Biggest changeWe may calculate or present these non-GAAP financial measures differently than other companies who report measures with the same or similar names, and as a result, the non-GAAP measures we report may not be comparable. 90 Summary of Non-GAAP Financial Measures Year Ended December 31, 2024 2023 2022 (in thousands) Revenues Private markets strategies $ 238,546 $ 214,338 $ 197,267 Absolute return strategies 148,408 146,550 159,134 Management fees, net (1) 386,954 360,888 356,401 Administrative fees and other operating income 6,127 4,652 4,121 Fee-Related Revenue 393,081 365,540 360,522 Less: Cash-based employee compensation and benefits, net (2) (147,045) (149,327) (158,875) General, administrative and other, net (1,3) (79,685) (76,271) (73,134) Fee-Related Earnings 166,351 139,942 128,513 Fee-Related Earnings Margin (4) 42 % 38 % 36 % Incentive fees: Performance fees 55,323 15,313 2,623 Carried interest 50,914 49,590 72,544 Incentive fee related compensation and NCI: Cash-based incentive fee related compensation (36,455) (15,628) (11,001) Carried interest compensation, net (5) (29,990) (28,553) (41,868) Carried interest attributable to noncontrolling interests (3,337) (5,095) (8,411) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (6) 6,676 3,103 4,699 Interest income 2,695 2,021 787 Other (income) expense (340) 109 (79) Depreciation 2,007 1,383 1,540 Adjusted EBITDA 213,844 162,185 149,347 Depreciation (2,007) (1,383) (1,540) Interest expense (24,160) (23,745) (23,314) Adjusted Pre-Tax Income 187,677 137,057 124,493 Adjusted income taxes (7) (46,919) (33,853) (30,127) Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 ____________ (1) Excludes fund reimbursement revenue of $14.7 million, $14.6 million and $10.8 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Biggest changeWe may calculate or present these non-GAAP financial measures differently than other companies who report measures with the same or similar names, and as a result, the non-GAAP measures we report may not be comparable. 91 Summary of Non-GAAP Financial Measures Year Ended December 31, 2025 2024 2023 (in thousands) Revenues Private markets strategies (1) $ 252,798 $ 238,546 $ 214,338 Absolute return strategies (1) 155,190 148,408 146,550 Management fees, net 407,988 386,954 360,888 Administrative fees and other operating income 8,271 6,127 4,652 Fee-Related Revenue 416,259 393,081 365,540 Less: Cash-based employee compensation and benefits, net (2) (147,610) (147,045) (149,327) General, administrative and other, net (3) (83,525) (79,685) (76,271) Fee-Related Earnings 185,124 166,351 139,942 Fee-Related Earnings Margin (4) 44 % 42 % 38 % Incentive fees: Performance fees 68,245 55,323 15,313 Carried interest 55,257 50,914 49,590 Incentive fee related compensation and NCI: Cash-based incentive fee related compensation (44,517) (36,455) (15,628) Carried interest compensation, net (5) (31,551) (29,990) (28,553) Carried interest attributable to noncontrolling interests (2,916) (3,337) (5,095) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (6) 8,385 6,676 3,103 Interest income 4,954 2,695 2,021 Other (income) expense (458) (340) 109 Depreciation 3,108 2,007 1,383 Adjusted EBITDA 245,631 213,844 162,185 Depreciation (3,108) (2,007) (1,383) Interest expense (22,789) (24,160) (23,745) Adjusted Pre-Tax Income 219,734 187,677 137,057 Adjusted income taxes (7) (53,394) (46,919) (33,853) Adjusted Net Income $ 166,340 $ 140,758 $ 103,204 ____________ (1) Excludes fund expense reimbursement revenue, net of $16.5 million, $14.7 million and $14.6 million for the years ended December 31, 2025, 2024 and 2023, respectively, and excludes net revenue of noncontrolling interests of $1.3 million in a consolidated subsidiary for the year ended December 31, 2025.
Our Class A common stock and warrants may be repurchased from time to time in open market transactions, in privately negotiated transactions, including with employees or otherwise, pursuant to the requirements of Rule 10b5-1 and Rule 10b-18 of the Exchange Act, as well as to retire (by cash settlement or the payment of tax withholding amounts upon net settlement) equity-based awards granted under our 2020 Incentive Award Plan, as amended and restated (and any successor plan thereto), with the terms and conditions of these repurchases depending on legal requirements, price, market and economic conditions and other factors.
