Silvercrest Asset Management Group Inc. Financial Ratios — SAMG

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	1,233.89	11.4	12.05	10.77	11.07	18.32	14.28	14.68	19.46	22.83	10.87	11.67	7.46
Return on Assets (%)	64.55	40.36	17.87	4.76	5.12	4.55	4.65	7.68	4.97	4.65	6.63	8.52	4.41	4.84	2.71
Return on Capital (%)	-64.14	-40.06	377.02	-1.58	-0.43	0.29	-2.49	2.49	1.89	1.87	3.05	4.49	2.13	2.37	1.44
Return on Invested Capital (%)	- -	- -	135.43	12.98	13.13	11.64	11.6	19.55	11.95	11.11	15.37	19.3	9.36	9.31	5.42
Gross Margin (%)	59.12	63.03	49.51	42.01	42.96	38.94	40.74	41.28	41.23	42.23	44.86	41.88	38.15	38	33.01
EBITDA Margin (%)	37.2	40.28	30.77	24.89	25.71	21.55	25.36	23.9	21.6	24.31	26.17	34.45	19.45	17.61	9.37
Operating Margin (%)	33.76	36.57	27.53	22.05	22.57	18.24	22.3	21.44	18.48	20.63	23.19	31.3	16.03	14.26	7.44
Incremental Operating Margin (%)	60.48	50.05	-28.35	-12.84	28.86	-45.3	51.67	10.7	-65.51	58.45	34.89	-95.89	339.99	-19.1	-497.72
Pretax Margin (%)	35.47	40.2	32.17	24.61	24.03	18.28	28.75	23.13	20.16	21.18	24.22	31.16	16.6	16.39	8.82
Profit Margin (%)	34.14	38.15	22.8	6.87	7.09	6.25	5.84	9.76	8.46	9.22	11.16	15.28	7.75	7.71	3.9
Net Income to Common Margin (%)	34.14	38.15	22.8	6.87	7.09	6.25	5.84	9.76	8.46	9.22	11.16	15.28	7.75	7.71	3.9
Effective Tax Rate (%)	3.73	5.09	11.12	37.36	38.6	31.95	52.29	23.91	25.15	23.58	21.72	19.81	22.11	22.51	27.05
Dvd Payout Ratio (%)	- -	- -	3.2	21.98	22.46	25.8	19.75	18.56	24.02	24.42	18.17	15.97	32.89	33.83	62.97
Sustainable Growth Rate (%)	- -	- -	1,194.39	8.9	9.35	7.99	8.89	14.92	10.85	11.09	15.92	19.18	7.29	7.72	2.76

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10	7	11	4	9	5	1	- -	56	49	42	36	29	23	24
ST Debt	5	3	3	- -	5	2	1	- -	16	13	9	6	3	- -	4
LT Debt	5	3	8	4	5	2	1	- -	40	36	33	30	27	23	20
Total Debt/EBITDA	0.6	0.32	0.61	0.24	0.47	0.29	0.06	- -	2.55	1.87	1.21	0.85	1.28	1.03	2.04
Net Debt/EBITDA	0.14	-0.33	-0.86	-1.54	-1.17	-1.88	-2.26	-2.94	-0.93	-1.9	-2.23	-1.67	-2.96	-3.15	-3.41
Total Debt/EBIT	0.67	0.35	0.68	0.27	0.53	0.34	0.07	- -	2.98	2.2	1.36	0.94	1.56	1.28	2.57
Net Debt/EBIT	0.16	-0.36	-0.96	-1.74	-1.33	-2.22	-2.57	-3.28	-1.08	-2.24	-2.51	-1.84	-3.59	-3.89	-4.29
EBITDA to Interest Expense	97.04	68.49	41.33	45.38	74.01	75.88	206.88	380.39	45.87	46.62	89.93	102.03	54.24	151.2	83.3
EBITDA-CapEx/Interest Expense	93.35	67.64	40.72	43.64	72.52	72.71	199.7	352.06	37.95	45.51	87.56	99.73	45.02	139.4	57.55
EBIT to Interest Expense	88.09	62.18	36.98	40.22	64.97	64.19	181.87	341.16	39.24	39.58	79.69	92.7	44.7	122.41	66.13
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	-122.99	-115.28	40.92	42.65	42.36	42.13	41.83	42.03	30.36	33.06	35.04	39.78	41.46	41.5	30.18
