Silvercrest Asset Management Group Inc. (SAMG) [Rocket]

In millions, except per share items	Dec-31-22	Dec-05-22	Dec-31-21	Dec-05-21	Dec-31-20	Dec-05-20	Dec-31-19	Dec-05-19
Revenues	123.2	123.2	131.6	131.6	108.0	108.0	102.2	102.2
Revenue growth	-6.4%	-6.4%	21.9%	21.9%	5.7%	5.7%	3.5%
Cost of goods sold	71.6	71.6	72.6	72.6	62.4	62.4	60.0	60.0
Gross profit	51.6	51.6	59.0	59.0	45.6	45.6	42.1	42.1
Gross margin	41.9%	41.9%	44.9%	44.9%	42.2%	42.2%	41.2%	41.2%
Selling, general and administrative	84.7		101.1		85.7		83.3
General and administrative		13.0		28.5		23.3		23.2
EBITA	40.8	39.1	35.8	32.4	26.2	23.2	24.4	20.6
EBITA margin	33.1%	31.7%	27.2%	24.6%	24.3%	21.5%	23.9%	20.2%
Amortization of intangibles	2.6		2.6		2.7		2.1
EBIT	38.2	39.1	33.2	32.4	23.5	23.2	22.3	20.6
EBIT margin	31.0%	31.7%	25.2%	24.6%	21.7%	21.5%	21.8%	20.2%
Pre-tax income	38.4	38.4	31.9	31.9	22.9	22.9	20.6	20.6
Income taxes	7.6	7.6	6.9	6.9	5.4	5.4	5.2	5.2
Tax rate	19.8%	19.8%	21.7%	21.7%	23.6%	23.6%	25.1%	25.1%
Net income	18.8	30.8	14.7	24.9	10.0	17.5	8.6	15.4
Net margin	15.3%	25.0%	11.2%	19.0%	9.2%	16.2%	8.5%	15.1%

Diluted EPS	$1.92	$3.14	$1.52	$2.57	$1.05	$0.00	$0.98	$0.00
Shares outstanding (diluted)	9.8	9.8	9.7	9.7	9.5	9,510.7	8.8	8,799.6

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.