Our Class A common stock may be repurchased from time to time in open market transactions, in privately negotiated transactions, including with employees or otherwise, pursuant to the requirements of Rule 10b5-1 and Rule 10b-18 of the Exchange Act, as well as to retire (by cash settlement or the payment of tax withholding amounts upon net settlement) equity-based awards granted under our 2020 Incentive Award Plan, as amended and restated (and any successor plan thereto), with the terms and conditions of these repurchases depending on legal requirements, price, market and economic conditions and other factors.
Fees paid to a decision maker or service provider are not deemed variable interests in an entity if (i) the fees are compensation for services provided and are commensurate with the level of effort required to provide those services; (ii) the service arrangement includes only terms, conditions, or amounts that are customarily present in arrangements for similar services negotiated at arm’s length; and (iii) the decision maker does not 99 hold other interests in the entity that individually, or in the aggregate, would absorb more than an insignificant amount of the entity’s expected losses or receive more than an insignificant amount of the entity’s expected residual returns.
Fees paid to a decision maker or service provider are not deemed variable interests in an entity if (i) the fees are compensation for services provided and are commensurate with the level of effort required to provide those services; (ii) the service arrangement includes only terms, conditions, or amounts that are customarily present in arrangements for similar services negotiated at arm’s length; and (iii) the decision maker does not hold other interests in the entity that individually, or in the aggregate, would absorb more than an insignificant amount of the entity’s expected losses or receive more than an insignificant amount of the entity’s expected residual returns.
On May 23, 2024, the Company entered into a forward-starting swap agreement to hedge interest rate risk related to payments 97 during the extended maturity of the Term Loan Facility that has an effective date of February 2028, a notional amount of $317.0 million and a fixed rate of 4.17%.
On May 23, 2024, the Company entered into a forward-starting swap agreement to hedge interest rate risk related to payments during the extended maturity of the Term Loan Facility that has an effective date of February 2028, a notional amount of $317.0 million and a fixed rate of 4.17%.
We analyze our tax filing positions in the U.S. federal, state, local and foreign tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in these jurisdictions. If, based on this analysis, we 101 determine that uncertainties in tax positions exist, a liability is established.
We analyze our tax filing positions in the U.S. federal, state, local and foreign tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in these jurisdictions. If, based on this analysis, we determine that uncertainties in tax positions exist, a liability is established.
As a holding company, we are dependent upon the ability of GCMH to make distributions to its members, including us. However, the ability of GCMH to make such distributions is subject to its operating results, cash requirements and financial condition, restrictive covenants in our debt instruments and applicable Delaware law.
As a holding company, we are dependent upon the ability of GCMH to make distributions to its members, including us. However, the ability of GCMH to make such distributions is subject to its operating results, cash requirements and financial condition, restrictive covenants in our debt instruments and applicable 98 Delaware law.
We are not obligated under the terms of the program to repurchase any of our Class A common stock or warrants, the program has no expiration date and we may suspend or terminate the program at any time without prior notice. Any shares of Class A common stock and any warrants repurchased as part of this program will be canceled.
We are not obligated under the terms of the program to repurchase any of our Class A common stock, the program has no expiration date and we may suspend or terminate the program at any time without prior notice. Any shares of Class A common stock repurchased as part of this program will be canceled.
Carried interest can vary materially period to period based on the judgments, market factors and actions of third parties discussed above. Provision for Income Taxes The Company is taxed as a corporation for U.S. federal and state income tax purposes. GCMH is treated as a partnership for U.S. federal income tax purposes.
Carried interest can vary materially period to period based on the judgments, market factors and actions of third parties discussed above. 102 Provision for Income Taxes The Company is taxed as a corporation for U.S. federal and state income tax purposes. GCMH is treated as a partnership for U.S. federal income tax purposes.
Critical Accounting Policies and Estimates We prepare our Consolidated Financial Statements in accordance with GAAP. In applying many of these accounting principles, we are required to make assumptions, estimates or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our Consolidated Financial Statements and accompanying footnotes.
