SAMG
Silvercrest Asset Management Group Inc.
Company overview
- Market capitalization
- —
- Employees
- 171
- Latest publication
- 2026-09-29
About Silvercrest Asset Management Group Inc.
Silvercrest Asset Management Group Inc., a wealth management firm, provides financial advisory and related family office services in the United States. The company serves ultra-high net worth individuals and families, as well as their trusts; endowments; foundations; and other institutional investors. It also manages funds of funds and other investment funds. The company was founded in 2002 and is headquartered in New York, New York.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q4 20232023-12-31 · USD | Q2 20202020-06-30 · USD | Q2 20132013-06-30 · USD | Q1 20132013-03-31 · USD | Q4 20122012-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31,406,000USD | 31,959,000USD | 31,295,000USD | 28,542,000USD | 24,021,000USD | 14,472,000USD | 13,685,000USD | 14,144,000USD |
| Cost Of Revenue | 1,126,000USD | 24,545,000USD | 21,714,000USD | 23,721,000USD | 13,367,000USD | 5,925,000USD | 5,201,000USD | 4,693,000USD |
| Gross Profit | 30,280,000USD | 7,414,000USD | 9,581,000USD | 4,821,000USD | 10,654,000USD | 8,547,000USD | 8,484,000USD | 9,451,000USD |
| Selling General Administrative | 9,000,000USD | 8,298,000USD | 8,250,000USD | 5,790,000USD | 9,297,000USD | 2,722,000USD | 2,710,000USD | 5,466,000USD |
| Unclassified Operating Expenses | 20,097,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 29,097,000USD | 8,298,000USD | 8,250,000USD | 5,790,000USD | 9,297,000USD | 2,722,000USD | 2,710,000USD | 5,466,000USD |
| Operating Income | 1,183,000USD | -884,000USD | 1,331,000USD | -969,000USD | 1,357,000USD | 5,825,000USD | 5,774,000USD | 3,985,000USD |
| Interest Income | 78,000USD | 191,000USD | 148,000USD | 525,000USD | 4,000USD | — | — | — |
| Interest Expense | 189,000USD | 96,000USD | 15,000USD | 107,000USD | 134,000USD | 71,000USD | 37,000USD | 45,000USD |
| Net Interest Income | -111,000USD | 95,000USD | 133,000USD | 418,000USD | -130,000USD | — | — | — |
| Income Before Tax | 1,050,000USD | 256,000USD | 1,480,000USD | -433,000USD | 1,235,000USD | 5,805,000USD | 5,793,000USD | 5,909,000USD |
| Income Tax Expense | 517,000USD | 363,000USD | 391,000USD | 209,000USD | 453,000USD | 338,000USD | 329,000USD | 7,509,000USD |
| Tax Provision | 517,000USD | 363,000USD | 391,000USD | 209,000USD | 453,000USD | — | — | — |
| Net Income | 237,000USD | -120,000USD | 618,000USD | -411,000USD | 490,000USD | 5,467,000USD | 5,464,000USD | -1,600,000USD |
| Net Income From Continuing Ops | 533,000USD | -107,000USD | 1,089,000USD | -642,000USD | 782,000USD | 5,467,000USD | 0USD | 0USD |
| Ebit | 1,239,000USD | 352,000USD | 1,495,000USD | -326,000USD | 1,369,000USD | 5,876,000USD | 5,830,000USD | 5,954,000USD |
| Ebitda | 2,365,000USD | -403,000USD | 2,553,000USD | 675,000USD | 2,389,000USD | 6,381,000USD | 6,279,000USD | 6,428,000USD |
| Depreciation And Amortization | 1,126,000USD | -755,000USD | 1,058,000USD | 1,001,000USD | 1,020,000USD | 505,000USD | 449,000USD | 474,000USD |
| Reconciled Depreciation | 1,090,000USD | -755,000USD | 1,058,000USD | 1,001,000USD | 1,020,000USD | 505,000USD | 449,000USD | 474,000USD |
