Silvercrest Asset Management Group Inc. Reports Q2 2025 Results
Silvercrest Asset Management (NASDAQ:SAMG) reported Q2 2025 results with total AUM reaching a new high of $36.7 billion, including $23.7 billion in discretionary AUM, representing a 9.7% year-over-year increase. The company reported revenue of $30.7 million and GAAP net income of $3.1 million.
Key financial metrics include Adjusted EBITDA of $5.7 million with an 18.7% margin, and adjusted earnings per share of $0.26 basic and $0.25 diluted. The company completed a $12.0 million stock repurchase program and announced a new $25.0 million buyback program. Additionally, the Board approved a 5% increase in quarterly dividend to $0.21 per Class A share.
While experiencing negative net flows, Silvercrest added $80.0 million in organic new client accounts during Q2 and $0.5 billion in the first half of 2025. The company maintains a strong pipeline and continues strategic investments for future growth.
Silvercrest Asset Management (NASDAQ:SAMG) ha comunicato i risultati del secondo trimestre 2025 con un valore totale degli asset under management (AUM) che ha raggiunto un nuovo massimo di 36,7 miliardi di dollari, di cui 23,7 miliardi in AUM discrezionali, segnando un aumento del 9,7% su base annua. La società ha riportato ricavi per 30,7 milioni di dollari e un utile netto GAAP di 3,1 milioni di dollari.
I principali indicatori finanziari includono un EBITDA rettificato di 5,7 milioni di dollari con un margine del 18,7%, e un utile rettificato per azione di 0,26 dollari base e 0,25 diluito. La società ha completato un programma di riacquisto azionario da 12,0 milioni di dollari e ha annunciato un nuovo programma di buyback da 25,0 milioni di dollari. Inoltre, il Consiglio di Amministrazione ha approvato un aumento del 5% del dividendo trimestrale a 0,21 dollari per azione di Classe A.
Nonostante abbia registrato deflussi netti negativi, Silvercrest ha aggiunto 80,0 milioni di dollari in nuovi conti clienti organici nel secondo trimestre e 0,5 miliardi di dollari nella prima metà del 2025. La società mantiene un solido portafoglio di opportunità e continua a investire strategicamente per la crescita futura.
Silvercrest Asset Management (NASDAQ:SAMG) informó los resultados del segundo trimestre de 2025 con un total de activos bajo gestión (AUM) que alcanzó un nuevo máximo de 36,7 mil millones de dólares, incluyendo 23,7 mil millones en AUM discrecionales, lo que representa un aumento interanual del 9,7%. La compañía reportó ingresos de 30,7 millones de dólares y una ganancia neta GAAP de 3,1 millones de dólares.
Las métricas financieras clave incluyen un EBITDA ajustado de 5,7 millones de dólares con un margen del 18,7%, y ganancias ajustadas por acción de 0,26 dólares básicas y 0,25 diluidas. La compañía completó un programa de recompra de acciones por 12,0 millones de dólares y anunció un nuevo programa de recompra por 25,0 millones de dólares. Además, la Junta aprobó un aumento del 5% en el dividendo trimestral a 0,21 dólares por acción Clase A.
A pesar de experimentar flujos netos negativos, Silvercrest añadió 80,0 millones de dólares en nuevas cuentas de clientes orgánicas durante el segundo trimestre y 0,5 mil millones de dólares en la primera mitad de 2025. La compañía mantiene una sólida cartera de oportunidades y continúa con inversiones estratégicas para el crecimiento futuro.
Silvercrest Asset Management (NASDAQ:SAMG)� 2025� 2분기 실적� 발표하며 � 운용자산(AUM)� 367� 달러� 사상 최고치를 기록했으�, � � 237� 달러� 재량 운용자산으로 전년 대� 9.7% 증가했습니다. 회사� 3,070� 달러� 매출� GAAP 기준 순이� 310� 달러� 보고했습니다.
주요 재무 지표로� 조정 EBITDA가 570� 달러� 18.7%� 마진� 기록했으�, 조정 주당순이익은 기본 0.26달러, 희석 0.25달러입니�. 회사� 1,200� 달러 규모� 자사� 매입 프로그램� 완료했으�, 새로� 2,500� 달러 규모� 자사� 매입 프로그램� 발표했습니다. 또한 이사회는 클래� A 주당 분기 배당금을 5% 인상하여 0.21달러� 결정했습니다.
순유출이 있었음에� 불구하고 Silvercrest� 2분기 동안 8,000� 달러� 신규 유기� 고객 계좌� 추가했으�, 2025� 상반기에� 5� 달러� 기록했습니다. 회사� 강력� 사업 기회� 유지하며 미래 성장� 위한 전략� 투자� 계속하고 있습니다.
Silvercrest Asset Management (NASDAQ:SAMG) a publié ses résultats du deuxième trimestre 2025 avec un total des actifs sous gestion (AUM) atteignant un nouveau sommet de 36,7 milliards de dollars, dont 23,7 milliards en AUM discrétionnaires, soit une augmentation de 9,7 % d’une année sur l’autre. La société a déclaré un chiffre d'affaires de 30,7 millions de dollars et un bénéfice net GAAP de 3,1 millions de dollars.