Long-Term Debt/Equity (%)	- -	- -	17.24	7.77	7.32	3.76	1.03	- -	40.94	35.19	27.93	23.76	21.85	18.82	23.51
Long-Term Debt/Capital (%)	-10.44	-6.16	13.96	7.21	6.39	3.5	1.01	- -	25.99	23.88	20.59	18.45	17.61	15.84	18.33
Long-Term Debt/Total Assets (%)	10.62	6.32	8.24	4.14	4.17	2.21	0.63	- -	18.69	17.02	14.23	14.06	13.33	11.59	11.98
Total Debt/Equity (%)	-17.28	-10.96	23.47	7.82	14.65	7.52	2.05	- -	57.51	47.38	35.66	28.79	24.08	18.82	28.25
Total Debt/Capital (%)	-20.89	-12.31	19.01	7.25	12.78	7	2.01	- -	36.51	32.15	26.28	22.36	19.41	15.84	22.03
Total Debt/Total Assets (%)	21.25	12.64	11.22	4.16	8.34	4.43	1.26	- -	26.25	22.91	18.16	17.04	14.7	11.59	14.39
Net Debt to Equity	-4.07	11.27	-32.84	-50.27	-36.56	-49.25	-72.58	-84.08	-20.89	-48.26	-65.68	-56.5	-55.48	-57.32	-47.18
Net Debt/Capital (%)	-4.24	10.13	-48.91	-101.07	-57.63	-97.04	-264.66	-528.23	-20.19	-55.51	-105.51	-84	-83.6	-93.2	-61.81
EBITDA	16	21	18	17	19	17	23	24	22	26	34	42	23	22	12
EBITDA-CapEx	15	21	18	17	19	17	22	22	18	26	34	41	19	20	8
Operating Income (Loss)	14	19	17	15	17	15	20	21	19	22	31	39	19	18	9

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.94	3.42	2.84	9.69	7.84	8.44	15.53	23.51	1.52	2.04	2.97	9.63	14.93	35.13	5.31
Current Ratio	2.92	4.38	3.78	11.99	10.17	10.4	18.35	26.65	1.83	2.35	3.29	10.84	17.07	41.87	6.76
Quick Ratio	2.92	4.59	3.68	12.2	10.03	10.48	18.53	26.65	1.83	2.35	3.29	10.84	17.07	41.87	6.76
CFO/Avg Current Liab	7.06	4.68	3.74	3.15	4.42	4.22	7.4	8.94	1	0.82	1.49	1.27	3.29	6.48	3.63
Common Equity/Total Assets	-122.99	-115.28	40.92	42.65	42.36	42.13	41.83	42.03	30.36	33.06	35.04	39.78	41.46	41.5	30.18
Long-Term Debt/Equity (%)	- -	- -	17.24	7.77	7.32	3.76	1.03	- -	40.94	35.19	27.93	23.76	21.85	18.82	23.51
Long-Term Debt/Capital (%)	-10.44	-6.16	13.96	7.21	6.39	3.5	1.01	- -	25.99	23.88	20.59	18.45	17.61	15.84	18.33
Long-Term Debt/Total Assets (%)	10.62	6.32	8.24	4.14	4.17	2.21	0.63	- -	18.69	17.02	14.23	14.06	13.33	11.59	11.98
Total Debt/Equity (%)	-17.28	-10.96	23.47	7.82	14.65	7.52	2.05	- -	57.51	47.38	35.66	28.79	24.08	18.82	28.25
Total Debt/Capital (%)	-20.89	-12.31	19.01	7.25	12.78	7	2.01	- -	36.51	32.15	26.28	22.36	19.41	15.84	22.03
Total Debt/Total Assets (%)	21.25	12.64	11.22	4.16	8.34	4.43	1.26	- -	26.25	22.91	18.16	17.04	14.7	11.59	14.39
CFO/Total Liabilities	15.26	18.38	50.2	43.64	34.88	38.92	65.4	56.62	16.12	24.32	39.35	26.93	26.97	28.89	22.77
CFO/CapEx	25.41	80.76	95.95	30.65	41.86	24.87	36.8	16.43	4.93	42.88	48.76	24.46	5.41	12.7	5.12
Altman's Z-Score	6	5.47	3.66	4.02	3.89	3.92	4.73	4.14	2.43	2.82	3.38	4.38	4.06	4.36	3.94