Critical Accounting Policies and Estimates We prepare our Consolidated Financial Statements in accordance with GAAP. In applying many of these accounting principles, we are required to make assumptions, estimates or judgments that affect the reported amounts of assets, liabilities, 100 revenues and expenses in our Consolidated Financial Statements and accompanying footnotes.
This is consistent with how our chief operating decision maker, who is our Chief Executive Officer, allocates resources and assesses performance. 82 Organizational Structure The diagram below depicts our current organizational structure: Note: The diagram depicts a simplified version of our structure and does not include all legal entities in our structure.
This is consistent with how our chief operating decision maker, who is our Chief Executive Officer, allocates resources and assesses performance. Organizational Structure The diagram below depicts our current organizational structure: Note: The diagram depicts a simplified version of our structure and does not include all legal entities in our structure.
General, Administrative and Other General, administrative and other consists primarily of professional fees, travel and related expenses, IT operations, communications and information services, occupancy, fund expenses, depreciation and amortization, and other costs associated with our operations. Net Other Income (Expense) Investment Income Investment income primarily consists of gains and losses arising from our equity method investments.
General, Administrative and Other General, administrative and other consists primarily of professional fees, travel and related expenses, IT operations, communications and information services, occupancy, fund expenses, depreciation and amortization, and other costs associated with our operations. 86 Net Other Income (Expense) Investment Income Investment income primarily consists of gains and losses arising from our equity method investments.
However, if the arrangement has characteristics more akin to the risks and rewards of equity ownership, the arrangement would be accounted for under stock-based compensation guidance. Payments to the employees for partnership interest awards are made by Holdings, Holdings II and Management LLC.
However, if the arrangement has characteristics more akin to the risks and rewards of equity ownership, the arrangement would be accounted for under stock-based compensation guidance. Payments to the employees for partnership interest awards are made 101 by Holdings, Holdings II and Management LLC.
Interest Expense Interest expense includes interest paid and accrued on our outstanding debt, along with the amortization of deferred debt issuance costs incurred from debt issued by us, including the Term Loan Facility and the Revolving Credit Facility (each of 85 which defined below) entered into by us.
Interest Expense Interest expense includes interest paid and accrued on our outstanding debt, along with the amortization of deferred debt issuance costs incurred from debt issued by us, including the Term Loan Facility and the Revolving Credit Facility (each of which defined below) entered into by us.
Transaction-related costs for the year ended December 31, 2024 includes $3.0 million related to a debt amendment and extension expense. Non-core expenses includes New York office relocation costs of $1.9 million and $1.2 million for the year ended December 31, 2024 and 2023, respectively.
Transaction-related costs for the year ended December 31, 2024 includes $3.0 million related to a debt amendment and extension expense. Non-core expenses includes New York office relocation costs of $1.9 million and $1.2 million for the years ended December 31, 2024 and 2023, respectively.
As such, net income (loss) attributable to noncontrolling interests in GCMH is added back in order to reflect the full economics of the underlying business as if GCMH Equityholders converted their interests to shares of Class A common stock.
As such, net income (loss) attributable to noncontrolling interests in GCMH is added back in order to reflect the full economics of the underlying business as if GCMH Equityholders converted 93 their interests to shares of Class A common stock.
See Note 14 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our interest rate derivatives to hedge interest rate risk related to the Company’s outstanding indebtedness. During the year ended December 31, 2024, the Company entered into swap agreements to hedge interest rate risk related to our debt.
See Note 14 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our interest rate derivatives to hedge interest rate risk related to the Company’s outstanding indebtedness. During the year ended December 31, 2025, the Company entered into swap agreements to hedge interest rate risk related to our debt.
The 25.0%, 24.7% and 24.2% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 4.0%, 3.7%, and 3.2%, respectively. 93 Adjusted Net Income Per Share Adjusted net income per share is a non-GAAP measure that is calculated by dividing Adjusted Net Income by adjusted shares outstanding.
The 24.3%, 25.0% and 24.7% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 3.3%, 4.0%, and 3.7%, respectively. Adjusted Net Income Per Share Adjusted Net Income Per Share is a non-GAAP measure that is calculated by dividing Adjusted Net Income by adjusted shares outstanding.
