible assets we acquired in connection with our acquisitions.
In particular, our travel and entertainment expenses, information technology expenses, occupancy-related expenses, and professional services expenses generally increase or decrease in relative proportion to the number of our employees and the overall size and scale of our business operations. Amortization Amortization expense consists primarily of amortization related to intangible assets we acquired in connection with our acquisitions.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of growth in specialty and E&S markets and winning new business from competitors.
Refer to “ Note 4 , Mergers and Acquisitions ” in the consolidated financial statements in this Annual Report for further information on business combinations and contingent consideration. Income Taxes As of December 31, 2024 and 2023 , $448.3 million and $383.8 million , respectively, of Deferred tax assets were recorded on the Consolidated Balance Sheets.
Refer to “ Note 4 , Mergers and Acquisitions ” in the consolidated financial statements in this Annual Report for further information on business combinations and contingent consideration. Income Taxes As of December 31, 2025 and 2024 , $310.1 million and $448.3 million , respectively, of Deferred tax assets were recorded on the Consolidated Balance Sheets.
Although we have compensation arrangements called contingent commissions in all three Specialties that are based in whole or in part on the underwriting performance, we do not take any direct insurance risk other than through our equity method investment in Geneva Re through Ryan Investment Holdings, LLC.
Although we have compensation arrangements called contingent commissions in all three Specialties that are based in whole or in part on the underwriting performance, we do not take any direct insurance risk other than through our equity method investments in Geneva Re through Ryan Investment Holdings, LLC and Velocity Specialty Insurance Company (“VSIC”).
(3) Adjustments to Adjusted net income are described in the footnotes of the reconciliation of Adjusted net income to Net income in “Adjusted Net Income and Adjusted Net Income Margin” on 271.9 million , 268.1 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted years ended December 31, 2024 , 2023 , and 2022 , respectively.
(3) Adjustments to Adjusted net income are described in the footnotes of the reconciliation of Adjusted net income to Net income in “Adjusted Net Income and Adjusted Net Income Margin” on 273.7 million , 271.9 million , and 268.1 million Weighted-average shares of Class A common stock outstanding - diluted years ended December 31, 2025 , 2024 , and 2023 , respectively.
As set forth in the table below, and assuming no changes in the relevant tax law and that we earn sufficient taxable income to realize all cash tax savings that are subject to the TRA, we expect future payments under the TRA to be $436.3 million in aggregate as of December 31, 2024 .
As set forth in the table below, and assuming no changes in the relevant tax law and that we earn sufficient taxable income to realize all cash tax savings that are subject to the TRA, we expect future payments under the TRA to be $459.0 million in aggregate as of December 31, 2025 .
These estimates directly impact the amount of identified intangible assets recognized and the related amortization expense in future periods. As of December 31, 2024 and 2023 , an aggregate of $1,392.0 million and $572.4 million , respectively, of Customer relationships was recorded on the Consolidated Balance Sheets.
These estimates directly impact the amount of identified intangible assets recognized and the related amortization expense in future periods. As of December 31, 2025 and 2024 , an aggregate of $1,496.9 million and $1,392.0 million , respectively, of Customer relationships was recorded on the Consolidated Balance Sheets.
Organic Revenue Growth Rate Organic Revenue Growth Rate is defined as the percentage change in Net commissions and fees, as compared to the same period for the prior year, adjusted to eliminate revenue attributable to acquisitions for the first twelve months of Ryan Specialty’s ownership, and other items such as contingent commissions and the impact of changes in foreign exchange rates. 66 Table of Contents For the avoidance of doubt, prior period references in the tables below represent the same period in the prior year.
Organic Revenue Growth Rate Organic Revenue Growth Rate is defined as the percentage change in Net commissions and fees, as compared to the same period for the prior year, adjusted to eliminate revenue attributable to acquisitions for the first twelve months of ownership, revenue attributable to sold businesses for the subsequent twelve months after a sale, and other items such as contingent commissions and the impact of changes in foreign exchange rates. 66 Table of Contents For the avoidance of doubt, prior period references in the tables below represent the same period in the prior year.
For example, in 2024, our revenue derived from the Top 100 firms (as ranked by Business Insurance) expanded faster than our Organic revenue growth rate of 12.8%.
For example, in 2024, our revenue derived from the Top 100 firms (as ranked by Business Insurance) expanded faster than our Organic revenue growth rate of 10.1%.
Intangible assets consist of customer relationships, trade names, and internally developed software.
Intangible assets consist of customer relationships, trade names, assembled workforce, and internally developed software .
