SAMG
Silvercrest Asset Management Group Inc.
$16.22
+$0.28(+1.76%)
68
Overall
100
Value
36
Tech
--
Quality
Market Cap
$201.58M
Volume
26.68K
52W Range
$13.54 - $19.20
Target Price
$21.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.4M | $3.8M | $91.4M | $98.7M | $102.2M | $108.0M | $131.6M | $123.2M | $117.4M | $123.7M | ||
| Total Revenue | $75.1M | $80.3M | $91.4M | $98.7M | $102.2M | $108.0M | $131.6M | $123.2M | $117.4M | $123.7M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | $62.4M | $72.6M | $71.6M | $72.6M | $76.7M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $75.1M | $80.3M | $91.4M | $98.7M | $102.2M | $45.6M | $59.0M | $51.6M | $117.4M | $47.0M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-58.2M | $-65.6M | $-71.0M | $-77.5M | $83.3M | $85.7M | $101.1M | $13.0M | $98.6M | $106.0M | ||
| Selling, General & Administrative | $15.3M | $16.6M | $16.8M | $19.6M | $23.2M | $23.3M | $28.5M | $13.0M | $26.0M | $29.4M | ||
| General & Administrative Expenses | $15.3M | $16.6M | $16.8M | $19.6M | $23.2M | $23.3M | $28.5M | $13.0M | $26.0M | $29.4M | ||
| Salaries & Wages | $42.9M | $49.0M | $54.1M | $57.9M | $60.0M | $62.4M | $72.6M | $71.6M | $72.6M | $76.7M | ||
| Depreciation & Amortization | $-719.0K | $-737.0K | $-975.0K | $-747.0K | $978.0K | $1.1M | $1.2M | $1.2M | $1.5M | $1.7M | ||
| Depreciation & Amortization | $-719.0K | $-737.0K | $-975.0K | $-747.0K | $978.0K | $1.1M | $1.2M | -- | -- | -- | ||
| Amortization | $-1.6M | $-1.9M | $-1.8M | $-1.7M | $63.8M | $63.8M | $63.8M | $63.8M | $63.8M | $63.8M | ||
| Other Operating Expenses | -- | -- | -- | -- | $6.2M | $6.1M | $6.3M | -- | $98.6M | $106.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $17.0M | $14.6M | $20.4M | $21.2M | $18.9M | $22.3M | $30.5M | $38.6M | $18.8M | $17.6M | ||
| EBITDA | $20.7M | $17.6M | $29.2M | $25.3M | $23.8M | $27.4M | $36.2M | $42.7M | $23.9M | $24.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $261.0K | $228.0K | $112.0K | $62.0K | $8.0K | $563.0K | $383.0K | $416.0K | $421.0K | $144.0K | ||
| Intinc | $72.0K | $61.0K | $47.0K | $274.0K | $169.0K | $13.0K | $7.0K | $24.0K | $946.0K | $1.4M | ||
| Net Non-Operating Interest Income/Expense | $-189.0K | $-167.0K | $-65.0K | $212.0K | $169.0K | $-550.0K | $-376.0K | $-392.0K | $525.0K | $1.3M | ||
| Other Income/Expense | $-1.3M | $-199.0K | $-6.0M | $-1.5M | $-2.0M | $-1.1M | $-1.7M | $229.0K | $-149.0K | $-1.4M | ||
| Other Special Charges | $1.3M | $-105.0K | $5.3M | $-15.0K | $255.0K | $243.0K | $190.0K | $260.0K | $76.0K | $203.0K | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $18.3M | $14.9M | $26.4M | $22.9M | $20.6M | $23.4M | $32.3M | $38.8M | $19.9M | $20.4M | ||
| Pre-Tax Income | $18.1M | $14.7M | $26.3M | $22.8M | $20.6M | $22.9M | $31.9M | $38.4M | $19.5M | $20.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $7.0M | $4.7M | $13.7M | $5.5M | $5.2M | $5.4M | $6.9M | $7.6M | $4.3M | $4.6M | ||
| NET INCOME | ||||||||||||
| Net Income | $5.3M | $5.0M | $5.3M | $9.6M | $8.6M | $10.0M | $14.7M | $18.8M | $9.1M | $9.5M | ||
| Net Income (Continuing Operations) | $5.3M | $5.0M | $5.3M | $9.6M | $8.6M | $10.0M | $14.7M | $30.8M | $15.2M | $15.7M | ||
| Net Income (Discontinued Operations) | $5.3M | $5.0M | $5.3M | $9.6M | $8.6M | $10.0M | $14.7M | $18.8M | $9.1M | $9.5M | ||
| Net Income (Common Stockholders) | $5.3M | $5.0M | $5.3M | $9.6M | $9.1M | $10.0M | $14.7M | $18.8M | $9.1M | $9.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-58.2M | $-65.6M | $-71.0M | $-77.5M | $83.3M | $85.7M | $101.1M | $84.7M | $98.6M | $182.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $7.9M | $8.0M | $8.1M | $8.3M | $8.8M | $9.5M | $9.7M | $9.8M | $9.4M | $9.5M | ||
| Average Shares Outstanding (Diluted) | $7.9M | $8.0M | $8.1M | $8.3M | $8.8M | $9.5M | $9.7M | $9.8M | $9.5M | $9.5M | ||
| Shares Outstanding | $12.5M | $12.9M | $13.2M | $13.5M | $14.4M | $14.4M | $14.5M | $14.1M | $13.9M | $13.6M | ||
| Basic EPS | $0.68 | $0.62 | $0.66 | $1.16 | $0.98 | $1.05 | $1.52 | $1.92 | $0.96 | $1 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $0.98 | $1.05 | $1.52 | $1.92 | $0.96 | $1 | ||
| Diluted EPS | $0.68 | $0.62 | $0.66 | $1.16 | $0.98 | $1.05 | $1.52 | $1.92 | $0.96 | $1 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $0.98 | $1.05 | $1.52 | $1.92 | $0.96 | $1 | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $18.0K | $304.0K | $615.0K | $1.5M | $1.8M | $898.0K | $1.5M | $-31.0K | $73.0K | $1.2M | ||
| Earnings From Equity Interest Net Of Tax | $18.0K | $304.0K | $615.0K | $1.5M | $1.8M | $898.0K | $1.5M | $-31.0K | $73.0K | $1.2M | ||
| Fees | $71.8M | $76.5M | $87.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-5.8M | $-5.0M | $-7.2M | $-7.7M | $-6.8M | $-7.5M | $-10.3M | $-12.0M | $-6.1M | $-6.2M | ||
| Other Gand A | $15.3M | $16.6M | $16.8M | $19.6M | $23.2M | $23.3M | $28.5M | $13.0M | $26.0M | $29.4M | ||
| Rent And Landing Fees | $15.3M | $16.6M | $16.8M | $19.6M | $-106.0K | $-154.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SAMG | $16.22 | +1.8% | 26.68K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Silvercrest Asset Management Group Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW