2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $274M | $342M | $368M | $529M | $554M |
Cost of Revenue | $99M | $136M | $122M | $188M | $201M |
Gross Profit | $176M | $205M | $246M | $340M | $352M |
Gross Profit % | 64% | 60% | 67% | 64% | 64% |
R&D Expenses | $0.5 | $0.55 | $0.82 | $0.46 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $127M | $169M | $247M | $187M | $227M |
Dep. & Amort. | $3.3M | $4.1M | $5.5M | $7.4M | $8.2M |
Def. Tax | $7.9M | $7M | $24M | $20M | $17M |
Stock Comp. | $7.2M | $7.1M | $7.4M | $10M | $12M |
Chg. in WC | -$15M | $29M | -$27M | -$24M | -$42M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $50M | $87M | $72M | $112M | $115M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $50M | $87M | $72M | $112M | $115M |
Receivables | $33M | $32M | $54M | $54M | $127M |
Inventory | $1 | $1 | $1 | $185M | $0 |
Year-to-date fiscal 2025, management and advisory fee revenue grew by 18%, and fee-related earnings increased by 21% compared to the prior year period. GAAP EPS was $4.15, and non-GAAP EPS was $3.82. A dividend of $0.49 per share was declared, targeting $1.96 per share for fiscal year 2025.
Total asset footprint increased by 6% year-over-year to $956 billion, with AUM at $135 billion (up 12%) and fee-earning AUM at $71 billion (up 13%). Growth was driven by specialized funds, customized separate accounts, and the Evergreen platform.
Specialized fund revenue increased by 28% year-over-year, driven by a $3.8 billion increase in fee-earning AUM in the Evergreen platform and $2 billion raised in the latest secondary fund. Incentive fees totaled $129 million year-to-date, up 163%.
Equity-based compensation is expected to run at approximately $30 million annually for the next five years, with the full impact reflected in this quarter's results. Management emphasized stability in FRE margins, which stood at 43% year-to-date.
The firm continues to invest in technology partnerships, including a new collaboration with Republic to launch blockchain solutions for retail investors. Evergreen funds saw strong growth, with total AUM reaching nearly $9.5 billion, up 66% in calendar 2024. Management remains focused on long-term growth and profitability despite competitive pressures in the market.