Silvercrest Asset Management Group Inc. (SAMG)

SAMG Cash Flow 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	10.85	15.71	15.18	30.79	24.95	17.48
Depreciation & Amortization	4.21	4.15	4.01	3.88	3.92	3.97
Stock-Based Compensation	1.75	1.92	1.63	1.15	1.43	0.66
Other Adjustments	3.31	4.38	6.15	7.68	4.05	6.32
Change in Receivables	0	-3.09	-0.39	-0.42	0.08	1.3
Changes in Accounts Payable	1.11	0.11	0.21	-12.16	5.62	0.06
Changes in Accrued Expenses	2.06	2.48	-2.38	-1.96	7.88	1.6
Changes in Other Operating Activities	-3.07	-4.06	-3.45	-5.58	-3.64	-4.53
Operating Cash Flow	20.14	21.59	20.98	23.38	44.28	26.85
Operating Cash Flow Growth	1.16%	2.93%	-10.30%	-47.19%	64.93%	42.99%
Capital Expenditures	-2.04	-1.7	-3.88	-0.96	-0.91	-0.63
Investing Cash Flow	-2.04	-1.7	-3.88	-0.96	-0.91	-0.63
Repurchase of Common Stock	-26.74	-4.63	-5.71	-8.78	-0.51	-
Net Common Stock Issued (Repurchased)	-26.74	-4.63	-5.71	-8.78	-0.51	-
Common Dividends Paid	-7.29	-7.4	-7	-6.83	-6.4	-6.11
Other Financing Activities	-6.02	-9.52	-11.52	-15.13	-13.22	-10.45
Financing Cash Flow	-40.04	-21.55	-24.22	-30.74	-20.12	-16.55
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.04	-0.03	-0.01	-0	-	-
Net Cash Flow	-21.98	-1.69	-7.13	-8.31	23.25	9.67
Free Cash Flow	18.1	19.89	17.1	22.43	43.37	26.22
Free Cash Flow Growth	-9.01%	16.34%	-23.77%	-48.29%	65.41%	75.23%
FCF Margin	14.44%	16.09%	14.56%	18.20%	32.96%	24.28%
Free Cash Flow Per Share	1.45	1.39	1.19	1.54	4.28	2.76
Levered Free Cash Flow	10.5	10.51	3.62	2.05	27.56	10.43
Unlevered Free Cash Flow	19.07	22.57	17.5	29.42	50.02	28

Updated Oct 31, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.

SEC Filings: 10-K · 10-Q