Silvercrest Asset Management Group Inc. (SAMG)

SAMG Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	8.06	15.71	15.18	30.79	24.95
Depreciation & Amortization	2.42	4.15	4.01	3.88	3.92
Stock-Based Compensation	1.83	1.92	1.63	1.15	1.43
Other Adjustments	4.02	4.38	6.15	7.68	4.05
Change in Receivables	1.06	-3.09	-0.39	-0.42	0.08
Changes in Accounts Payable	2.14	0.11	0.21	-12.16	5.62
Changes in Accrued Expenses	3.58	2.48	-2.38	-1.96	7.88
Changes in Other Operating Activities	-4.5	-4.06	-3.45	-5.58	-3.64
Operating Cash Flow	18.61	21.59	20.98	23.38	44.28
Operating Cash Flow Growth	-13.82%	2.93%	-10.30%	-47.19%	64.93%
Capital Expenditures	-3.63	-1.7	-3.88	-0.96	-0.91
Investing Cash Flow	-3.63	-1.7	-3.88	-0.96	-0.91
Short-Term Debt Issued	4	-	-	-	-
Net Short-Term Debt Issued (Repaid)	4	-	-	-	-
Issuance of Common Stock	0.05	-	-	-	-
Repurchase of Common Stock	-30.5	-4.63	-5.71	-8.78	-0.51
Net Common Stock Issued (Repurchased)	-30.45	-4.63	-5.71	-8.78	-0.51
Common Dividends Paid	-7.07	-7.4	-7	-6.83	-6.4
Other Financing Activities	-5.97	-9.52	-11.52	-15.13	-13.22
Financing Cash Flow	-39.49	-21.55	-24.22	-30.74	-20.12
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.02	-0.03	-0.01	-0	-
Net Cash Flow	-24.54	-1.69	-7.13	-8.31	23.25
Free Cash Flow	14.98	19.89	17.1	22.43	43.37
Free Cash Flow Growth	-24.71%	16.34%	-23.77%	-48.29%	65.41%
FCF Margin	11.95%	16.09%	14.56%	18.20%	32.96%
Free Cash Flow Per Share	1.70	2.09	1.81	1.54	-
Levered Free Cash Flow	8.9	10.51	3.62	2.05	27.56
Unlevered Free Cash Flow	11.86	22.57	17.5	29.42	50.02

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

SEC Filings: 10-K · 10-Q