| Total Other Income Expense Net | -133,000USD | 1,140,000USD | 149,000USD | 536,000USD | -122,000USD | -20,000USD | 19,000USD | 1,924,000USD |
| Minority Interest | -296,000USD | -13,000USD | -471,000USD | 231,000USD | 292,000USD | 0USD | 0USD | 0USD |
| Non Operating Income Net Other | — | — | — | — | 12,000USD | 51,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | — | 490,000USD | 5,467,000USD | 5,464,000USD | 5,654,000USD |
| Research Development | — | — | — | — | — | 0USD | 0USD | 0USD |
| Discontinued Operations | — | — | — | — | — | 0USD | 0USD | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20122012-12-31 · USD | FY 20112011-12-31 · USD | FY 20102010-12-31 · USD | FY 20092009-12-31 · USD |
|---|---|---|---|---|
| Total Revenue | 51,690,000USD | 42,787,000USD | 36,831,000USD | 32,534,000USD |
| Cost Of Revenue | 19,108,000USD | 17,492,000USD | 16,528,000USD | — |
| Gross Profit | 32,582,000USD | 25,295,000USD | 20,303,000USD | 32,534,000USD |
| Selling General Administrative | 13,680,000USD | 10,849,000USD | 9,459,000USD | 28,636,000USD |
| Total Operating Expenses | 13,680,000USD | 10,849,000USD | 9,459,000USD | 30,327,000USD |
| Operating Income | 18,902,000USD | 14,446,000USD | 10,844,000USD | 2,207,000USD |
| Interest Expense | 304,000USD | 164,000USD | 241,000USD | 467,000USD |
| Income Before Tax | 20,777,000USD | 15,175,000USD | 11,599,000USD | 7,765,000USD |
| Income Tax Expense | 1,057,000USD | 566,000USD | 657,000USD | -321,000USD |
| Net Income | 19,720,000USD | 14,609,000USD | 10,942,000USD | 8,086,000USD |
| Ebit | 21,081,000USD | 15,339,000USD | 11,840,000USD | 8,232,000USD |
| Ebitda | 22,999,000USD | 16,808,000USD | 13,219,000USD | 9,763,000USD |
| Depreciation And Amortization | 1,918,000USD | 1,469,000USD | 1,379,000USD | 1,531,000USD |
| Total Other Income Expense Net | 1,875,000USD | 729,000USD | 755,000USD | 5,558,000USD |
| Net Income Applicable To Common Shares | 19,720,000USD | 14,609,000USD | — | — |
| Unclassified Operating Expenses | — | — | — | 1,691,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 132,979,000USD | 166,607,000USD | 157,557,000USD | 152,711,000USD | 159,926,000USD | 194,432,000USD | 184,170,000USD | 177,585,000USD |
| Intangible Assets | 13,993,000USD | 14,451,000USD | 14,999,000USD | 15,547,000USD | 16,096,000USD | 16,644,000USD | 17,216,000USD | 17,788,000USD |
| Other Current Assets | -5,587,000USD | — | -486,000USD | 4,102,000USD | — | 248,000USD | 3,733,000USD | -54,333,000USD |
| Total Liab | 52,351,000USD | 81,723,000USD | 64,054,000USD | 52,757,000USD | 43,234,000USD | 74,739,000USD | 61,292,000USD | 54,080,000USD |
| Total Stockholder Equity | 46,921,000USD | 50,274,000USD | 58,885,000USD | 64,604,999USD | 80,042,000USD | 80,697,000USD | 84,577,000USD | 85,324,000USD |
| Common Stock | 148,000USD | 148,000USD | 148,000USD | 148,000USD | 146,000USD | 146,000USD | 147,000USD | 146,000USD |
| Capital Stock | 148,000USD | 148,000USD | 148,000USD | 148,000USD | 146,000USD | 146,000USD | 147,000USD | 146,000USD |
| Retained Earnings | 40,355,000USD | 41,744,000USD | 43,532,000USD | 44,660,000USD | 44,511,000USD | 43,953,000USD | 44,227,000USD | 43,888,000USD |
| Good Will | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD |
| Cash | 11,641,000USD | 44,069,000USD | 36,128,000USD | 30,041,000USD | 36,255,000USD | 68,611,000USD | 58,103,000USD | 49,947,000USD |
