Silvercrest Asset Management Group Inc. (SAMG)

SAMG Income Statement

Financials in millions USD. Fiscal year is January - December.

Year	2023	2022	2021	2020	2019
Revenue	117.41	123.22	131.6	107.98	102.15
Revenue Growth (YoY)	-4.71%	-6.37%	21.87%	5.71%	3.53%
Gross Profit	117.41	123.22	131.6	107.98	102.15
Selling, General & Admin	98.59	84.66	101.08	85.7	83.28
Operating Expenses	98.59	84.66	101.08	85.7	83.28
Operating Income	18.82	38.56	30.52	22.28	18.87
Interest Expense / Income	0.42	0.42	0.38	0.56	0.48
Other Expense / Income	4.99	11.71	8.52	6.36	4.57
Pretax Income	13.4	26.43	21.62	15.35	13.82
Income Tax	4.31	7.61	6.92	5.39	5.18
Net Income	9.09	18.83	14.69	9.96	8.65
Net Income Growth	-51.70%	28.14%	47.52%	15.20%	-10.22%
Shares Outstanding (Basic)	9	10	10	10	9
Shares Outstanding (Diluted)	9	10	10	10	9
Shares Change	-3.64%	1.35%	1.89%	8.08%	5.98%
EPS (Basic)	0.96	1.92	1.52	1.05	0.98
EPS (Diluted)	0.96	1.92	1.52	1.05	0.98
EPS Growth	-50.00%	26.32%	44.76%	7.14%	-15.52%
Free Cash Flow	17.1	22.43	43.37	26.22	14.96
Free Cash Flow Per Share	1.81	2.29	4.48	2.76	1.70
Dividend Per Share	0.740	0.700	0.660	0.640	0.600
Dividend Growth	5.71%	6.06%	3.13%	6.67%	7.14%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	16.03%	31.30%	23.19%	20.63%	18.48%
Profit Margin	7.75%	15.28%	11.16%	9.22%	8.46%
Free Cash Flow Margin	14.56%	18.20%	32.96%	24.28%	14.65%
Effective Tax Rate	32.15%	28.77%	32.03%	35.13%	37.46%
EBITDA	21.88	33.21	29.86	23.3	17.5
EBITDA Margin	18.64%	26.95%	22.69%	21.58%	17.13%
Depreciation & Amortization	8.06	6.36	7.86	7.39	3.19
EBIT	13.83	26.85	22	15.92	14.31
EBIT Margin	11.77%	21.79%	16.72%	14.74%	14.00%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).