Silvercrest Asset Management Group Inc
NASDAQ:SAMG
Income Statement
Earnings Waterfall
Silvercrest Asset Management Group Inc
Revenue
|
118.2m
USD
|
Operating Expenses
|
-100.3m
USD
|
Operating Income
|
18m
USD
|
Other Expenses
|
-9.1m
USD
|
Net Income
|
8.9m
USD
|
Income Statement
Silvercrest Asset Management Group Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
63
N/A
|
66
+4%
|
69
+5%
|
70
+1%
|
70
+1%
|
72
+2%
|
74
+3%
|
75
+2%
|
77
+2%
|
78
+1%
|
78
+1%
|
80
+3%
|
83
+3%
|
86
+3%
|
88
+3%
|
91
+4%
|
94
+3%
|
96
+3%
|
98
+2%
|
99
+0%
|
97
-2%
|
96
-1%
|
99
+3%
|
102
+3%
|
108
+6%
|
108
+0%
|
107
-1%
|
108
+1%
|
111
+3%
|
120
+8%
|
126
+5%
|
132
+4%
|
134
+2%
|
133
-1%
|
129
-3%
|
123
-4%
|
119
-3%
|
117
-2%
|
117
+1%
|
117
+0%
|
118
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(49)
|
(53)
|
(55)
|
(54)
|
(55)
|
(55)
|
(58)
|
(58)
|
(61)
|
(62)
|
(63)
|
(66)
|
(67)
|
(68)
|
(70)
|
(71)
|
(73)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(79)
|
(83)
|
(80)
|
(84)
|
(84)
|
(86)
|
(95)
|
(99)
|
(102)
|
(101)
|
(94)
|
(88)
|
(85)
|
(85)
|
(89)
|
(92)
|
(93)
|
(99)
|
(100)
|
|
Selling, General & Administrative |
(49)
|
(53)
|
(55)
|
(54)
|
(55)
|
(55)
|
(58)
|
(58)
|
(61)
|
(62)
|
(63)
|
(66)
|
(67)
|
(68)
|
(70)
|
(71)
|
(73)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(79)
|
(83)
|
(80)
|
(84)
|
(84)
|
(86)
|
(95)
|
(99)
|
(102)
|
(101)
|
(94)
|
(88)
|
(85)
|
(85)
|
(89)
|
(92)
|
(93)
|
(99)
|
(100)
|
|
Operating Income |
15
N/A
|
13
-11%
|
14
+10%
|
15
+7%
|
16
+2%
|
16
+2%
|
16
-1%
|
17
+7%
|
16
-3%
|
15
-7%
|
15
-1%
|
15
-4%
|
16
+8%
|
17
+10%
|
19
+7%
|
20
+10%
|
21
+3%
|
21
+1%
|
21
-1%
|
21
+1%
|
20
-6%
|
19
-5%
|
20
+6%
|
19
-5%
|
27
+45%
|
24
-11%
|
23
-6%
|
22
-3%
|
15
-31%
|
21
+39%
|
25
+15%
|
31
+24%
|
40
+32%
|
45
+11%
|
44
-2%
|
39
-12%
|
30
-23%
|
24
-18%
|
24
-2%
|
19
-21%
|
18
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
|
Total Other Income |
3
|
3
|
3
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
5
|
5
|
5
|
5
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
17
N/A
|
16
-10%
|
17
+8%
|
17
+1%
|
18
+2%
|
19
+8%
|
19
-1%
|
18
-4%
|
18
-3%
|
16
-11%
|
15
-2%
|
15
-4%
|
16
+8%
|
17
+10%
|
19
+8%
|
26
+40%
|
27
+2%
|
27
+1%
|
27
0%
|
23
-16%
|
22
-5%
|
21
-5%
|
22
+5%
|
21
-5%
|
29
+41%
|
26
-11%
|
24
-6%
|
23
-5%
|
16
-30%
|
22
+38%
|
25
+15%
|
32
+26%
|
42
+31%
|
46
+11%
|
45
-2%
|
38
-15%
|
30
-23%
|
24
-18%
|
24
-1%
|
19
-19%
|
19
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(14)
|
(14)
|
(13)
|
(13)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
Income from Continuing Operations |
14
|
11
|
12
|
11
|
11
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
11
|
12
|
13
|
13
|
13
|
14
|
14
|
17
|
16
|
16
|
16
|
15
|
22
|
19
|
18
|
18
|
12
|
17
|
20
|
25
|
33
|
37
|
36
|
31
|
24
|
19
|
19
|
15
|
15
|
|
Income to Minority Interest |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(10)
|
(8)
|
(8)
|
(8)
|
(5)
|
(7)
|
(8)
|
(10)
|
(13)
|
(15)
|
(14)
|
(12)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
|
Net Income (Common) |
9
N/A
|
5
-45%
|
6
+12%
|
5
-15%
|
5
+9%
|
6
+7%
|
6
-1%
|
5
-5%
|
5
-1%
|
4
-15%
|
5
+4%
|
5
+8%
|
5
+8%
|
6
+17%
|
7
+6%
|
5
-21%
|
6
+11%
|
6
+8%
|
7
+5%
|
10
+44%
|
9
-5%
|
9
-5%
|
9
+6%
|
9
-6%
|
12
+45%
|
11
-11%
|
11
-5%
|
10
-5%
|
7
-30%
|
10
+41%
|
11
+17%
|
15
+28%
|
20
+34%
|
22
+12%
|
22
-1%
|
19
-14%
|
14
-23%
|
12
-19%
|
12
-2%
|
9
-21%
|
9
-2%
|
|
EPS (Diluted) |
1.21
N/A
|
0.67
-45%
|
0.74
+10%
|
0.63
-15%
|
0.68
+8%
|
0.72
+6%
|
0.71
-1%
|
0.68
-4%
|
0.66
-3%
|
0.56
-15%
|
0.58
+4%
|
0.62
+7%
|
0.68
+10%
|
0.79
+16%
|
0.83
+5%
|
0.66
-20%
|
0.72
+9%
|
0.77
+7%
|
0.8
+4%
|
1.16
+45%
|
1.06
-9%
|
1
-6%
|
1.02
+2%
|
0.98
-4%
|
1.32
+35%
|
1.16
-12%
|
1.12
-3%
|
1.05
-6%
|
0.73
-30%
|
1.02
+40%
|
1.18
+16%
|
1.52
+29%
|
2.01
+32%
|
2.25
+12%
|
2.22
-1%
|
1.92
-14%
|
1.5
-22%
|
1.24
-17%
|
1.23
-1%
|
0.96
-22%
|
0.94
-2%
|