If remaining targets were to be met for these contingent consideration arrangements, the maximum amount of the liability would be $563.1 million as of December 31, 2024 , and the additional expense would be recorded over the next 3.3 years in Change in contingent consideration within the Consolidated Statements of Income.
If remaining targets were to be met for these contingent consideration arrangements, the maximum amount of the liability would be $597.4 million as of December 31, 2025 , and the additional expense would be recorded over the next 4.3 years in Change in contingent consideration within the Consolidated Statements of Income.
As of December 31, 2024 and 2023 , we recognized $436.3 million and $358.9 million , respectively, of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
As of December 31, 2025 and 2024 , we recognized $459.0 million and $436.3 million , respectively, of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
(4) For comparability purposes and to be consistent with the treatment of the adjustments to arrive at Adjusted net income, the dilutive effect of unvested equity awards is calculated using the treasury stock method as if the weighted average unrecognized cost associated with the awards was $0 over the period, less any unvested equity awards determined to be dilutive within the Diluted EPS calculation disclosed in “ Note 12 , Earnings Per Share ” of the audited consolidated financial statements.
(4) For comparability purposes and to be consistent with the treatment of the adjustments to arrive at Adjusted net income, the dilutive effect of unvested equity awards as well as outstanding vested options and Class C Incentive Units is calculated using the treasury stock method as if the weighted-average unrecognized cost associated with the awards was $0 over the period, less any unvested equity awards determined to be dilutive within the Diluted EPS calculation disclosed in “ Note 11 , Earnings Per Share ” of the audited consolidated financial statements.
The primary uses of liquidity are operating expenses, seasonal working capital needs, business combinations, capital expenditures, obligations under the TRA, taxes, distributions to LLC Unitholders, and dividends to Class A common stockholders.
The primary uses of liquidity are operating expenses, seasonal working capital needs, business combinations, capital expenditures, obligations under the TRA, taxes, distributions to LLC Unitholders, share repurchases, and dividends to 72 Table of Contents Class A common stockholders.
For the years ended December 31, 2024 , 2023 , and 2022 , this removes $0.3 million , $4.2 million , and $76.3 million of Net income, respectively, on 132.9 million , 125.7 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
For the years ended December 31, 2025 , 2024 , and 2023 , this removes $0.9 million , $0.3 million , and $4.2 million of Net income, respectively, on 138.2 million , 132.9 million , and 125.7 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
These CCRs were discrete, non-cash expenses incurred at Ryan Specialty Holdings, Inc., and the Company’s annual effective tax rate is unaffected.
These CCRs 65 Table of Contents were discrete, non-cash expenses incurred at Ryan Specialty Holdings, Inc., and the Company’s annual effective tax rate is unaffected.
Invest in Operation and Growth We have invested heavily in building a durable business that is able to adapt to the continuously evolving E&S market and intend to continue to do so.
Invest in Operations and Growth We have invested heavily in building a durable business that is able to adapt to the continuously evolving specialty and E&S markets and intend to continue to do so.
For the years ended December 31, 2023 and 2022, Other non-operating loss included charges related to the change in the TRA liability caused by a change in our blended state tax rates.
For the year ended December 31, 2023, Other non-operating loss (income) included charges related to the change in the TRA liability caused by a change in our blended state tax rates.
We believe that both M&A consolidation and the use and reliance on scaled delegated Underwriting Management will continue to grow.
We believe that both M&A consolidation and panel consolidation have a long runway. We believe that both M&A consolidation and the use and reliance on scaled delegated Underwriting Management will continue to grow.
We believe over the long term these lines of business will continue to grow. 56 Table of Contents Leverage the Growth of the E&S Market The growing relevance of the E&S market has been driven by the rapid emergence of large, complex, high- hazard, and otherwise hard-to-place risks across many lines of insurance.
We believe over the long term these lines of business will continue to grow. Leverage the Growth of the Specialty and E&S Markets The growing relevance of the specialty and E&S markets has been driven by the rapid emergence and sustained prevalence of large, complex, high-hazard, and otherwise hard-to-place risks across many lines of insurance.
Acquisition-related expense includes one-time diligence, transaction-related, and integration costs. For the year ended December 31, 2024, Acquisition-related expense included a $4.5 million charge related to a deal-contingent foreign exchange forward contract associated with the Castel acquisition. The remaining charges in the three years presented represent typical one-time diligence, transaction-related, and integration costs.