| Cash And Short Term Investments | 11,641,000USD | 44,069,000USD | 36,128,000USD | 30,041,000USD | 36,255,000USD | 68,611,000USD | 58,103,000USD | 49,947,000USD |
| Total Current Assets | 15,870,000USD | 55,857,000USD | 49,819,000USD | 47,970,000USD | 49,279,000USD | 81,781,000USD | 75,326,000USD | 62,265,000USD |
| Total Current Liabilities | 5,492,000USD | 4,022,999USD | 3,116,000USD | 24,463,000USD | 2,494,000USD | 1,953,000USD | 30,604,000USD | 23,940,000USD |
| Net Debt | 16,951,000USD | -20,091,000USD | -15,086,000USD | -8,773,000USD | -15,002,000USD | -46,079,000USD | -35,190,000USD | -25,788,000USD |
| Short Term Debt | 5,492,000USD | 4,022,999USD | — | 3,462,000USD | — | — | 1,648,000USD | 3,354,000USD |
| Short Long Term Debt | 10,010,000USD | 4,023,000USD | — | — | — | — | — | — |
| Short Long Term Debt Total | 28,592,000USD | 23,977,999USD | 21,042,000USD | 21,268,000USD | 21,253,000USD | 22,532,000USD | 22,913,000USD | 24,159,000USD |
| Long Term Investments | 2,850,000USD | 1,030,000USD | 153,000USD | 164,000USD | 1,007,000USD | 1,354,000USD | 219,000USD | 219,000USD |
| Net Receivables | 9,816,000USD | 11,788,000USD | 13,691,000USD | 13,827,000USD | 13,024,000USD | 12,922,000USD | 13,490,000USD | 12,318,000USD |
| Property Plant Equipment Net | 34,719,000USD | 37,323,000USD | 22,844,000USD | 22,618,000USD | 22,477,000USD | 23,673,000USD | 23,985,000USD | 25,145,000USD |
| Property Plant Equipment Gross | 40,856,000USD | 41,466,000USD | 40,205,000USD | 39,471,000USD | 38,799,000USD | 39,504,000USD | 39,355,000USD | 40,050,000USD |
| Accumulated Other Comprehensive Income | -99,000USD | -67,000USD | -54,000USD | -40,999USD | -49,000USD | -43,000USD | -19,000USD | -28,000USD |
| Common Stock Shares Outstanding | 7,729,301shares | 8,023,086shares | 8,389,000shares | 9,124,278shares | 9,618,888shares | 9,487,453shares | 9,579,172shares | 9,547,879shares |
| Non Current Assets Total | 117,109,000USD | 110,424,000USD | 107,738,000USD | 104,741,000USD | 110,647,000USD | 112,651,000USD | 108,844,000USD | 115,320,000USD |
| Non Current Liabilities Total | 46,859,000USD | 77,700,000USD | 60,938,000USD | 28,294,000USD | 40,740,000USD | 72,786,000USD | 30,688,000USD | 30,140,000USD |
| Non Currrent Assets Other | 482,000USD | -7,549,000USD | 3,991,000USD | 2,737,000USD | 3,579,000USD | 3,085,000USD | 3,749,000USD | 4,005,000USD |
| Net Working Capital | 8,857,000USD | 47,878,000USD | 46,703,000USD | 40,855,000USD | 46,785,000USD | 79,828,000USD | 70,078,000USD | 59,831,000USD |
| Unclassified Current Assets | -5,587,000USD | — | — | — | — | — | -63,431,000USD | — |
| Unclassified Non Current Assets | 1,390,000USD | -6,055,000USD | 2,076,000USD | -152,711,000USD | 3,813,000USD | 4,220,000USD | — | 4,488,000USD |
| Unclassified Current Liabilities | -10,010,000USD | -4,023,000USD | — | — | -2,494,000USD | -1,953,000USD | — | -3,354,000USD |
| Unclassified Non Current Liabilities | 46,859,000USD | 77,700,000USD | 60,938,000USD | 28,294,000USD | 40,740,000USD | 72,786,000USD | 30,688,000USD | 30,140,000USD |
| Unclassified Equity | 6,369,000USD | 8,301,000USD | 15,111,000USD | 19,689,998USD | 35,288,000USD | 36,495,000USD | 40,075,000USD | 41,172,000USD |
| Other Current Liab | — | — | 3,116,000USD | 17,811,000USD | 2,494,000USD | 1,953,000USD | 27,238,000USD | 21,506,000USD |