This section of the Annual Report on Form 10-K discusses activity as of and for the years ended December 31, 2024 and 2023. For discussion on activity for the year ended December 31, 2022 and period-over-period analysis on results for the year ended December 31, 2023 to 2022, refer to Part II, “Item 7.
This section of the Annual Report on Form 10-K discusses activity as of and for the years ended December 31, 2025 and 2024. For discussion on activity for the year ended December 31, 2023 and period-over-period analysis on results for the year ended December 31, 2024 to 2023, refer to Part II, “Item 7.
The following table shows a reconciliation of diluted weighted-average shares of Class A common stock outstanding to adjusted shares outstanding used in the computation of adjusted net income per share for the years ended December 31, 2024, 2023 and 2022, respectively.
The following table shows a reconciliation of diluted weighted-average shares of Class A common stock outstanding to adjusted shares outstanding used in the computation of adjusted net income per share for the years ended December 31, 2025, 2024 and 2023, respectively.
Prior to the Transaction, partners of GCMH were taxed on their allocable share of the Partnership’s earnings. Subsequent to the Transaction, GCMH Equityholders, as applicable, are taxed on their share of the Partnership’s earnings; therefore, the Company does not record a provision for federal income taxes on the GCMH Equityholders’ allocable share of the Partnership’s earnings.
Prior to the Transaction, partners of GCMH were taxed on their allocable share of the Partnership’s earnings. Subsequent to the Transaction, GCMH Equityholders, as applicable, are taxed on their share of the Partnership’s earnings; therefore, the Company does not record a provision for U.S. federal income taxes on the GCMH Equityholders’ allocable share of the Partnership’s earnings.
(2) Includes $1.9 million and $1.2 million related to New York office relocation costs for the years ended December 31, 2024 and 2023, respectively. (3) Represents corporate income taxes at a blended statutory effective tax rates of 25.0%, 24.7% and 24.2% applied to Adjusted Pre-Tax Income for the years ended December 31, 2024, 2023 and 2022, respectively.
(2) Includes $1.9 million and $1.2 million related to New York office relocation costs for the years ended December 31, 2024 and 2023, respectively. 94 (3) Represents corporate income taxes at a blended statutory effective tax rates of 24.3%, 25.0% and 24.7% applied to Adjusted Pre-Tax Income for the years ended December 31, 2025, 2024 and 2023, respectively.
Holdings Awards are further described in Note 11 in the Notes to the Consolidated Financial Statements included in Part II, Item 8 of this Annual Report on Form 10-K). These awards do not dilute Class A common stockholders or impact our net cash flows.
Holdings Awards and GCMH Equityholders Awards are further described in Note 11 in the Notes to the Consolidated Financial Statements included in Part II, Item 8 of this Annual Report on Form 10-K. These awards do not dilute Class A common stockholders or impact our net cash flows.
(2) Represents interest to be paid on our debt obligations. The interest payments are calculated using the interest rate of 6.8% on our Term Loan Facility in effect as of December 31, 2024 and exclude the impact of interest rate hedges. (3) Represents general partner capital funding commitments to several of the GCM Funds.
(2) Represents interest to be paid on our debt obligations. The interest payments are calculated using the interest rate of 6.2% on our Term Loan Facility in effect as of December 31, 2025 and exclude the impact of interest rate hedges. (3) Represents general partner capital funding commitments to several of the GCM Funds.
Adjusted Pre-Tax Income represents net income attributable to GCM Grosvenor Inc. including (a) net income (loss) attributable to GCMH, excluding (b) provision for income taxes, (c) changes in fair value of derivatives and warrant liabilities, (d) amortization expense, (e) partnership interest-based and non-cash compensation, (f) equity-based compensation, including cash-settled equity awards (as we view the cash settlement as a separate capital transaction), (g) unrealized investment income, (h) changes in TRA liability and (i) certain other items that we believe are not indicative of our core performance, including charges related to corporate transactions, employee severance, office relocation costs, and loss on extinguishment of debt.