Les principaux indicateurs financiers comprennent un EBITDA ajusté de 5,7 millions de dollars avec une marge de 18,7 %, ainsi qu’un bénéfice par action ajusté de 0,26 dollar de base et 0,25 dollar dilué. La société a achevé un programme de rachat d’actions de 12,0 millions de dollars et annoncé un nouveau programme de rachat d’actions de 25,0 millions de dollars. De plus, le conseil d’administration a approuvé une augmentation de 5 % du dividende trimestriel à 0,21 dollar par action de classe A.
Malgré des flux nets négatifs, Silvercrest a ajouté 80,0 millions de dollars en nouveaux comptes clients organiques au cours du deuxième trimestre et 0,5 milliard de dollars au premier semestre 2025. La société maintient un solide pipeline et continue ses investissements stratégiques pour une croissance future.
Silvercrest Asset Management (NASDAQ:SAMG) meldete die Ergebnisse für das zweite Quartal 2025 mit einem Gesamtvermögen unter Verwaltung (AUM) von 36,7 Milliarden US-Dollar, einem neuen Höchststand, davon 23,7 Milliarden US-Dollar in diskretionären AUM, was einem Anstieg von 9,7 % im Jahresvergleich entspricht. Das Unternehmen berichtete von Einnahmen in Höhe von 30,7 Millionen US-Dollar und einem GAAP-Nettogewinn von 3,1 Millionen US-Dollar.
Wichtige Finanzkennzahlen umfassen ein bereinigtes EBITDA von 5,7 Millionen US-Dollar mit einer Marge von 18,7 % sowie bereinigte Gewinne je Aktie von 0,26 US-Dollar (basic) und 0,25 US-Dollar (verwässert). Das Unternehmen schloss ein Aktienrückkaufprogramm im Wert von 12,0 Millionen US-Dollar ab und kündigte ein neues Rückkaufprogramm in Höhe von 25,0 Millionen US-Dollar an. Zudem genehmigte der Vorstand eine 5%ige Erhöhung der vierteljährlichen Dividende auf 0,21 US-Dollar je Klasse-A-Aktie.
Obwohl es negative Nettoabflüsse gab, fügte Silvercrest im zweiten Quartal 80,0 Millionen US-Dollar an organischen Neukundenkonten hinzu und 0,5 Milliarden US-Dollar in der ersten Hälfte des Jahres 2025. Das Unternehmen verfügt über eine starke Pipeline und setzt strategische Investitionen für zukünftiges Wachstum fort.
- Total AUM reached new high of $36.7 billion, up 9.9% year-over-year
- Board approved 5% increase in quarterly dividend to $0.21 per share
- Announced new $25.0 million share buyback program
- Added $2.0 billion in organic new client accounts over past four quarters
- Strong balance sheet with $30.0 million in cash and no outstanding debt
- Revenue decreased 1.0% year-over-year to $30.7 million
- Net income margin declined to 10.3% from 14.1% year-over-year
- Adjusted EBITDA decreased to $5.7 million from $7.2 million year-over-year
- Negative net flows in Q2 with $0.4 billion in net client outflows
- Total expenses increased 3.7% year-over-year to $26.6 million
Insights
SAMG reports mixed Q2 results with rising AUM but declining margins; increased dividend signals management confidence despite challenges.
Silvercrest Asset Management Group posted mixed Q2 2025 results with assets under management reaching a record
Despite this AUM growth, quarterly revenue slightly declined by
The firm's profitability metrics showed significant deterioration. Net income margin dropped to
The expense increase was driven by higher compensation costs (
On the capital allocation front, Silvercrest completed a
While net client flows were negative in Q2 (outflows of
The combination of record AUM but declining margins suggests Silvercrest is in an investment phase, sacrificing near-term profitability for long-term growth potential. Management explicitly noted they're investing in talent and strategic initiatives to drive future growth, particularly targeting both institutional and wealth markets.
NEW YORK, July 31, 2025 (GLOBE NEWSWIRE) -- Silvercrest Asset Management Group Inc. (NASDAQ: SAMG) (the “Company� or “Silvercrest�) today reported the results of its operations for the quarter ended June30, 2025.
Business Update
Discretionary assets under management (“AUM�) increased
Discretionary AUM, which drives revenue, now stands at
Barring short-term market volatility, the increase in AUM bodes well for future revenue, as Silvercrest primarily bills quarterly in advance. Silvercrest’s strategic investments continue to promote growth, and our earnings and Adjusted EBITDA1 reflect a concerted effort to invest capital to support our long-term strategic priorities. We remain highly optimistic about securing more significant organic flows over the course of 2025 and 2026, as our investments bear fruit.
Our strategic initiatives highlight Silvercrest in both the institutional and wealth markets. The firm continues to invest in talent across the firm to drive new growth and successfully transition the business toward the next generation. Our new business pipeline remains robust.