| Other Assets | — | — | — | 152,711,000USD | — | — | 860,000USD | -11,299,000USD |
| Accounts Payable | — | — | — | 3,190,000USD | 2,494,000USD | 1,953,000USD | 1,718,000USD | 2,434,000USD |
| Inventory | — | — | — | — | — | — | 63,431,000USD | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | -3,354,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 166,607,000USD | 194,432,000USD | 199,574,000USD | 212,675,000USD | 229,318,000USD | 213,804,000USD | 214,249,000USD | 133,363,000USD |
| Intangible Assets | 14,451,000USD | 16,644,000USD | 18,933,000USD | 21,349,000USD | 23,924,000USD | 26,553,000USD | 29,286,000USD | 9,893,000USD |
| Other Current Assets | 326,000USD | 248,000USD | 4,155,000USD | 4,449,000USD | 2,680,000USD | 3,565,000USD | 3,132,000USD | 2,629,000USD |
| Total Liab | 81,723,000USD | 74,739,000USD | 77,764,000USD | 86,843,000USD | 112,510,000USD | 110,405,000USD | 116,442,000USD | 50,964,000USD |
| Total Stockholder Equity | 50,274,000USD | 80,697,000USD | 82,737,000USD | 84,592,999USD | 80,350,000USD | 70,679,000USD | 65,036,000USD | 56,047,000USD |
| Common Stock | 148,000USD | 146,000USD | 146,000USD | 145,000USD | 144,000USD | 142,000USD | 142,000USD | 133,000USD |
| Capital Stock | 148,000USD | 146,000USD | 146,000USD | 145,000USD | 144,000USD | 142,000USD | 142,000USD | 133,000USD |
| Retained Earnings | 41,744,000USD | 43,953,000USD | 41,851,000USD | 39,761,000USD | 27,782,000USD | 19,498,000USD | 15,648,000USD | 12,330,000USD |
| Good Will | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 63,675,000USD | 25,168,000USD |
| Cash | 44,069,000USD | 68,611,000USD | 70,301,000USD | 77,432,000USD | 85,744,000USD | 62,498,000USD | 52,832,000USD | 69,283,000USD |
| Cash And Short Term Investments | 44,069,000USD | 68,611,000USD | 70,301,000USD | 77,432,000USD | 85,744,000USD | 62,498,000USD | 52,832,000USD | 69,283,000USD |
| Total Current Assets | 56,183,000USD | 81,781,000USD | 84,349,000USD | 91,574,000USD | 97,700,000USD | 75,420,000USD | 63,487,000USD | 78,538,000USD |
| Total Current Liabilities | 4,022,999USD | 1,953,000USD | 39,361,000USD | 41,438,000USD | 61,527,000USD | 51,889,000USD | 34,727,000USD | 2,947,000USD |
| Net Debt | -20,091,000USD | -46,079,000USD | -40,969,000USD | -41,199,000USD | -44,095,000USD | -13,512,000USD | 19,612,000USD | -69,095,000USD |
| Short Term Debt | 4,022,999USD | — | 2,719,000USD | 6,337,000USD | 9,025,000USD | 12,600,000USD | 16,200,000USD | — |
| Short Long Term Debt | 4,023,000USD | — | 2,719,000USD | 6,337,000USD | 9,025,000USD | 12,600,000USD | 16,200,000USD | — |
| Short Long Term Debt Total | 23,977,999USD | 22,532,000USD | 29,332,000USD | 36,233,000USD | 41,649,000USD | 48,986,000USD | 72,444,000USD | 188,000USD |
| Long Term Investments | 1,030,000USD | 1,354,000USD | 219,000USD | 146,000USD | 1,588,000USD | 914,000USD | 1,781,000USD | 1,493,000USD |
| Net Receivables | 11,788,000USD | 12,922,000USD | 9,893,000USD | 9,693,000USD | 9,276,000USD | 9,357,000USD | 10,655,000USD | 9,255,000USD |
| Property Plant Equipment Net | 37,323,000USD | 23,673,000USD | 27,364,000USD | 29,016,000USD | 31,634,000USD | 35,845,000USD | 39,698,000USD | 3,436,000USD |
| Property Plant Equipment Gross | 41,466,000USD | 39,504,000USD | 41,576,000USD | 29,016,000USD | 31,634,000USD | 35,845,000USD | 39,698,000USD | 3,436,000USD |