For the year ended December 31, 2024, Acquisition-related expense included a $4.5 million charge related to a deal-contingent foreign exchange forward contract associated with the Castel acquisition. The remaining charges in the three years presented represent typical one-time diligence, transaction-related, and integration costs. Acquisition-related long-term incentive compensation arises from long-term incentive plans associated with acquisitions.
Other non- operating loss included a $10.4 million and $5.6 million charge for the years ended December 31, 2023 and 2022, respectively, related to the change in the TRA liability caused by a change in our blended state tax rates. Equity-based compensation reflects non-cash equity-based expense.
For the year ended December 31, 2023, Other non-operating loss (income) included a $10.4 million charge related to the change in the TRA liability caused by a change in our blended state tax rates. Equity-based compensation reflects non-cash equity-based expense.
For the years ended December 31, 2024 , 2023 , and 2022 , this includes $135.2 million , $133.4 million , and $102.2 million of Net income (loss), respectively, on 271.9 million , 268.1 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
For the years ended December 31, 2025 , 2024 , and 2023 , this includes $150.8 million , $135.2 million , and $133.4 million of Net income, respectively, on 273.7 million , 271.9 million , and 268.1 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
The most directly comparable GAAP financial metric is Diluted earnings per share. 71 Table of Contents A reconciliation of Adjusted diluted earnings per share to Diluted earnings per share, the most directly comparable GAAP measure, for each of the periods indicated is as follows: Year Ended December 31, 2024 2023 2022 Earnings per share of Class A common stock – diluted $ 0.71 $ 0.52 $ 0.52 Less: Net income attributed to dilutive shares and substantively vested RSUs (1) — (0.03) (0.29) Plus: Impact of all LLC Common Units exchanged for Class A shares (2) 0.14 0.24 0.38 Plus: Adjustments to Adjusted net income (3) 0.97 0.67 0.56 Plus: Dilutive impact of unvested equity awards (4) (0.03) (0.02) (0.02) Adjusted diluted earnings per share $ 1.79 $ 1.38 $ 1.15 (Share count in ’000s) Weighted-average shares of Class A common stock outstanding – diluted 132,891 125,745 265,750 Plus: Impact of all LLC Common Units exchanged for Class A shares (2) 138,980 142,384 — Plus: Dilutive impact of unvested equity awards (4) 4,417 4,137 4,731 Adjusted diluted earnings per share diluted share count 276,288 272,266 270,481 (1) Adjustment removes the impact of Net income attributed to dilutive awards and substantively vested RSUs to arrive at Net income attributable to Ryan Specialty Holdings, Inc.
The most directly comparable GAAP financial metric is Diluted earnings per share. 71 Table of Contents A reconciliation of Adjusted diluted earnings per share to Diluted earnings per share, the most directly comparable GAAP measure, for each of the periods indicated is as follows: Year Ended December 31, 2025 2024 2023 Earnings per share of Class A common stock – diluted $ 0.47 $ 0.71 $ 0.52 Less: Net income attributed to dilutive shares and substantively vested RSUs (1) (0.01) — (0.03) Plus: Impact of all LLC Common Units exchanged for Class A shares (2) 0.32 0.14 0.24 Plus: Adjustments to Adjusted net income (3) 1.22 0.97 0.67 Plus: Dilutive impact of unvested equity awards (4) (0.04) (0.03) (0.02) Adjusted diluted earnings per share $ 1.96 $ 1.79 $ 1.38 (Share count in ’000s) Weighted-average shares of Class A common stock outstanding – diluted 138,246 132,891 125,745 Plus: Impact of all LLC Common Units exchanged for Class A shares (2) 135,429 138,980 142,384 Plus: Dilutive impact of unvested equity awards (4) 5,354 4,417 4,137 Adjusted diluted earnings per share diluted share count 279,029 276,288 272,266 (1) Adjustment removes the impact of Net income attributed to dilutive awards and substantively vested RSUs to arrive at Net income attributable to Ryan Specialty Holdings, Inc.
The Company recognized a liability for employee deferrals, inclusive of changes in the value of deferred amounts held, of $5.2 million and $36.5 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2024 , and $3.5 million and $22.4 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2023 .
The Company recognized a liability for employee deferrals, inclusive of changes in the value of deferred amounts held, of $8.0 million and $50.8 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2025 , and $5.2 million and $36.5 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2024 .
A summary of our cash flows provided by and used for ongoing operations from operating, investing, and financing activities is as follows: Cash Flows From Operating Activities Net cash provided by operating activities during the year ended December 31, 2024 , increased $37.7 million from the year ended December 31, 2023 , to $514.9 million .