As previously discussed, Silvercrest will continue to monitor and adjust our interim compensation ratio to match important investments in the business as long as we have compelling opportunities to grow the firm and build our return on invested capital.
We completed a
We will continue to look for opportunities to return capital to or accrete shareholders, especially as we invest in the business.
On July 30, 2025, the Company’s Board of Directors approved an increase of
Second Quarter 2025 Highlights
- Total AUM of
$36.7 billion , inclusive of discretionary AUM of$23.7 billion and non-discretionary AUM of$13.0 billion , at June30, 2025. - Revenue of
$30.7 million . - U.S. Generally Accepted Accounting Principles (“GAAP�) consolidated net income and net income attributable to Silvercrest of
$3.1 million and$1.9 million , respectively. - Basic and diluted net income per share of
$0.21 . - Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA�)1 of
$5.7 million . - Adjusted net income1 of
$3.3 million . - Adjusted basic and diluted earnings per share1,2 of
$0.26 and$0.25 , respectively.
The table below presents a comparison of certain GAAP and non-GAAP (“Adjusted�) financial measures and AUM.
For the Three Months Ended June30, | For the Six Months Ended June30, | |||||||||||||||
(in thousands except as indicated) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
Revenue | $ | 30,673 | $ | 30,993 | $ | 62,065 | $ | 61,265 | ||||||||
Income before other income (expense), net | $ | 4,041 | $ | 5,309 | $ | 8,878 | $ | 11,213 | ||||||||
Net income | $ | 3,149 | $ | 4,380 | $ | 7,077 | $ | 9,295 | ||||||||
Net income margin | 10.3 | % | 14.1 | % | 11.4 | % | 15.2 | % | ||||||||
Net income attributable to Silvercrest | $ | 1,918 | $ | 2,665 | $ | 4,387 | $ | 5,665 | ||||||||
Net income per basic share | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Net income per diluted share | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Adjusted EBITDA1 | $ | 5,735 | $ | 7,232 | $ | 12,232 | $ | 14,685 | ||||||||
Adjusted EBITDA Margin1 | 18.7 | % | 23.3 | % | 19.7 | % | 24.0 | % | ||||||||
Adjusted net income1 | $ | 3,258 | $ | 4,402 | $ | 7,152 | $ | 9,121 | ||||||||
Adjusted basic earnings per share1, 2 | $ | 0.26 | $ | 0.31 | $ | 0.57 | $ | 0.65 | ||||||||
Adjusted diluted earnings per share1, 2 | $ | 0.25 | $ | 0.30 | $ | 0.54 | $ | 0.63 | ||||||||
Assets under management at period end (billions) | $ | 36.7 | $ | 33.4 | $ | 36.7 | $ | 33.4 | ||||||||
Average assets under management (billions)3 | $ | 36.0 | $ | 34.0 | $ | 36.6 | $ | 33.4 | ||||||||
Discretionary assets under management (billions) | $ | 23.7 | $ | 21.6 | $ | 23.7 | $ | 21.6 |
1 | Adjusted measures are non-GAAP measures and are explained and reconciled to the comparable GAAP measures in Exhibits 2 and 3. |
2 | Adjusted basic and diluted earnings per share measures for the three and six months ended June30, 2025 are based on the number of shares of Class A common stock and Class B common stock outstanding as of June30, 2025. Adjusted diluted earnings per share are further based on the addition of unvested restricted stock units and non-qualified stock options to the extent dilutive at the end of the reporting period. |
3 | We have computed average AUM by averaging AUM at the beginning of the applicable period and AUM at the end of the applicable period. |
AUM at
Silvercrest’s discretionary AUM increased by
Silvercrest’s discretionary assets under management increased by
Second Quarter 2025 vs. Second Quarter 2024
Revenue decreased by
Total expenses increased by
Consolidated net income was
Adjusted EBITDA1 was
Six Months Ended June 30, 2025 vs. Six Months Ended June 30, 2024
Revenue increased by
Total expenses increased by
Consolidated net income was
Adjusted EBITDA1 was
Liquidity and Capital Resources
Cash and cash equivalents were
Silvercrest Asset Management Group Inc.’s total equity was
Non-GAAP Financial Measures
To provide investors with additional insight, promote transparency and allow for a more comprehensive understanding of the information used by management in its financial and operational decision-making, we supplement our consolidated financial statements presented on a basis consistent with GAAP with Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Earnings Per Share, which are non-GAAP financial measures of earnings. These adjustments, and the non-GAAP financial measures that are derived from them, provide supplemental information to analyze our operations between periods and over time. Investors should consider our non-GAAP financial measures in addition to, and not as a substitute for, financial measures prepared in accordance with GAAP.
- EBITDA represents net income before provision for income taxes, interest income, interest expense, depreciation and amortization.
- We define Adjusted EBITDA as EBITDA without giving effect to the Delaware franchise tax, professional fees associated with acquisitions or financing transactions, gains on extinguishment of debt or other obligations related to acquisitions, impairment charges and losses on disposals or abandonment of assets and leaseholds, client reimbursements and fund redemption costs, severance and other similar expenses, but including partner incentive allocations, prior to our initial public offering, as an expense. We believe that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted EBITDA, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring earnings of the Company, taking into account earnings attributable to both Class A and Class B stockholders.
- Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenue. We believe that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted EBITDA Margin, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring profitability of the Company, taking into account profitability attributable to both Class A and Class B stockholders.
- Adjusted Net Income represents recurring net income without giving effect to professional fees associated with acquisitions or financing transactions, losses on forgiveness of notes receivable from our partners, gains on extinguishment of debt or other obligations related to acquisitions, impairment charges and losses on disposals or abandonment of assets and leaseholds, client reimbursements and fund redemption costs, severance and other similar expenses. Furthermore, Adjusted Net Income includes income tax expense assuming a blended corporate rate of
26% . We believe that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted Net Income, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring income of the Company, taking into account income attributable to both Class A and Class B stockholders. - Adjusted Earnings Per Share represents Adjusted Net Income divided by the actual Class A and Class B shares outstanding as of the end of the reporting period for basic Adjusted Earnings Per Share, and to the extent dilutive, we add unvested restricted stock units and non-qualified stock options to the total shares outstanding to compute diluted Adjusted Earnings Per Share. As a result of our structure, which includes a non-controlling interest, we believe that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted Earnings Per Share, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring earnings per share of the Company as a whole as opposed to being limited to our Class A common stock.
Conference Call
The Company will host a conference call on August 1, 2025, at 8:30 am (Eastern Time) to discuss these results. Hosting the call will be Richard R. Hough III, Chief Executive Officer and President, and Scott A. Gerard, Chief Financial Officer. Listeners may access the call by dialing 1-844-836-8743 or for international listeners the call may be accessed by dialing 1-412-317-5723. A live, listen-only webcast will also be available via the investor relations section of . An archived replay of the call will be available after the completion of the live call on the Investor Relations page of the Silvercrest website at .
Forward-Looking Statements
This release contains, and from time to time our management may make, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, each as amended. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and assumptions. These statements are only predictions based on our current expectations and projections about future events. Important factors that could cause actual results, level of activity, performance or achievements to differ materially from those indicated by such forward-looking statements include, but are not limited to: incurrence of net losses; fluctuations in quarterly and annual results; adverse economic or market conditions; our expectations with respect to future levels of assets under management, inflows and outflows; our ability to retain clients; our ability to maintain our fee structure; our particular choices with regard to investment strategies employed; our ability to hire and retain qualified investment professionals; the cost of complying with current and future regulation coupled with the cost of defending ourselves from related investigations or litigation; failure of our operational safeguards against breaches in data security, privacy, conflicts of interest or employee misconduct; our expected tax rate; our expectations with respect to deferred tax assets, adverse economic or market conditions; incurrence of net losses; adverse effects of management focusing on implementation of a growth strategy; failure to develop and maintain the Silvercrest brand; and other factors disclosed under “Risk Factors� in our annual report on Form 10-K for the year ended December 31, 2024, which is accessible on the U.S. Securities and Exchange Commission’s website at . We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.
About Silvercrest
Silvercrest was founded in April 2002 as an independent, employee-owned registered investment adviser. With offices in New York, Boston, Virginia, New Jersey, California and Wisconsin, Silvercrest provides traditional and alternative investment advisory and family office services to wealthy families and select institutional investors.