| Accumulated Other Comprehensive Income | -67,000USD | -43,000USD | -12,000USD | 0USD | 0USD | 0USD | 0USD | -8,298,000USD |
| Common Stock Shares Outstanding | 8,792,647shares | 9,532,525shares | 9,464,339shares | 9,821,441shares | 9,690,309shares | 9,510,720shares | 8,799,643shares | 8,302,768shares |
| Non Current Assets Total | 110,424,000USD | 112,651,000USD | 115,225,000USD | 121,101,000USD | 131,618,000USD | 138,384,000USD | 150,762,000USD | 54,825,000USD |
| Non Current Liabilities Total | 77,700,000USD | 72,786,000USD | 38,403,000USD | 45,405,000USD | 50,983,000USD | 58,516,000USD | 81,715,000USD | 48,017,000USD |
| Non Currrent Assets Other | -7,549,000USD | 3,085,000USD | 5,034,000USD | 6,915,000USD | 10,797,000USD | 11,397,000USD | 3,132,000USD | 2,629,000USD |
| Net Working Capital | 47,878,000USD | 79,828,000USD | 75,676,000USD | 83,533,000USD | 68,855,000USD | 44,780,000USD | 31,892,000USD | 78,220,000USD |
| Unclassified Non Current Assets | -6,055,000USD | 4,220,000USD | — | -10,045,000USD | -360,936,000USD | -52,737,000USD | — | — |
| Unclassified Current Liabilities | -4,023,000USD | -1,953,000USD | -5,438,000USD | -12,674,000USD | -18,050,000USD | -25,200,000USD | -48,215,000USD | -31,470,000USD |
| Unclassified Non Current Liabilities | 77,700,000USD | 72,786,000USD | 38,403,000USD | -2,835,000USD | — | 3,070,000USD | 6,633,000USD | 15,111,000USD |
| Unclassified Equity | 8,301,000USD | 36,495,000USD | 40,606,000USD | 44,541,999USD | 52,280,000USD | 50,897,000USD | 49,104,000USD | 51,749,000USD |
| Other Current Liab | — | 1,953,000USD | 37,459,000USD | 39,900,000USD | 59,670,000USD | 50,251,000USD | 32,015,000USD | 31,470,000USD |
| Other Assets | — | -9,499,000USD | -3,964,000USD | 10,045,000USD | 360,936,000USD | 52,737,000USD | 13,190,000USD | 12,206,000USD |
| Accounts Payable | — | 1,953,000USD | 1,902,000USD | 1,538,000USD | 1,857,000USD | 1,638,000USD | 18,527,000USD | 2,947,000USD |
| Current Deferred Revenue | — | — | -1,903,000USD | -46,144,000USD | -1,857,000USD | -1,638,000USD | -48,174,000USD | — |
| Inventory | — | — | -191,000USD | 1USD | 1,588,000USD | — | 1USD | -2,629,000USD |
| Other Liab | — | — | — | 9,172,000USD | 9,334,000USD | 9,530,000USD | 9,419,000USD | 16,359,000USD |
| Short Term Investments | — | — | — | 146,000USD | 1,588,000USD | — | — | — |
| Non Current Liabilities Other | — | — | — | 39,068,000USD | 41,958,000USD | 45,916,000USD | 49,463,000USD | 9,322,000USD |
| Net Tangible Assets | — | — | — | -431,000USD | -7,249,000USD | -19,549,000USD | -27,925,000USD | 20,986,000USD |
| Unclassified Current Assets | — | — | — | — | -3,176,000USD | — | -3,132,001USD | -2,629,000USD |
| Long Term Debt | — | — | — | — | — | — | 16,200,000USD | — |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 7,225,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 533,000USD | -107,000USD | 1,089,000USD | 3,149,000USD | 3,928,000USD | 2,684,000USD | 7,360,000USD | 2,665,000USD |
| Depreciation | 1,090,000USD | -755,000USD | 1,058,000USD | 1,079,000USD | 1,039,000USD | 1,035,000USD | 1,063,000USD | 1,058,000USD |
| Stock Based Compensation | 515,000USD | 618,000USD | 353,000USD | 401,000USD | 454,000USD | 542,000USD | 535,000USD | 485,000USD |