Adjusted Pre-Tax Income represents net income attributable to GCM Grosvenor Inc. including (a) net income (loss) attributable to noncontrolling interest in GCMH, excluding (b) provision (benefit) for income taxes, (c) changes in fair value of warrant liabilities, (d) amortization expense, (e) partnership interest-based and non-cash compensation, (f) equity-based compensation, including cash-settled equity awards (as we view the cash settlement as a separate capital transaction), (g) unrealized investment income, (h) changes in tax receivable agreement liability and (i) certain other items that we believe are not indicative of our core performance, including charges related to completed and corporate transactions, employee severance, office relocation costs, and loss on extinguishment of debt.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024. Overview We are a leading alternative asset management solutions provider that invests across all major alternative investment strategies.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on February 20, 2025. Overview We are a leading alternative asset management solutions provider that invests across all major alternative investment strategies.
We expect that the payments we are required to make under the Tax Receivable Agreement could be substantial. Based on current projections, we anticipate having sufficient taxable income to utilize these tax attributes and receive corresponding tax deductions in future periods. As of December 31, 2024, the Tax Receivable Agreement results in a liability of $51 million.
We expect that the payments we are required to make under the Tax Receivable Agreement could be substantial. Based on current projections, we anticipate having sufficient taxable income to utilize these tax attributes and receive corresponding tax deductions in future periods. As of December 31, 2025, the Tax Receivable Agreement results in a liability of $55 million.
Absent an event of default under the Credit Agreement governing the terms of the Term Loan Facility, GCMH may make unlimited distributions when the Total Leverage Ratio (as defined in the Credit Agreement) is below stated thresholds. As of December 31, 2024, the Total Leverage Ratio was below 3.00x and the Company was in compliance with all financial covenants.
Absent an event of default under the Credit Agreement governing the terms of the Term Loan Facility, GCMH may make unlimited distributions when the Total Leverage Ratio (as defined in the Credit Agreement) is below stated thresholds. As of December 31, 2025, the Total Leverage Ratio was below 3.75x and the Company was in compliance with all financial covenants.
In the event that a client redeems from one of the GCM Funds prior to the end of a measurement period, any accrued performance fee is ordinarily due and payable by such redeeming client as of the redemption date. For the year ended December 31, 2024, the Company recorded $55 million of performance fees.
In the event that a client redeems from one of the GCM Funds prior to the end of a measurement period, any accrued performance fee is ordinarily due and payable by such redeeming client as of the redemption date. For the year ended December 31, 2025, the Company recorded $68 million of performance fees.
Profits and losses, other than partnership interest-based compensation, are allocated to the noncontrolling interests in GCMH in proportion to their relative ownership interests regardless of their basis. 86 Results of Operations The following is a discussion of our consolidated results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023 .
Profits and losses, other than partnership interest-based compensation, are allocated to the noncontrolling interests in GCMH in proportion to their relative ownership interests regardless of their basis. 87 Results of Operations The following is a discussion of our consolidated results of operations for the year ended December 31, 2025 as compared to the year ended December 31, 2024 .
Accordingly, the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period is deferred at each reporting period. For the year ended December 31, 2024, the Company recorded $51 million of carried interest.
Accordingly, the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period is deferred at each reporting period. For the year ended December 31, 2025, the Company recorded $55 million of carried interest.
Any such expense previously recorded is reversed if the target amount is canceled or forfeited or if the required service period is not provided. For the year ended December 31, 2024, the Company recorded approximately $72 million of partnership interest-based compensation.
Any such expense previously recorded is reversed if the target amount is canceled or forfeited or if the required service period is not provided. For the year ended December 31, 2025, the Company recorded approximately $46 million of partnership interest-based compensation.
Items considered in this analysis include the ability to carry back losses, the reversal of temporary differences, tax planning strategies and expectations of future earnings. As of December 31, 2024, the Company has $51 million of net deferred tax assets.
Items considered in this analysis include the ability to carry back losses, the reversal of temporary differences, tax planning strategies and expectations of future earnings. As of December 31, 2025, the Company has $56 million of net deferred tax assets.
We recognize interest and penalties related to unrecognized tax benefits, if any, within provision for income taxes in the Consolidated Statements of Income (Loss). Accrued interest and penalties, if any, would be included within accrued expenses and other liabilities in the Consolidated Statements of Financial Condition. As of December 31, 2024, the Company has $1 million in uncertain tax positions.