Silvercrest Asset Management Group Inc.
Contact: Richard Hough
212-649-0601
Exhibit 1
Silvercrest Asset Management Group Inc. Condensed Consolidated Statements of Operations (Unaudited and in thousands, except share and per share amounts or as noted) | ||||||||||||||||
For the Three Months Ended June30, | For the Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue | ||||||||||||||||
Management and advisory fees | $ | 29,515 | $ | 29,900 | $ | 59,783 | $ | 59,065 | ||||||||
Family office services | 1,158 | 1,093 | 2,282 | 2,200 | ||||||||||||
Total revenue | 30,673 | 30,993 | 62,065 | 61,265 | ||||||||||||
Expenses | ||||||||||||||||
Compensation and benefits | 18,805 | 18,493 | 37,686 | 36,162 | ||||||||||||
General and administrative | 7,827 | 7,191 | 15,501 | 13,890 | ||||||||||||
Total expenses | 26,632 | 25,684 | 53,187 | 50,052 | ||||||||||||
Income before other (expense) income, net | 4,041 | 5,309 | 8,878 | 11,213 | ||||||||||||
Other (expense) income, net | ||||||||||||||||
Other (expense) income, net | 20 | 7 | 27 | 15 | ||||||||||||
Interest income | 163 | 289 | 436 | 636 | ||||||||||||
Interest expense | (15 | ) | (29 | ) | (30 | ) | (80 | ) | ||||||||
Total other (expense) income, net | 168 | 267 | 433 | 571 | ||||||||||||
Income before provision for income taxes | 4,209 | 5,576 | 9,311 | 11,784 | ||||||||||||
Provision for income taxes | (1,060 | ) | (1,196 | ) | (2,234 | ) | (2,489 | ) | ||||||||
Net income | 3,149 | 4,380 | 7,077 | 9,295 | ||||||||||||
Less: net income attributable to non-controlling interests | (1,231 | ) | (1,715 | ) | (2,690 | ) | (3,630 | ) | ||||||||
Net income attributable to Silvercrest | $ | 1,918 | $ | 2,665 | $ | 4,387 | $ | 5,665 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Diluted | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 9,095,966 | 9,509,711 | 9,337,530 | 9,494,869 | ||||||||||||
Diluted | 9,124,278 | 9,547,879 | 9,370,217 | 9,531,730 | ||||||||||||
Exhibit 2
Silvercrest Asset Management Group Inc. Reconciliation of GAAP to non-GAAP (“Adjusted�) Adjusted EBITDA Measure (Unaudited and in thousands, except share and per share amounts or as noted) | ||||||||||||||||
Adjusted EBITDA | For the Three Months Ended June30, | For the Six Months Ended June30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Reconciliation of non-GAAP financial measure: | ||||||||||||||||
Net income | $ | 3,149 | $ | 4,380 | $ | 7,077 | $ | 9,295 | ||||||||
Provision for income taxes | 1,060 | 1,196 | 2,234 | 2,489 | ||||||||||||
Delaware Franchise Tax | 50 | 50 | 100 | 100 | ||||||||||||
Interest expense | 15 | 29 | 30 | 80 | ||||||||||||
Interest income | (163 | ) | (289 | ) | (436 | ) | (636 | ) | ||||||||
Depreciation and amortization | 1,079 | 1,058 | 2,118 | 2,077 | ||||||||||||
Equity-based compensation | 401 | 485 | 855 | 839 | ||||||||||||
Other adjustments (A) | 144 | 323 | 254 | 441 | ||||||||||||
Adjusted EBITDA | $ | 5,735 | $ | 7,232 | $ | 12,232 | $ | 14,685 | ||||||||
Adjusted EBITDA Margin | 18.7 | % | 23.3 | % | 19.7 | % | 24.0 | % | ||||||||
(A) Other adjustments consist of the following:
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Severance | $ | � | $ | � | $ | � | $ | 60 | ||||||||
Other (a) | 144 | 323 | 254 | 381 | ||||||||||||
Total other adjustments | $ | 144 | $ | 323 | $ | 254 | $ | 441 | ||||||||
(a) | For the three months ended June30, 2025, represents an ASC 842 rent adjustment of |
Exhibit 3
Silvercrest Asset Management Group Inc. Reconciliation of GAAP to non-GAAP (“Adjusted�) Adjusted Net Income and Adjusted Earnings Per Share Measures (Unaudited and in thousands, except per share amounts or as noted) | ||||||||||||||||
Adjusted Net Income and Adjusted Earnings Per Share | Three Months Ended June30, | Six Months Ended June30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Reconciliation of non-GAAP financial measure: | ||||||||||||||||
Net income | $ | 3,149 | $ | 4,380 | $ | 7,077 | $ | 9,295 | ||||||||
Consolidated GAAP Provision for income taxes | 1,060 | 1,196 | 2,234 | 2,489 | ||||||||||||
Delaware Franchise Tax | 50 | 50 | 100 | 100 | ||||||||||||
Other adjustments (A) | 144 | 323 | 254 | 441 | ||||||||||||
Adjusted earnings before provision for income taxes | 4,403 | 5,949 | 9,665 | 12,325 | ||||||||||||
Adjusted provision for income taxes: | ||||||||||||||||
Adjusted provision for income taxes ( | (1,145 | ) | (1,547 | ) | (2,513 | ) | (3,205 | ) | ||||||||