| Other Non Cash Items | 1,288,000USD | -105,000USD | 89,000USD | 636,000USD | 1,450,000USD | -937,000USD | -2,580,000USD | 2,822,000USD |
| Change To Account Receivables | 1,424,000USD | 1,577,000USD | 313,000USD | -980,000USD | 146,000USD | 523,000USD | -1,375,000USD | 461,000USD |
| Change In Working Capital | -34,200,000USD | 14,769,000USD | 11,402,000USD | 7,989,000USD | -31,880,000USD | 12,562,000USD | 6,172,000USD | 8,367,000USD |
| Total Cash From Operating Activities | -30,725,000USD | 14,873,000USD | 14,599,000USD | 13,849,000USD | -24,714,000USD | 16,407,000USD | 13,290,000USD | 15,981,000USD |
| Capital Expenditures | -583,000USD | -1,951,000USD | -809,000USD | -470,000USD | -402,000USD | -363,000USD | 957,000USD | -354,000USD |
| Free Cash Flow | -31,308,000USD | 12,922,000USD | 13,790,000USD | 13,379,000USD | -25,116,000USD | 16,044,000USD | 14,247,000USD | 15,627,000USD |
| Investments | -1,899,000USD | — | -809,000USD | -470,000USD | -402,000USD | -363,000USD | -380,000USD | -354,000USD |
| Total Cashflows From Investing Activities | -2,482,000USD | -1,951,000USD | -809,000USD | -470,000USD | -402,000USD | -363,000USD | -380,000USD | -354,000USD |
| Net Borrowings | 5,965,000USD | 3,965,000USD | -32,000USD | -33,000USD | -32,000USD | -29,000USD | -28,000USD | — |
| Total Cash From Financing Activities | 811,000USD | -4,967,000USD | -7,691,000USD | -19,601,000USD | -7,234,000USD | -5,512,000USD | -4,763,000USD | -5,332,000USD |
| Dividends Paid | -1,609,000USD | -1,663,000USD | -1,742,000USD | -1,764,000USD | -1,904,000USD | -1,884,000USD | -1,905,000USD | -1,813,000USD |
| Sale Purchase Of Stock | -1,871,000USD | -7,037,000USD | -4,515,000USD | -15,081,000USD | -3,867,000USD | -3,274,000USD | -1,351,000USD | 0USD |
| Change In Cash | -32,428,000USD | 7,942,000USD | 6,086,000USD | -6,214,000USD | -32,356,000USD | 10,508,000USD | 8,156,000USD | 10,289,000USD |
| Begin Period Cash Flow | 44,069,000USD | 36,127,000USD | 30,041,000USD | 36,255,000USD | 68,611,000USD | 58,103,000USD | 49,947,000USD | 39,658,000USD |
| End Period Cash Flow | 11,641,000USD | 44,069,000USD | 36,127,000USD | 30,041,000USD | 36,255,000USD | 68,611,000USD | 58,103,000USD | 49,947,000USD |
| Other Cashflows From Investing Activities | -2,482,000USD | -1,951,000USD | -809,000USD | -470,000USD | -402,000USD | — | -1,337,000USD | — |
| Other Cashflows From Financing Activities | -1,674,000USD | 3,768,000USD | -1,452,000USD | -2,723,000USD | -1,431,000USD | -325,000USD | -1,479,000USD | -1,687,000USD |
| Unclassified Investing Cash Flow | 2,482,000USD | 1,951,000USD | 1,618,000USD | — | — | — | — | — |
| Issuance Of Capital Stock | — | 0USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | -4,000,000USD | — | — | — | — | — | -1,832,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 8,059,000USD | 15,709,000USD | 9,094,000USD | 30,793,000USD | 24,946,000USD | 17,478,000USD | 15,412,000USD | 17,368,000USD |
| Depreciation | 2,421,000USD | 4,146,000USD | 4,014,000USD | 3,883,000USD | 3,923,000USD | 3,968,000USD | 3,191,000USD | 2,432,000USD |
| Stock Based Compensation | 1,826,000USD | 1,916,000USD | 1,627,000USD | 1,149,000USD | 1,426,000USD | 659,000USD | 2,272,000USD | 3,275,000USD |
| Other Non Cash Items | 2,168,000USD | 2,443,000USD | 10,053,000USD | 3,916,000USD | 3,259,000USD | 4,276,000USD | -301,000USD | 2,897,000USD |