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	59.72	31.83	31.71	29.7	29.86	23.97	19.34	23.4	24.5	24.65	36.77	35.41	34.13	28.42	25.83
Days Sales Outstanding	6.11	11.47	11.51	12.29	12.22	15.23	18.87	15.6	14.9	14.81	9.93	10.31	10.7	12.84	14.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	8.01	4.3	5.46	8.16	11.71	11.51	13.55	17.96	5.59	6.73	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	45.54	84.79	66.81	44.74	31.18	31.71	26.94	20.33	65.28	54.2	- -	- -	- -	- -	- -
Cash Conversion Cycle	-39.43	-73.33	-55.3	-32.46	-18.96	-16.49	-8.07	-4.73	-50.38	-39.4	9.93	10.31	10.7	12.84	14.13
Inventory to Cash Days	6.11	11.47	11.51	12.29	12.22	15.23	18.87	15.6	14.9	14.81	9.93	10.31	10.7	12.84	14.13
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	128	122	95	106	131	113	117	134	169	179	161	172	118
- Cash & Cash Equivalents	7	13	27	31	32	38	54	69	53	62	86	77	70	69	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	7	11	16	19	23	26	33	33	36	41	39	39	35
+ Total Debt	10	7	11	4	9	5	1	- -	56	49	42	36	29	23	24
Enterprise Value	1	-9	119	104	88	92	101	70	154	153	162	179	159	165	133
Total Capital	-46	-54	59	57	71	71	74	82	154	152	158	162	151	142	109
Total Debt/Capital (%)	-20.89	-12.31	19.01	7.25	12.78	7	2.01	- -	36.51	32.15	26.28	22.36	19.41	15.84	22.03
Total Debt / EV	8.47	-0.75	0.09	0.04	0.1	0.05	0.01	- -	0.37	0.32	0.26	0.2	0.18	0.14	0.18
EV/Sales	0.03	- -	1.99	1.5	1.17	1.15	1.1	0.71	1.5	1.42	1.23	1.46	1.36	1.34	1.06
EV/EBITDA	0.07	- -	6.46	6.02	4.57	5.32	4.35	2.96	6.96	5.84	4.7	4.23	6.97	7.59	11.3
EV/EBIT	0.08	- -	7.22	6.8	5.2	6.29	4.95	3.3	8.14	6.88	5.3	4.65	8.46	9.38	14.23
EV/Cash Flow to Firm	0.07	- -	4.45	5.06	5.38	5.08	3.4	2.41	8.02	5.62	3.63	7.57	7.48	7.62	7.09
EV/Free Cash Flow to Firm	0.07	- -	4.41	4.9	5.25	4.88	3.31	2.28	6.69	5.49	3.56	7.27	6.32	7.07	5.94
Diluted Market Cap	- -	- -	143	119	93	106	130	110	111	132	166	184	161	175	134
Diluted Enterprise Value	2	-7	134	103	87	92	101	67	147	151	159	184	159	168	148
EV per Share	0.24	- -	15.86	13.41	11.04	11.4	12.37	8.19	16.46	15.88	16.4	18.77	16.8	17.63	17.06
TTM Sales	43	52	60	69	75	80	91	99	102	108	132	123	117	124	125
TTM EBITDA	16	21	18	17	19	17	23	24	22	26	34	42	23	22	12
TTM Operating Income	14	19	17	15	17	15	20	21	19	22	31	39	19	18	9
TTM Cash Flow to Firm	16	21	27	21	16	18	30	29	19	27	45	24	21	22	19
TTM Free Cash Flow to Firm	16	21	27	21	17	19	30	31	23	28	45	25	25	23	22

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	5.36	5.66	5.62	5.65	4.29	3.59	4.9	4.81	3.68	7.57	6.47	7.53	6.01
EV/EBIT	0.08	- -	7.22	6.8	5.2	6.29	4.95	3.3	8.14	6.88	5.3	4.65	8.46	9.38	14.23
Enterprise Value	1	-9	119	104	88	92	101	70	154	153	162	179	159	165	133