Adjusted net income | $ | 3,258 | $ | 4,402 | $ | 7,152 | $ | 9,121 | ||||||||
GAAP net income per share (B): | ||||||||||||||||
Basic | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Diluted | $ | 0.21 | $ | 0.28 | $ | 0.47 | $ | 0.60 | ||||||||
Adjusted earnings per share/unit (B): | ||||||||||||||||
Basic | $ | 0.26 | $ | 0.31 | $ | 0.57 | $ | 0.65 | ||||||||
Diluted | $ | 0.25 | $ | 0.30 | $ | 0.54 | $ | 0.63 | ||||||||
Shares/units outstanding: | ||||||||||||||||
Basic Class A shares outstanding | 8,501 | 9,547 | 8,501 | 9,547 | ||||||||||||
Basic Class B shares/units outstanding | 4,127 | 4,443 | 4,127 | 4,443 | ||||||||||||
Total basic shares/units outstanding | 12,628 | 13,990 | 12,628 | 13,990 | ||||||||||||
Diluted Class A shares outstanding (C) | 8,525 | 9,586 | 8,525 | 9,586 | ||||||||||||
Diluted Class B shares/units outstanding (D) | 4,630 | 5,038 | 4,630 | 5,038 | ||||||||||||
Total diluted shares/units outstanding | 13,155 | 14,624 | 13,155 | 14,624 |
(A) | See A in Exhibit 2. | |
(B) | GAAP earnings per share is strictly attributable to Class A stockholders. Adjusted earnings per share takes into account earnings attributable to both Class A and Class B stockholders. | |
(C) | Includes 23,426 and 38,936 unvested restricted stock units at June30, 2025 and 2024, respectively. | |
(D) | Includes 137,100 and 228,118 unvested restricted stock units at June30, 2025 and 2024, respectively, and 366,293 unvested non-qualified options at June30, 2025 and 2024. | |
Exhibit 4
Silvercrest Asset Management Group Inc. Condensed Consolidated Statements of Financial Condition (Unaudited and in thousands) | ||||||||
June30, 2025 | December31, 2024 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 30,041 | $ | 68,611 | ||||
Investments | 164 | 1,354 | ||||||
Receivables, net | 13,129 | 12,225 | ||||||
Due from Silvercrest Funds | 875 | 945 | ||||||
Furniture, equipment and leasehold improvements, net | 7,302 | 7,387 | ||||||
Goodwill | 63,675 | 63,675 | ||||||
Operating lease assets | 15,127 | 16,032 | ||||||
Finance lease assets | 189 | 254 | ||||||
Intangible assets, net | 15,547 | 16,644 | ||||||
Deferred tax asset | 2,737 | 4,220 | ||||||
Prepaid expenses and other assets | 3,925 | 3,085 | ||||||
Total assets | $ | 152,711 | $ | 194,432 | ||||
Liabilities and Equity | ||||||||
Accounts payable and accrued expenses | $ | 3,190 | $ | 1,953 | ||||
Accrued compensation | 17,811 | 39,865 | ||||||
Operating lease liabilities | 21,071 | 22,270 | ||||||
Finance lease liabilities | 197 | 262 | ||||||
Deferred tax and other liabilities | 10,488 | 10,389 | ||||||
Total liabilities | 52,757 | 74,739 | ||||||
Commitments and Contingencies (Note 10) | ||||||||
Equity | ||||||||
Preferred Stock, par value and outstanding | � | � | ||||||
Class A Common Stock, par value and 8,501,241 issued and outstanding, respectively, as of June 30, 2025; 10,450,559 and 9,376,280 issued and outstanding, respectively, as of December 31, 2024 | 108 | 104 | ||||||
Class B Common Stock, par value and 4,373,315 issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 40 | 42 | ||||||
Additional Paid-In Capital | 58,704 | 56,369 | ||||||
Treasury Stock, at cost, 2,300,112 and 1,074,279 shares as of June 30, 2025 and December 31, 2024, respectively | (38,866 | ) | (19,728 | ) | ||||
Accumulated other comprehensive income (loss) | (41 | ) | (43 | ) | ||||
Retained earnings | 44,660 | 43,953 | ||||||
Total Silvercrest Asset Management Group Inc.’s equity | 64,605 | 80,697 | ||||||
Non-controlling interests | 35,349 | 38,996 | ||||||
Total equity | 99,954 | 119,693 | ||||||
Total liabilities and equity | $ | 152,711 | $ | 194,432 |
Exhibit 5
Silvercrest Asset Management Group Inc. Total Assets Under Management (Unaudited and in billions) | ||||||||||||
Total Assets Under Management: | ||||||||||||
Three Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 35.3 | $ | 34.5 | 2.3 | % | ||||||
Gross client inflows | 0.9 | 0.6 | 50.0 | % | ||||||||
Gross client outflows | (1.3 | ) | (1.5 | ) | -13.3 | % | ||||||
Net client flows | (0.4 | ) | (0.9 | ) | 55.6 | % | ||||||
Market appreciation/(depreciation) | 1.8 | (0.2 | ) | NM | ||||||||
Ending assets under management | $ | 36.7 | $ | 33.4 | 9.9 | % |
Six Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 36.5 | $ | 33.3 | 9.6 | % | ||||||
Gross client inflows | 2.3 | 1.7 | 35.3 | % | ||||||||
Gross client outflows | (2.5 | ) | (3.0 | ) | -16.7 | % | ||||||
Net client flows | (0.2 | ) | (1.3 | ) | 84.6 | % | ||||||