| Change To Account Receivables | 1,056,000USD | -3,086,000USD | -389,000USD | -417,000USD | 81,000USD | -186,000USD | -3,647,000USD | 1,275,000USD |
| Change In Working Capital | 2,280,000USD | -4,560,000USD | -6,001,000USD | -20,123,000USD | 9,937,000USD | -1,578,000USD | -3,174,000USD | 2,285,000USD |
| Total Cash From Operating Activities | 18,607,000USD | 21,590,000USD | 20,975,000USD | 23,383,000USD | 44,278,000USD | 26,846,000USD | 18,775,000USD | 28,857,000USD |
| Capital Expenditures | -3,632,000USD | -1,700,000USD | -3,878,000USD | -956,000USD | -908,000USD | -626,000USD | -3,812,000USD | -1,756,000USD |
| Free Cash Flow | 14,975,000USD | 19,890,000USD | 17,097,000USD | 22,427,000USD | 43,370,000USD | 26,220,000USD | 14,963,000USD | 27,101,000USD |
| Total Cashflows From Investing Activities | -3,632,000USD | -1,700,000USD | -3,878,000USD | -956,000USD | -908,000USD | -626,000USD | -39,380,000USD | -1,756,000USD |
| Net Borrowings | 3,868,000USD | -2,820,000USD | -3,717,000USD | -2,528,000USD | -3,372,000USD | -3,300,000USD | 16,491,000USD | 239,000USD |
| Total Cash From Financing Activities | -39,493,000USD | -21,549,000USD | -24,216,000USD | -30,739,000USD | -20,124,000USD | -16,554,000USD | 4,154,000USD | -11,640,000USD |
| Dividends Paid | -7,073,000USD | -7,403,000USD | -6,996,000USD | -6,828,000USD | -6,397,000USD | -6,105,000USD | -5,328,000USD | -4,659,000USD |
| Sale Purchase Of Stock | -30,500,000USD | -4,625,000USD | -5,705,000USD | -8,783,000USD | -512,000USD | 0USD | — | — |
| Issuance Of Capital Stock | 50,000USD | 0USD | 0USD | — | — | — | — | — |
| Change In Cash | -24,542,000USD | -1,690,000USD | -7,131,000USD | -8,312,000USD | 23,246,000USD | 9,666,000USD | -16,451,000USD | 15,461,000USD |
| Begin Period Cash Flow | 68,611,000USD | 70,301,000USD | 77,432,000USD | 85,744,000USD | 62,498,000USD | 52,832,000USD | 69,283,000USD | 53,822,000USD |
| End Period Cash Flow | 44,069,000USD | 68,611,000USD | 70,301,000USD | 77,432,000USD | 85,744,000USD | 62,498,000USD | 52,832,000USD | 69,283,000USD |
| Other Cashflows From Investing Activities | -3,632,000USD | -1,700,000USD | — | -956,000USD | -908,000USD | -626,000USD | -35,568,000USD | -1,756,000USD |
| Other Cashflows From Financing Activities | -5,838,000USD | -6,701,000USD | -7,798,000USD | -12,308,000USD | -9,497,000USD | -6,738,000USD | 11,389,000USD | -6,101,000USD |
| Unclassified Operating Cash Flow | 1,853,000USD | 1,936,000USD | 2,188,000USD | 3,765,000USD | — | 2,043,000USD | 1,375,000USD | — |
| Unclassified Investing Cash Flow | 3,632,000USD | 3,400,000USD | 3,642,000USD | 1,912,000USD | 1,816,000USD | 1,252,000USD | 39,380,000USD | 3,512,000USD |
| Investments | — | -1,700,000USD | -3,642,000USD | -956,000USD | -908,000USD | -626,000USD | -39,380,000USD | -1,756,000USD |
| Change To Inventory | — | — | — | 417,000USD | -81,000USD | -1,296,000USD | 3,647,000USD | — |
| Change To Liabilities | — | — | — | -14,122,000USD | 13,496,000USD | 1,662,000USD | 1,296,000USD | 3,675,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -8,312,000USD | 23,246,000USD | 9,666,000USD | -16,451,000USD | 15,461,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | -18,398,000USD | -1,119,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.