Silvercrest asset management group inc. (SAMG)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Revenue
Total revenue

102,152

98,673

91,358

80,262

-

-

-

-

-

Management and advisory fees

-

-

-

-

71,759

65,026

53,465

46,069

-

Management and advisory fees

-

-

-

-

-

-

-

-

37,869

Performance fees and allocations

-

-

-

-

11

221

1,830

714

85

Family office services

-

-

-

-

3,368

4,225

4,756

4,907

4,833

Total revenue

-

-

-

-

75,138

69,472

60,051

51,690

42,787

Expenses
Compensation and benefits

60,038

57,938

54,143

49,009

42,856

40,290

30,322

19,108

17,492

General and administrative

23,241

19,583

16,846

16,617

15,325

13,860

13,197

13,680

10,849

Total expenses

83,279

77,521

70,989

65,626

58,181

54,150

43,519

32,788

28,341

Income before other income (expense), net

18,873

21,152

20,369

14,636

16,957

15,322

16,532

18,902

14,446

Other income (expense), net
Loss on forgiveness of notes receivable

-

-

-

-

-

-

-

-

-34

Other income (expense), net

255

-15

5,346

-105

1,268

876

3,118

123

-210

Interest income

169

274

47

61

72

69

92

145

187

Interest expense

481

62

112

228

261

381

447

304

164

Equity income from investments

1,774

1,477

615

304

18

1,208

21

1,911

950

Total other income (expense), net

1,717

1,674

5,896

32

1,097

1,772

2,784

1,875

729

Income before provision for income taxes

20,590

22,826

26,265

14,668

18,054

17,094

19,316

20,777

15,175

Provision for income taxes

5,178

5,458

13,734

4,686

6,969

6,386

2,148

1,057

566

Net income

15,412

17,368

12,531

9,982

11,085

10,708

17,168

19,720

14,609

Less: net income attributable to non-controlling interests

6,766

7,738

7,194

4,967

5,761

5,933

3,478

-

-

Net income attributable to Silvercrest

8,646

9,630

5,337

5,015

5,324

4,775

13,690

-

14,609

Net income per share:
Basic

0.98

1.16

0.66

0.62

0.68

0.63

1.68

1.87

-

Diluted

0.98

1.16

0.66

0.62

0.68

0.63

1.63

1.84

-

Basic

-

-

-

-

-

-

-

-

1.46

Diluted

-

-

-

-

-

-

-

-

1.40

Weighted average shares outstanding:
Basic

8,797

8,298

8,110

8,031

7,855

7,600

8,145

10,544

-

Diluted

8,799

8,302

8,117

8,038

7,855

7,600

8,374

10,690

-

Basic

-

-

-

-

-

-

-

-

10,004

Diluted

-

-

-

-

-

-

-

-

10,443

Management and Advisory Fees
Total revenue

97,970

94,675

86,542

76,185

-

-

-

-

-

Performance Fees and Allocations
Total revenue

25

25

834

322

-

-

-

-

-

Family Office Services
Total revenue

4,157

3,973

3,982

3,755

-

-

-

-

-