Silvercrest Asset Management Group Inc.SAMG
| Dec 31,
2013 | Dec 31,
2014 | Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | 17 | 11 | 11 | 10 | 13 | 17 | 15 | 17 | 25 | 31 | 15 | 16 |
|---|
| Equity-based compensation | 2 | 1 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 2 | 2 |
|---|
| Depreciation and amortization | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | 4 | 4 | 4 |
|---|
| Deferred income taxes | - | - | - | - | - | 1 | 2 | 2 | 1 | 4 | 2 | 2 |
|---|
| Tax receivable agreement adjustment | - | - | 1 | -0 | 5 | -0 | 0 | 0 | 0 | 0 | -0 | 0 |
|---|
| Non-cash interest on notes receivable from partners | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Non-cash lease expense | - | - | - | - | - | - | - | 3 | 4 | -2 | -4 | -4 |
|---|
| Distributions received from investment funds | - | - | - | - | - | - | 1 | 2 | 1 | 1 | - | 0 |
|---|
| Equity income from investments | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 1 | 2 | -0 | 0 | 1 |
|---|
| Receivables and due from Silvercrest Funds | 3 | 1 | 1 | 1 | 1 | -1 | 4 | -1 | -0 | 0 | 0 | 3 |
|---|
| Prepaid expenses and other assets | 5 | -1 | 1 | 1 | -3 | 3 | 1 | 1 | -0 | 3 | 0 | 0 |
|---|
| Accounts payable and accrued expenses | 1 | -1 | -0 | 1 | -1 | 1 | 1 | 0 | 6 | -12 | 0 | 0 |
|---|
| Accrued compensation | 8 | 5 | 0 | 2 | 4 | 3 | 1 | 2 | 8 | -2 | -2 | 2 |
|---|
| Operating lease liabilities | - | - | - | - | - | - | - | 4 | 4 | 3 | 3 | 4 |
|---|
| Other liabilities | 1 | 0 | -1 | -1 | -0 | -0 | - | 0 | -0 | - | - | - |
|---|
| Interest payable on notes payable | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | -0 | -0 |
|---|
| Net cash provided by operating activities | - | - | - | - | - | 29 | 19 | 27 | 44 | 23 | 21 | 22 |
|---|
| Acquisition of furniture, equipment and leasehold improvements | 0 | 1 | 0 | 1 | 1 | 2 | 4 | 1 | 1 | 1 | 4 | 2 |
|---|
| Net cash used in investing activities | - | - | - | - | - | -2 | -39 | -1 | -1 | -1 | -4 | -2 |
|---|
| Neosho Capital, LLC | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Earn-outs paid related to acquisitions | 0 | 1 | 1 | 1 | 1 | 0 | - | 1 | 3 | 5 | 0 | 0 |
|---|
| Repayments of notes payable | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 4 | 4 | 3 | 4 | 3 |
|---|
| Principal payments on financing leases | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Distributions to partners | 29 | 5 | 6 | 6 | 6 | 7 | 8 | 6 | 7 | 8 | 8 | 7 |
|---|
| Dividends paid on Class A common stock | 1 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 7 |
|---|
| Purchase of shares of Class A common stock of Silvercrest Asset Management Group Inc. | - | - | - | - | - | - | - | - | 1 | 9 | 6 | 5 |
|---|
| Payments from partners on notes receivable | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Net cash used in financing activities | - | - | - | - | - | -12 | 4 | -17 | -20 | -31 | -24 | -22 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | -0 | -0 |
|---|
| Net (decrease) increase in cash and cash equivalents | - | - | - | - | - | 15 | -16 | 10 | 23 | -8 | -7 | -2 |
|---|
| Income taxes | 1 | 5 | 4 | 4 | 2 | 6 | 4 | 3 | 5 | 5 | 2 | 2 |
|---|
| Interest | - | - | - | - | - | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|---|
| Notes Receivable From New Partners Issued For Capital Contribution | - | - | - | - | - | 0 | - | - | 0 | - | - | - |
|---|
| Neosho Capital, LLC | - | - | - | - | - | - | 0 | - | 0 | 0 | 0 | 0 |
|---|
| Cortina Asset Management, LLC | - | - | - | - | - | - | 9 | - | 1 | 1 | - | - |
|---|
| Recognition Of Deferred Tax Assets As Result Of Share Conversion | - | - | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | -1 |
|---|
| Lease Obligation Incurred | - | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Accrued dividends | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
|---|
| Purchase of shares of Class A common stock excise tax accrual | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
|---|