We recognize interest and penalties related to unrecognized tax benefits, if any, within provision for income taxes in the Consolidated Statements of Income (Loss). Accrued interest and penalties, if any, would be included within accrued expenses and other liabilities in the Consolidated Statements of Financial Condition. As of December 31, 2025, the Company has $0.5 million in uncertain tax positions.
The overall decrease was primarily driven by decreases in partnership interest-based compensation and cash-based employee compensation and benefits, partially offset by an increase in cash-based incentive fee related compensation.
The overall decrease was primarily driven by decreases in partnership interest-based compensation, partially offset by an increase in cash-based incentive fee related compensation.
Also excludes completed and contemplated corporate transaction-related costs of $6.1 million, $6.4 million and $2.1 million for the years ended December 31, 2024, 2023 and 2022, respectively, and non-core expenses of $2.5 million, $2.2 million and $0.6 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Also excludes completed and contemplated corporate transaction-related costs of $1.8 million, $6.1 million and $6.4 million for the years ended December 31, 2025, 2024 and 2023, respectively, and non-core expenses of $1.6 million, $2.5 million and $2.2 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Management fees will be charged on the remaining approximately $5.2 billion of CNYFPAUM as such capital is invested, which will depend on a number of factors, including the availability of eligible investment opportunities.
Management fees will be charged on the remaining approximately $8.3 billion of CNYFPAUM as such capital is invested, which will depend on a number of factors, including the availability of eligible investment opportunities.
Approximate ownership percentages are as of February 14, 2025. 1 Mr. Sacks, the chairman of our board of directors and our Chief Executive Officer, ultimately owns and controls GCM V. The address for Mr.
Approximate ownership percentages are as of February 16, 2026. 1 Mr. Sacks, the chairman of our board of directors and our Chief Executive Officer, ultimately owns and controls GCM V. The address for Mr.
Stock Repurchase Plan On August 6, 2021, GCMG’s Board of Directors authorized a stock repurchase plan which may be used to repurchase our outstanding Class A common stock and warrants to purchase Class A common stock.
Stock Repurchase Plan On August 6, 2021, GCMG’s Board of Directors authorized a stock repurchase plan which may be used to repurchase our outstanding Class A common stock and, until November 17, 2025, warrants to purchase Class A common stock.
Net Other Income (Expense) Investment income increased to $15.6 million for the year ended December 31, 2024 compared to investment income of $11.6 million for th e year ended December 31, 2023 , primarily due to the change in value of private and public market investments.
Net Other Income (Expense) Investment income increased to $16.3 million for the year ended December 31, 2025 compared to investment income of $15.6 million for th e year ended December 31, 2024 , primarily due to the change in value of private and public market investments.
Adjusted Net Income represents Adjusted Pre-Tax Income fully taxed at each period’s blended statutory tax rate. Adjusted EBITDA represents Adjusted Net Income excluding (a) adjusted income taxes, (b) depreciation and amortization expense and (c) interest expense on our outstanding debt.
Adjusted Net Income represents Adjusted Pre-Tax Income fully taxed at each period's blended statutory tax rate. Adjusted EBITDA is a non-GAAP measure which represents Adjusted Net Income excluding (a) adjusted income taxes, (b) depreciation and amortization expense and (c) interest expense on our outstanding debt.
Assets under management that are subject to performance fees, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $13.8 billion as of December 31, 2024.
Assets under management that are subject to performance fees, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $15.1 billion as of December 31, 2025.
We expect that our cash flow from operations, current cash and cash equivalents and available borrowing capacity under our Revolving Credit Facility will be sufficient to fund our operations and planned capital expenditures and to service our debt obligations for the next twelve months and the foreseeable future.
We expect that our cash flow from operations, current cash and cash equivalents, available borrowing capacity under our Revolving Credit Facility, and potential proceeds from the ATM 96 equity sales program will be sufficient to fund our operations and planned capital expenditures and to service our debt obligations for the next twelve months and the foreseeable future.
As of December 31, 2024, GCMH had borrowings of $435.8 million outstanding under the Term Loan Facility and no outstanding balance under the Revolving Credit Facility. As of December 31, 2024, we had available borrowing capacity of $50.0 million under our Revolving Credit Facility.