A summary of our cash flows provided by and used for ongoing operations from operating, investing, and financing activities is as follows: Cash Flows From Operating Activities Net cash provided by operating activities during the year ended December 31, 2025 , increased $128.8 million from the year ended December 31, 2024 , to $643.7 million .
The maximum amount of the asset would be $18.8 million as of December 31, 2024 , if certain targets were not achieved , and the additional income would be recorded over the next 2.3 years in Change in contingent consideration within the Consolidated Statements of Income.
The maximum amount of the asset would be $13.5 million as of December 31, 2025 , if certain targets were not achieved, and the additional income would be recorded over the next 1.3 years in Change in contingent consideration within the Consolidated Statements of Income.
As of December 31, 2024 , the Company had one contingently returnable consideration arrangement outstanding for $5.5 million .
As of December 31, 2025 , the Company had one contingently returnable consideration arrangement outstanding for $6.6 million .
In our Underwriting Management Specialty, we utilize delegated underwriting authority granted to us by carriers and generally work with retail and wholesale insurance brokers, including our own Wholesale Brokerage, to secure 57 Table of Contents insurance coverage for the ultimate insured party. Our Underwriting Management Specialty generates revenues through commissions and fees from clients and through contingent commissions from carriers.
In our Underwriting Management Specialty, we utilize delegated authority granted to us by carriers and we work with retail insurance brokers or wholesale brokers to secure insurance coverage for the ultimate insured party. Our Underwriting Management Specialty generates revenues through insurance and reinsurance commissions and fees from clients and through contingent commissions from carriers.
The main drivers of cash flows provided by financing activities during the year ended December 31, 2024 , were $1,187.4 million of Proceeds from Senior Secured Notes, $114.0 million Net change in fiduciary liabilities, and $107.6 million of Proceeds from term debt, offset by $82.7 million of Tax distributions to non-controlling LLC Unitholders, $80.2 million of Dividends paid to Class A common shareholders, $25.5 million of Debt issuance costs paid, $22.2 million of Distributions to non-controlling LLC Unitholders, and $21.6 million of Payment of Tax Receivable Agreement liabilities during the year.
The main drivers of cash flows provided by financing activities during the year ended December 31, 2024, were $1,187.4 million of Proceeds from Senior Secured Notes, $114.0 million Net change in fiduciary liabilities, and $107.6 million of Proceeds from term debt offset by $82.7 million of Tax distributions to non-controlling LLC Unitholders, $80.2 million of Class A common stock dividends and Dividend Equivalents paid, $25.5 million of Debt issuance costs paid, $22.2 million of Distributions and Declared Distributions paid to non-controlling LLC Unitholders, and $21.6 million of Payment of Tax Receivable Agreement liabilities during the year. 75 Table of Contents Contractual Obligations and Commitments Our principal commitments consist of contractual obligations in connection with investing and operating activities.
We believe that as the complexity of the E&S market continues to escalate, wholesale brokers and managing underwriters that do not have sufficient scale, or the financial and intellectual capital to invest in the required specialty capabilities, will struggle to compete effectively. This will further the trend of market share consolidation among the wholesale firms that do have these capabilities.
We believe that as the complexity of the specialty and E&S markets continues to escalate, wholesale brokers and managing underwriters that do not have sufficient scale, or the financial and intellectual capital to invest in the required specialty capabilities, will struggle to compete effectively.
As of December 31, 2024 and 2023 , the Company’s deferred tax asset in the Company’s investment in the LLC was $429.9 million and $375.2 million , respectively.
As of December 31, 2025 and 2024 , the Company’s deferred tax asset in the Company’s investment in the LLC was $288.0 million and $429.9 million , respectively.
In periods of economic decline and tight credit markets, this underlying activity can slow or be delayed and provide headwinds to our growth.
In periods of economic growth, liquid credit markets, and favorable interest rates, this underlying activity can accelerate and provide tailwinds to our growth. In periods of economic decline, tight credit markets, and unfavorable interest rates, this underlying activity can slow or be delayed and provide headwinds to our growth.
Of the $540.2 million of Cash and cash equivalents on the Consolidated Balance Sheet as of December 31, 2024 , $100.8 million was held in fiduciary accounts representing collected revenue and was available to be transferred to operating accounts and used for general corporate purposes.
Of the $158.3 million of Cash and cash equivalents on the Consolidated Balance Sheet as of December 31, 2025 , $91.9 million was held in fiduciary accounts representing collected revenue and was available to be transferred to operating accounts and used for general corporate purposes.