Low Price	- -	- -	11.25	12.47	10.19	9.84	11.85	12	11.61	6.21	12.75	15.83	14.94	13.93	13.23
EV/Sales	0.03	- -	1.99	1.5	1.17	1.15	1.1	0.71	1.5	1.42	1.23	1.46	1.36	1.34	1.06
EV/EBITDA	0.07	- -	6.46	6.02	4.57	5.32	4.35	2.96	6.96	5.84	4.7	4.23	6.97	7.59	11.3
Price/Earnings	- -	- -	10.14	24.91	17.54	21.06	24.39	11.4	12.8	13.25	11.3	9.76	17.63	18.31	27.23
Price/Earnings Average	- -	- -	8.4	25.75	19.28	19.36	20.84	13.18	13.78	11.12	10.18	9.56	18.94	16.27	28.51
Price/Earnings High	- -	- -	10.71	31.74	23.81	22.18	25.53	15.74	16.33	14.08	11.63	11.8	24.06	19.12	34.13
Price/Earnings Low	- -	- -	6.69	19.85	15.03	15.76	18.01	10.34	11.81	5.93	8.39	8.23	15.49	13.87	23.71
Price/Book Value	- -	- -	3.11	2.86	2.07	2.24	2.66	2.01	1.8	1.9	2.11	2.12	1.95	2.14	2.35
Price/Book Value Average	- -	- -	2.58	2.96	2.28	2.06	2.27	2.32	1.94	1.59	1.9	2.08	2.09	1.9	2.46
Price/Book Value High	- -	- -	3.28	3.64	2.81	2.36	2.79	2.78	2.3	2.02	2.17	2.56	2.66	2.23	2.95
Price/Book Value Low	- -	- -	2.05	2.28	1.78	1.68	1.97	1.82	1.67	0.85	1.57	1.79	1.71	1.62	2.05
Price/Tangible Book Value	- -	- -	14.91	10.72	16.32	12.16	10.58	5.37	-4.2	-6.86	-23.38	-416.32	1,249.17	456.16	-4.24
Price/Tangible Book Value Average	- -	- -	12.34	11.08	17.93	11.18	9.04	6.21	-4.53	-5.75	-21.04	-407.68	1,341.85	405.3	-4.44
Price/Tangible Book Value High	- -	- -	15.74	13.66	22.15	12.81	11.08	7.42	-5.36	-7.29	-24.04	-503.04	1,704.75	476.26	-5.32
Price/Tangible Book Value Low	- -	- -	9.84	8.54	13.98	9.1	7.81	4.87	-3.88	-3.07	-17.36	-351.11	1,097.8	345.53	-3.7
Price/Sales	- -	- -	2.31	1.71	1.24	1.32	1.42	1.11	1.08	1.22	1.26	1.49	1.37	1.41	1.06
Price/Sales Average	- -	- -	1.91	1.77	1.37	1.21	1.22	1.29	1.17	1.03	1.14	1.46	1.47	1.25	1.11
Price/Sales High	- -	- -	2.44	2.18	1.69	1.39	1.49	1.54	1.38	1.3	1.3	1.8	1.86	1.47	1.33
Price/Sales Low	- -	- -	1.53	1.36	1.07	0.98	1.05	1.01	1	0.55	0.94	1.26	1.2	1.07	0.92
Price/Cash Flow	- -	- -	5.26	5.84	5.75	5.87	4.4	3.8	5.89	4.92	3.75	7.86	7.64	8.09	7.15
Price/Cash Flow Average	- -	- -	4.36	6.04	6.32	5.4	3.76	4.4	6.35	4.13	3.38	7.7	8.21	7.19	7.48
Price/Cash Flow High	- -	- -	5.56	7.45	7.81	6.19	4.61	5.25	7.52	5.22	3.86	9.5	10.43	8.44	8.96
Price/Cash Flow Low	- -	- -	3.47	4.66	4.93	4.4	3.25	3.45	5.44	2.2	2.79	6.63	6.72	6.13	6.23
Price/Free Cash Flow Average	- -	- -	4.43	5.85	6.17	5.2	3.66	4.15	5.28	4.03	3.31	7.42	6.95	6.69	6.29
Price/Free Cash Flow High	- -	- -	5.65	7.21	7.62	5.95	4.49	4.96	6.25	5.11	3.79	9.15	8.83	7.86	7.53
Price/Free Cash Flow Low	- -	- -	3.53	4.51	4.81	4.23	3.17	3.25	4.52	2.15	2.73	6.39	5.69	5.7	5.23
EV/Sales Average	0.05	- -	1.62	1.58	1.3	1.04	0.9	0.88	1.59	1.22	1.1	1.43	1.46	1.18	1.1
