Silvercrest Asset Management Group Inc.
Financial ServicesNASDAQ:SAMG · NASDAQ Global Market
-$0.13 today
Vol 0.05M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$125.3M of revenue converted into $2.7M of net income for the selected period. Gross margin is 47.2% and net margin is 2.2%, showing how much revenue survives after costs and taxes. EPS is $0.30, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $125.3M +1.3% | $123.7M +5.3% | $117.4M -4.7% | $123.2M -6.4% | $131.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $83.9M +9.5% | $76.7M +5.6% | $72.6M +1.4% | $71.6M -1.3% | $72.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $41.4M -11.9% | $47.0M +4.9% | $44.8M -13.2% | $51.6M -12.6% | $59.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.0% -5.0pp | 38.0% -0.1pp | 38.1% -3.7pp | 41.9% -3.0pp | 44.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $32.0M +9.2% | $29.4M +13.0% | $26.0M +99.1% | $13.0M -54.3% | $28.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $32.0M +9.2% | $29.4M +13.0% | $26.0M +99.1% | $13.0M -54.3% | $28.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.4M -41.6% | $4.1M +3.3% | $4.0M +3.4% | $3.9M -1.0% | $3.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $13.6M -37.5% | $21.8M -9.0% | $23.9M -44.0% | $42.7M +18.0% | $36.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 10.9% -6.8pp | 17.6% -2.8pp | 20.4% -14.3pp | 34.7% +7.2pp | 27.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $9.3M -47.1% | $17.6M -6.3% | $18.8M -51.2% | $38.6M +26.3% | $30.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.4% -6.8pp | 14.3% -1.8pp | 16.0% -15.3pp | 31.3% +8.1pp | 23.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $775.0K -45.9% | $1.4M +51.4% | $946.0K +3841.7% | $24.0K +242.9% | $7.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $141.0K -2.1% | $144.0K -65.8% | $421.0K +1.2% | $416.0K +8.6% | $383.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $1.7M -34.9% | $2.6M +292.4% | $674.0K +513.5% | -$163.0K -112.1% | $1.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $11.0M -45.5% | $20.3M +4.0% | $19.5M -49.2% | $38.4M +20.5% | $31.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.8% -7.6pp | 16.4% -0.2pp | 16.6% -14.6pp | 31.2% +6.9pp | 24.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.0M -34.5% | $4.6M +5.9% | $4.3M -43.3% | $7.6M +9.9% | $6.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $4.9M -48.8% | $9.5M +4.8% | $9.1M -51.7% | $18.8M +28.1% | $14.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.9% -3.8pp | 7.7% -0.0pp | 7.7% -7.5pp | 15.3% +4.1pp | 11.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -44.0% | $1 +4.2% | $1 -50.0% | $2 +26.3% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -44.0% | $1 +4.2% | $1 -50.0% | $2 +26.3% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $8.8M -7.8% | $9.5M +0.7% | $9.4M -3.7% | $9.8M +1.2% | $9.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $8.8M -7.8% | $9.5M +0.7% | $9.5M -3.6% | $9.8M +1.4% | $9.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SB Financial Group, Inc.
NASDAQ:SBFG
$146.27M
SR Bancorp, Inc. Common stock
NASDAQ:SRBK
$140.96M
Affinity Bancshares, Inc.
NASDAQ:AFBI
$137.26M
Sound Financial Bancorp, Inc.
NASDAQ:SFBC
$103.79M
BCP Investment Corporation
NASDAQ:BCIC
$92.34M
OFS Credit Company, Inc.
NASDAQ:OCCI
$87.36M
PhenixFIN Corporation
NASDAQ:PFX
$82.91M
Pearl Diver Credit Company Inc.
NYSE:PDCC
$64.13M
Kodiak AI, Inc. Warrants
NASDAQ:KDKRW
$58.77M
Pelican Acquisition Corporation Ordinary Shares
PELI
$32.04M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SAMG generate?
Silvercrest Asset Management Group Inc. (SAMG) reported $125.32M of revenue in fiscal 2025.
Is SAMG profitable?
Silvercrest Asset Management Group Inc. (SAMG) reported $4.88M of net income, with a net margin of 3.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.