For comparability purposes, this calculation incorporates the impact of federal and state statutory tax rates on 100% of our adjusted pre-tax income as if the Company owned 100% of the LLC. 70 Table of Contents A reconciliation of Adjusted net income and Adjusted net income margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2024 2023 2022 Total Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Net Income $ 229,913 $ 194,480 $ 163,257 Income tax expense 42,641 43,445 15,935 Amortization 157,845 106,799 103,601 Amortization of deferred debt issuance costs (1) 23,930 12,172 12,054 Change in contingent consideration (22,859) 5,421 442 Acquisition-related expense 69,842 23,274 4,599 Acquisition related long-term incentive compensation 24,946 (4,334) 22,093 Restructuring and related expense 59,697 49,277 5,717 Amortization and expense related to discontinued prepaid incentives 5,160 6,441 6,738 Other non-operating loss 15,041 10,380 5,073 Equity-based compensation 52,038 31,047 23,390 IPO related expenses 26,957 38,696 55,636 Loss (income) loss from equity method investments in related party (18,231) (8,731) 414 Adjusted Income before Income Taxes (2) $ 666,920 $ 508,367 $ 418,949 Adjusted tax expense (3) (173,399) (132,785) (106,958) Adjusted Net Income $ 493,521 $ 375,582 $ 311,991 Net Income Margin 9.1% 9.4% 9.5% Adjusted Net Income Margin 19.6% 18.1% 18.1% (1) Interest expense, net includes amortization of deferred debt issuance costs.
For comparability purposes, this calculation incorporates the impact of federal and state statutory tax rates on 100% of our adjusted pre-tax income as if the Company owned 100% of the LLC. 70 Table of Contents A reconciliation of Adjusted net income and Adjusted net income margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2025 2024 2023 Total Revenue $ 3,051,126 $ 2,515,710 $ 2,077,549 Net Income $ 214,157 $ 229,913 $ 194,480 Income tax expense 79,027 42,641 43,445 Amortization 274,426 157,845 106,799 Amortization of deferred debt issuance costs (1) 9,567 23,930 12,172 Change in contingent consideration 13,122 (22,859) 5,421 Acquisition-related expense 72,101 69,842 23,274 Acquisition related long-term incentive compensation 26,581 24,946 (4,334) Restructuring and related expense — 59,697 49,277 Amortization and expense related to discontinued prepaid incentives 4,332 5,160 6,441 Other non-operating loss (income) (692) 15,041 10,380 Equity-based compensation 49,664 52,038 31,047 IPO related expenses 19,787 26,957 38,696 Income from equity method investments (21,236) (18,231) (8,731) Adjusted Income before Income Taxes (2) $ 740,836 $ 666,920 $ 508,367 Adjusted tax expense (3) (192,617) (173,399) (132,785) Adjusted Net Income $ 548,219 $ 493,521 $ 375,582 Net Income Margin 7.0% 9.1% 9.4% Adjusted Net Income Margin 18.0% 19.6% 18.1% (1) Interest expense, net includes amortization of deferred debt issuance costs.
Adjusted compensation and benefits expense ratio is defined as Adjusted compensation and benefits expense as a percentage of Total revenue.
Adjusted general and administrative expense ratio is defined as Adjusted general and administrative expense as a percentage of Total revenue.
The most comparable GAAP financial metric is Net income margin. 69 Table of Contents A reconciliation of Adjusted EBITDAC and Adjusted EBITDAC margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2024 2023 2022 Total Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Net Income $ 229,913 $ 194,480 $ 163,257 Interest expense, net 158,448 119,507 104,829 Income tax expense 42,641 43,445 15,935 Depreciation 9,785 9,038 5,690 Amortization 157,845 106,799 103,601 Change in contingent consideration (1) (22,859) 5,421 442 EBITDAC $ 575,773 $ 478,690 $ 393,754 Acquisition-related expense 69,842 23,274 4,599 Acquisition related long-term incentive compensation (2) 24,946 (4,334) 22,093 Restructuring and related expense 59,697 49,277 5,717 Amortization and expense related to discontinued prepaid incentives 5,160 6,441 6,738 Other non-operating loss 15,041 10,380 5,073 Equity-based compensation 52,038 31,047 23,390 IPO related expenses 26,957 38,696 55,636 Loss (income) from equity method investments in related party (18,231) (8,731) 414 Adjusted EBITDAC $ 811,223 $ 624,740 $ 517,414 Net Income Margin 9.1% 9.4% 9.5% Adjusted EBITDAC Margin 32.2% 30.1% 30.0% (1) For the year ended December 31, 2024, Change in contingent consideration included a $25.5 million decrease in valuation of the US Assure contingent consideration as a result of increased loss ratios impacting projected profit commissions.
The most comparable GAAP financial metric is Net income margin. 69 Table of Contents A reconciliation of Adjusted EBITDAC and Adjusted EBITDAC margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2025 2024 2023 Total Revenue $ 3,051,126 $ 2,515,710 $ 2,077,549 Net Income $ 214,157 $ 229,913 $ 194,480 Interest expense, net 222,384 158,448 119,507 Income tax expense 79,027 42,641 43,445 Depreciation 13,089 9,785 9,038 Amortization 274,426 157,845 106,799 Change in contingent consideration (1) 13,122 (22,859) 5,421 EBITDAC $ 816,205 $ 575,773 $ 478,690 Acquisition-related expense 72,101 69,842 23,274 Acquisition related long-term incentive compensation (2) 26,581 24,946 (4,334) Restructuring and related expense — 59,697 49,277 Amortization and expense related to discontinued prepaid incentives 4,332 5,160 6,441 Other non-operating loss (income) (692) 15,041 10,380 Equity-based compensation 49,664 52,038 31,047 IPO related expenses 19,787 26,957 38,696 Income from equity method investments (21,236) (18,231) (8,731) Adjusted EBITDAC $ 966,742 $ 811,223 $ 624,740 Net Income Margin 7.0% 9.1% 9.4% Adjusted EBITDAC Margin 31.7% 32.2% 30.1% (1) For the year ended December 31, 2024, Change in contingent consideration included a $25.5 million decrease in valuation of the US Assure contingent consideration as a result of increased loss ratios impacting projected profit commissions.
Income Before Income Taxes Due to the factors above, Income before income taxes increased $34.6 million , or 14.6% , from $237.9 million to $272.6 million for the year ended December 31, 2024 , compared to the prior year. 62 Table of Contents Income Tax Expense Income tax expense decreased $0.8 million from $43.4 million to $42.6 million for the year ended December 31, 2024 , as compared to the prior year primarily due to a $13.9 million deferred tax benefit in 2024 from equity-based compensation and a $8.8 million decrease in Deferred income tax expense recognized as a result of the Common Control Reorganizations (“CCRs”) subsequent to the Socius and AccuRisk acquisitions in the second half of 2023 and Innovisk in the fourth quarter of 2024.
Income Tax Expense Income tax expense decreased $0.8 million from $43.4 million to $42.6 million for the year ended December 31, 2024, as compared to the prior year primarily due to a $13.9 million deferred tax benefit in 2024 from equity-based compensation and a $8.8 million decrease in Deferred income tax expense recognized as a result of the CCR subsequent to the Socius and AccuRisk acquisitions in the second half of 2023 and Innovisk in the fourth quarter of 2024.
The Company will retain the benefit of 15% of these cash savings. Comparison of Cash Flows for the Year Ended December 31, 2024 and 2023 Cash and cash equivalents decreased $298.6 million from $838.8 million at December 31, 2023 , to $540.2 million at December 31, 2024 .
The Company will retain the benefit of 15% of these cash savings. Comparison of Cash Flows for the Year Ended December 31, 2025 and 2024 Cash and cash equivalents decreased $381.9 million from $540.2 million at December 31, 2024 , to $158.3 million at December 31, 2025 .
Income Tax Expense Income tax expense includes tax on the Company’s allocable share of any net taxable income from the LLC, from certain state and local jurisdictions that impose taxes on partnerships, as well as earnings from our foreign subsidiaries and C-Corporations subject to entity level taxation.
Income Tax Expense Income tax expense includes tax on the Company’s allocable share of any net taxable income from the LLC, from certain state and local jurisdictions that impose taxes on partnerships, as well as earnings from our foreign subsidiaries and C-Corporations subject to entity level taxation, and income tax expense recognized as a result of the Common Control Reorganization (“CCR”) subsequent to the Velocity acquisition in the first quarter of 2025.
Adjusted general and administrative expense ratio is defined as Adjusted general and administrative expense as a percentage of Total revenue. The most comparable GAAP financial metric is General and administrative expense ratio.
Adjusted compensation and benefits expense ratio is defined as Adjusted compensation and benefits 67 Table of Contents expense as a percentage of Total revenue. The most comparable GAAP financial metric is Compensation and benefits expense ratio.