EV/Sales High	0.05	- -	2.11	2	1.63	1.22	1.18	1.14	1.82	1.5	1.27	1.76	1.86	1.4	1.3
EV/Sales Low	0.05	- -	1.26	1.16	0.99	0.82	0.74	0.6	1.41	0.73	0.9	1.23	1.19	1	0.94
EV/EBITDA Average	0.14	-0.33	5.27	6.34	5.06	4.85	3.55	3.7	7.37	5.02	4.21	4.14	7.5	6.71	11.78
EV/EBITDA High	0.14	-0.33	6.85	8.03	6.33	5.67	4.64	4.78	8.43	6.16	4.84	5.11	9.55	7.94	13.85
EV/EBITDA Low	0.14	-0.33	4.1	4.67	3.87	3.8	2.9	2.51	6.55	3.01	3.43	3.57	6.12	5.67	10
EV/EBIT Average	0.16	-0.36	5.89	7.15	5.76	5.73	4.04	4.13	8.61	5.91	4.75	4.56	9.1	8.29	14.83
EV/EBIT High	0.16	-0.36	7.65	9.06	7.21	6.7	5.28	5.33	9.85	7.26	5.46	5.62	11.58	9.81	17.45
EV/EBIT Low	0.16	-0.36	4.58	5.27	4.4	4.49	3.3	2.8	7.66	3.55	3.87	3.93	7.42	7.01	12.6
Last Price	- -	- -	17.05	15.65	11.89	13.15	16.05	13.23	12.58	13.89	17.17	18.77	17	18.39	15.19
High Price	- -	- -	18	19.94	16.14	13.85	16.8	18.27	16.05	14.76	17.66	22.68	23.2	19.2	19.04
Enterprise Value Average	2	-7	97	110	98	84	82	87	163	132	145	176	171	146	138
Enterprise Value High	2	-7	127	139	122	98	107	113	186	162	167	217	218	173	163
Enterprise Value Low	2	-7	76	81	75	66	67	59	145	79	118	151	140	124	117

Shares Outstanding	5	5	8	8	8	8	8	9	9	10	10	10	9	9	8
Diluted Weighted Avg Shares	11	11	8	8	8	8	8	8	9	10	10	10	9	10	9
Basic Weighted Avg Shares	11	11	8	8	8	8	8	8	9	10	10	10	9	9	9
Revenue per Share	3.91	4.73	7.37	9.14	9.57	9.99	11.26	11.89	11.61	11.36	13.6	12.58	12.45	13.02	14.31
EBITDA per Share	1.46	1.9	2.27	2.27	2.46	2.15	2.86	2.84	2.51	2.76	3.56	4.33	2.42	2.29	1.34
Operating Income per Share	1.32	1.73	2.03	2.02	2.16	1.82	2.51	2.55	2.15	2.34	3.16	3.94	2	1.86	1.07
Basic EPS, GAAP	1.34	1.8	1.68	0.63	0.68	0.62	0.66	1.16	0.98	1.05	1.52	1.92	0.96	1	0.56
Basic EPS from Cont Ops	1.34	1.8	2.11	1.41	1.41	1.24	1.55	2.09	1.75	1.84	2.58	3.14	1.61	1.65	0.92
Diluted EPS, GAAP	1.31	1.77	1.63	0.63	0.68	0.62	0.66	1.16	0.98	1.05	1.52	1.92	0.96	1	0.56
Diluted EPS from Cont Ops	1.31	1.77	2.05	1.41	1.41	1.24	1.54	2.09	1.75	1.84	2.57	3.14	1.6	1.65	0.92
Dividend per Share	- -	- -	0.08	0.48	0.48	0.48	0.48	0.56	0.61	0.64	0.66	0.7	0.74	0.78	0.81
Cash Flow per Share	1.41	1.9	3.24	2.68	2.07	2.24	3.65	3.48	2.13	2.82	4.58	2.39	2.22	2.27	2.13
Free Cash Flow per Basic Share	1.35	1.88	3.21	2.59	2.02	2.15	3.55	3.27	1.7	2.76	4.48	2.29	1.81	2.09	1.71
Cash & Equivalents per Share	1.77	3.22	3.62	4.14	3.95	4.69	6.69	8.13	5.66	6.48	8.69	8.1	7.42	7.32	5.66
Book Value per Share	-11.62	-12.62	5.48	5.47	5.74	5.86	6.03	6.58	6.97	7.32	8.14	8.85	8.73	8.61	6.46
Tangible Book Value per Share	-17.57	-18.52	1.14	1.46	0.73	1.08	1.52	2.46	-2.99	-2.03	-0.73	-0.05	0.01	0.04	-3.58

Silvercrest Asset Management Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)