Silvercrest Asset Management Group Inc. (SAMG)

United States Steel Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	124.45	123.65	117.41	123.22	131.6	107.98
Revenue Growth (YoY)	4.13%	5.32%	-4.71%	-6.37%	21.87%	5.71%
Cost of Revenue	78.19	76.66	72.62	71.61	72.56	62.38
Gross Profit	46.26	46.99	44.79	51.61	59.04	45.6
Selling, General & Admin	30.97	29.35	25.95	25.11	23	21.67
Operating Expenses	30.97	29.35	25.95	25.11	23	21.67
Operating Income	15.29	17.64	18.85	26.5	36.04	23.94
Interest Expense	-0.09	-0.14	-0.42	-0.42	-0.38	-0.56
Interest & Investment Income	1.23	1.43	0.95	0.02	0.01	0.01
Earnings From Equity Investments	1.15	1.15	0.07	-0.03	1.53	0.9
Other Non Operating Income (Expenses)	0.22	0.2	0.08	0.26	0.19	0.24
EBT Excluding Unusual Items	17.8	20.28	19.52	26.34	37.38	24.53
Merger & Restructuring Charges	-	-	-0.01	-0.02	-0.02	-
Other Unusual Items	-	-0.01	-0.02	12.08	-5.5	-1.66
Pretax Income	17.8	20.27	19.49	38.4	31.87	22.87
Income Tax Expense	4.31	4.56	4.31	7.61	6.92	5.39
Earnings From Continuing Operations	13.49	15.71	15.18	30.79	24.95	17.48
Minority Interest in Earnings	-5.23	-6.17	-6.09	-11.97	-10.25	-7.52
Net Income	8.26	9.54	9.09	18.83	14.69	9.96
Net Income to Common	8.26	9.54	9.09	18.83	14.69	9.96
Net Income Growth	-2.51%	4.85%	-51.70%	28.14%	47.52%	15.20%
Shares Outstanding (Basic)	9	9	9	10	10	10
Shares Outstanding (Diluted)	9	10	9	10	10	10
Shares Change (YoY)	-0.15%	0.72%	-3.64%	1.35%	1.89%	8.08%
EPS (Basic)	0.88	1.00	0.96	1.92	1.52	1.05
EPS (Diluted)	0.87	1.00	0.96	1.92	1.52	1.05
EPS Growth	-3.23%	4.17%	-50.00%	26.41%	44.92%	6.95%
Free Cash Flow	-	19.89	17.1	22.43	43.37	26.22
Free Cash Flow Per Share	-	2.09	1.81	2.28	4.48	2.76
Dividend Per Share	0.810	0.790	0.750	-	0.670	0.640
Dividend Growth	5.20%	5.33%	-	-	4.69%	4.92%
Gross Margin	37.17%	38.00%	38.15%	41.88%	44.86%	42.23%
Operating Margin	12.29%	14.27%	16.05%	21.50%	27.38%	22.17%
Profit Margin	6.64%	7.71%	7.75%	15.28%	11.16%	9.22%
Free Cash Flow Margin	-	16.09%	14.56%	18.20%	32.95%	24.28%
EBITDA	19.41	21.79	22.86	30.38	39.96	27.91
EBITDA Margin	15.60%	17.62%	19.47%	24.66%	30.36%	25.84%
D&A For EBITDA	4.12	4.15	4.01	3.88	3.92	3.97
EBIT	15.29	17.64	18.85	26.5	36.04	23.94
EBIT Margin	12.29%	14.27%	16.05%	21.50%	27.38%	22.17%
Effective Tax Rate	24.20%	22.51%	22.11%	19.81%	21.72%	23.58%
Revenue as Reported	124.45	123.65	117.41	123.22	131.6	107.98

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q