Market appreciation | 0.4 | 1.4 | -71.4 | % | ||||||||
Ending assets under management | $ | 36.7 | $ | 33.4 | 9.9 | % |
NM = Not Meaningful
Exhibit 6
Silvercrest Asset Management Group Inc. Discretionary Assets Under Management (Unaudited and in billions) | ||||||||||||
Discretionary Assets Under Management: | ||||||||||||
Three Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 22.7 | $ | 22.7 | 0.0 | % | ||||||
Gross client inflows | 0.6 | 0.6 | 0.0 | % | ||||||||
Gross client outflows | (1.0 | ) | (1.5 | ) | -33.3 | % | ||||||
Net client flows | (0.4 | ) | (0.9 | ) | 55.6 | % | ||||||
Market appreciation/(depreciation) | 1.4 | (0.2 | ) | NM | ||||||||
Ending assets under management | $ | 23.7 | $ | 21.6 | 9.7 | % |
Six Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 23.3 | $ | 21.9 | 6.4 | % | ||||||
Gross client inflows | 1.6 | 1.2 | 33.3 | % | ||||||||
Gross client outflows | (1.7 | ) | (2.5 | ) | -32.0 | % | ||||||
Net client flows | (0.1 | ) | (1.3 | ) | -92.3 | % | ||||||
Market appreciation | 0.5 | 1.0 | -50.0 | % | ||||||||
Ending assets under management | $ | 23.7 | $ | 21.6 | 9.7 | % |
NM = Not Meaningful
Exhibit 7
Silvercrest Asset Management Group Inc. Non-Discretionary Assets Under Management (Unaudited and in billions) | ||||||||||||
Non-Discretionary Assets Under Management: | ||||||||||||
Three Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 12.6 | $ | 11.8 | 6.8 | % | ||||||
Gross client inflows | 0.3 | � | 100.0 | % | ||||||||
Gross client outflows | (0.3 | ) | � | 100.0 | % | |||||||
Net client flows | � | � | 100.0 | % | ||||||||
Market appreciation | 0.4 | � | 100.0 | % | ||||||||
Ending assets under management | $ | 13.0 | $ | 11.8 | 10.2 | % |
Six Months Ended June30, | % Change from June 30, | |||||||||||
2025 | 2024 | 2024 | ||||||||||
Beginning assets under management | $ | 13.2 | $ | 11.4 | 15.8 | % | ||||||
Gross client inflows | 0.7 | 0.5 | 40.0 | % | ||||||||
Gross client outflows | (0.8 | ) | (0.5 | ) | 60.0 | % | ||||||
Net client flows | (0.1 | ) | � | -100.0 | % | |||||||
Market (depreciation)/appreciation | (0.1 | ) | 0.4 | -125.0 | % | |||||||
Ending assets under management | $ | 13.0 | $ | 11.8 | 10.2 | % | ||||||
Exhibit 8
Silvercrest Asset Management Group Inc. Assets Under Management (Unaudited and in billions) | ||||||||
Three Months Ended June30, | ||||||||
2025 | 2024 | |||||||
Total AUM as of March 31, | $ | 35.328 | $ | 34.509 | ||||
Discretionary AUM: | ||||||||
Total Discretionary AUM as of March 31, | $ | 22.655 | $ | 22.681 | ||||
New client accounts/assets (1) | 0.080 | 0.068 | ||||||
Closed accounts (2) | (0.071 | ) | (0.036 | ) | ||||
Net cash inflow/(outflow) (3) | (0.426 | ) | (0.955 | ) | ||||
Non-discretionary to Discretionary AUM (4) | � | � | ||||||
Market appreciation/(depreciation) | 1.430 | (0.112 | ) | |||||
Change to Discretionary AUM | 1.013 | (1.035 | ) | |||||
Total Discretionary AUM at June 30, | 23.668 | 21.646 | ||||||
Change to Non-Discretionary AUM (5) | 0.332 | (0.044 | ) | |||||
Total AUM as of June 30, | $ | 36.673 | $ | 33.430 |
Six Months Ended June30, | ||||||||
2025 | 2024 | |||||||
Total AUM as of January 1, | $ | 36.455 | $ | 33.281 | ||||
Discretionary AUM: | ||||||||
Total Discretionary AUM as of January 1, | $ | 23.319 | $ | 21.885 | ||||
New client accounts/assets (1) | 0.517 | 0.103 | ||||||
Closed accounts (2) | (0.125 | ) | (0.475 | ) | ||||
Net cash inflow/(outflow) (3) | (0.540 | ) | (0.948 | ) | ||||
Non-discretionary to Discretionary AUM (4) | 0.001 | (0.002 | ) | |||||
Market appreciation | 0.497 | 1.083 | ||||||
Change to Discretionary AUM | 0.350 | (0.239 | ) | |||||
Total Discretionary AUM at June 30, | 23.669 | 21.646 | ||||||
Change to Non-Discretionary AUM (5) | (0.132 | ) | 0.388 | |||||
Total AUM as of June 30, | $ | 36.673 | $ | 33.430 |
(1) | Represents new account flows from both new and existing client relationships. |
(2) | Represents closed accounts of existing client relationships and those that terminated. |
(3) | Represents periodic cash flows related to existing accounts. |
(4) | Represents client assets that converted to Discretionary AUM from Non-Discretionary AUM. |
(5) | Represents the net change to Non-Discretionary AUM. |
Exhibit 9
Silvercrest Asset Management Group Inc. Equity Investment Strategy Composite Performance1, 2 As of June30, 2025 (Unaudited) | ||||||||||||||||||||||
PROPRIETARY EQUITY PERFORMANCE 1, 2 | ANNUALIZED PERFORMANCE | |||||||||||||||||||||
INCEPTION | 1-YEAR | 3-YEAR | 5-YEAR | 7-YEAR | INCEPTION | |||||||||||||||||
Large Cap Value Composite | 4/1/02 | 10.1 | 12.6 | 13.4 | 10.7 | 9.6 | ||||||||||||||||
Russell 1000 Value Index | 13.7 | 12.8 | 13.9 | 9.6 | 8.0 | |||||||||||||||||
Small Cap Value Composite | 4/1/02 | -0.1 | 7.4 | 11.9 | 6.0 | 9.7 | ||||||||||||||||
Russell 2000 Value Index | 5.5 | 7.5 | 12.5 | 4.9 | 7.5 | |||||||||||||||||
Smid Cap Value Composite | 10/1/05 | 8.7 | 8.6 | 11.8 | 6.4 | 9.2 | ||||||||||||||||
Russell 2500 Value Index | 10.5 | 10.7 | 14.0 | 6.9 | 7.7 | |||||||||||||||||
Multi Cap Value Composite | 7/1/02 | 11.4 | 11.3 | 12.0 | 8.5 | 9.6 | ||||||||||||||||
Russell 3000 Value Index | 13.3 | 12.5 | 13.9 | 9.3 | 8.4 | |||||||||||||||||
Equity Income Composite | 12/1/03 | 9.6 | 9.9 | 11.4 | 7.7 | 10.7 | ||||||||||||||||
Russell 3000 Value Index | 13.3 | 12.5 | 13.9 | 9.3 | 8.6 | |||||||||||||||||
Focused Value Composite | 9/1/04 | 15.1 | 8.0 | 9.1 | 5.7 | 9.4 | ||||||||||||||||
Russell 3000 Value Index | 13.3 | 12.5 | 13.9 | 9.3 | 8.4 | |||||||||||||||||
Global Value Opportunity Composite | 1/1/20 | 19.5 | 16.2 | 15.3 | � | 11.0 | ||||||||||||||||
MSCI ACWI Value - Net Index | 15.6 | 13.1 | 13.0 | � | 7.8 | |||||||||||||||||
Small Cap Opportunity Composite | 7/1/04 | 3.0 | 11.4 | 11.1 | 7.6 | 10.4 | ||||||||||||||||
Russell 2000 Index | 7.7 | 10.0 | 10.0 | 5.5 | 7.8 | |||||||||||||||||
Small Cap Growth Composite | 7/1/04 | 6.5 | 8.8 | 9.2 | 8.0 | 10.1 | ||||||||||||||||
Russell 2000 Growth Index | 9.7 | 12.4 | 7.4 | 5.7 | 8.3 | |||||||||||||||||
Smid Cap Growth Composite | 1/1/06 | 16.2 | 11.3 | 8.9 | 11.3 | 10.7 | ||||||||||||||||
Russell 2500 Growth Index | 8.8 | 12.1 | 7.5 | 7.5 | 9.2 |
1 | Returns are based upon a time weighted rate of return of various fully discretionary equity portfolios with similar investment objectives, strategies and policies and other relevant criteria managed by Silvercrest Asset Management Group LLC (“SAMG LLC�), a subsidiary of Silvercrest. Performance results are gross of fees and net of commission charges. An investor’s actual return will be reduced by the advisory fees and any other expenses it may incur in the management of the investment advisory account. SAMG LLC’s standard advisory fees are described in Part 2 of its Form ADV. Actual fees and expenses will vary depending on a variety of factors, including the size of a particular account. Returns greater than one year are shown as annualized compounded returns and include gains and accrued income and reinvestment of distributions. Past performance is no guarantee of future results. This piece contains no recommendations to buy or sell securities or a solicitation of an offer to buy or sell securities or investment services or adopt any investment position. This piece is not intended to constitute investment advice and is based upon conditions in place during the period noted. Market and economic views are subject to change without notice and may be untimely when presented here. Readers are advised not to infer or assume that any securities, sectors or markets described were or will be profitable. SAMG LLC is an independent investment advisory and financial services firm created to meet the investment and administrative needs of individuals with substantial assets and select institutional investors. SAMG LLC claims compliance with the Global Investment Performance Standards (GIPS®). |
2 | The market indices used to compare to the performance of Silvercrest’s strategies are as follows: |
The Russell 1000 Index is a capitalization-weighted, unmanaged index that measures the 1000 largest companies in the Russell 3000. The Russell 1000 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 1000 Index companies with lower price-to-book ratios and lower expected growth values. | |
The Russell 2000 Index is a capitalization-weighted, unmanaged index that measures the 2000 smallest companies in the Russell 3000. The Russell 2000 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 2000 Index companies with lower price-to-book ratios and lower expected growth values. | |
The Russell 2500 Index is a capitalization-weighted, unmanaged index that measures the 2500 smallest companies in the Russell 3000. The Russell 2500 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 2000 Index companies with lower price-to-book ratios and lower expected growth values. | |
The Russell 3000 Value Index is a capitalization-weighted, unmanaged index that measures those Russell 3000 Index companies with lower price-to-book ratios and lower forecasted growth. |