As of December 31, 2025, GCMH had borrowings of $431.4 million outstanding under the Term Loan Facility and no outstanding balance under the Revolving Credit Facility. As of December 31, 2025, we had available borrowing capacity of $50.0 million under our Revolving Credit Facility.
We provided investment management / advisory services on assets of $80.1 billion, $76.9 billion and $73.7 billion as of December 31, 2024, 2023 and 2022, respectively.
We provided investment management / advisory services on assets of $90.9 billion, $80.1 billion and $76.9 billion as of December 31, 2025, 2024 and 2023, respectively.
These operating cash flows were primarily driven by: • net income of $152.6 million and $93.3 million for the years ended December 31, 2024 and 2023, respectively, after adjusting for $116.0 million and $122.6 million of net non-cash activities for the years ended December 31, 2024 and 2023, respectively; • a decrease in working capital of $16.9 million during the year ended December 31, 2024, as compared to a decrease in working capital of $11.8 million during the year ended December 31, 2023, largely due to an increase in incentive fees earned during the year ended December 31, 2024, partially offset by lower cash-based compensation during the year ended December 31, 2024; and • proceeds received from investments of $13.1 million and $10.5 million for the years ended December 31, 2024 and 2023 , respectively.
These operating cash flows were primarily driven by: • net income of $194.9 million and $152.6 million for the years ended December 31, 2025 and 2024, respectively, after adjusting for $52.8 million and $116.0 million of net non-cash activities for the years ended December 31, 2025 and 2024, respectively; • a decrease in working capital of $28.1 million during the year ended December 31, 2025, as compared to a decrease in working capital of $16.9 million during the year ended December 31, 2024, largely due to an increase in incentive fees earned and cash-based compensation during the year ended December 31, 2025; and • proceeds received from investments of $16.8 million and $13.1 million for the years ended December 31, 2025 and 2024 , respectively.
The ramp in schedule will result in management fees being charged on approximately $1.0 billion , $0.8 billion and $1.2 billion of such amount beginning in 2025, 2026 and 2027 and beyond, respectively.
The ramp in schedule will result in management fees being charged on approximately $0.6 billion , $0.5 billion and $1.0 billion of such amount beginning in 2026, 2027 and 2028 and beyond, respectively.
These financing cash flows were driven by: • capital contributions received from noncontrolling interest holders of $1.9 million and $2.3 million during the years ended December 31, 2024 and 2023 , respectively; • capital distributions paid to partners and member of $(69.6) million and $(58.3) million during the years ended December 31, 2024 and 2023 , respectively; • capital distributions paid to noncontrolling interest holders of $(12.4) million and $(15.4) million during the years ended December 31, 2024 and 2023 respectively; 96 • proceeds from the Term Loan Facility amendment of $50.0 million during the year ended December 31, 2024; • principal payments on the Term Loan Facility of $(3.2) million and $(4.0) million during the years ended December 31, 2024 and 2023, respectively; • payments to repurchase Class A common stock of $(4.5) million during the year ended December 31, 2023; • the settlement of equity-based compensation to satisfy withholding tax requirements of $(12.7) million and $(10.2) million during the years ended December 31, 2024 and 2023, respectively; • dividends paid of $(20.5) million and $(20.3) million during the years ended December 31, 2024 and 2023, respectively; and • payments to related parties, pursuant to tax receivable agreement of $(3.2) million and $(3.2) million during the years ended December 31, 2024 and 2023, respectively.
These financing cash flows were driven by: • capital contributions received from noncontrolling interest holders of $3.2 million and $1.9 million during the years ended December 31, 2025 and 2024 , respectively; • capital distributions paid to partners and member of $(82.2) million and $(69.6) million during the years ended December 31, 2025 and 2024 , respectively; • capital distributions paid to noncontrolling interest holders of $(14.9) million and $(12.4) million during the years ended December 31, 2025 and 2024 respectively; • proceeds from the Term Loan Facility amendment of $50.0 million during the year ended December 31, 2024 ; • principal payments on the Term Loan Facility of $(4.4) million and $(3.2) million during the years ended December 31, 2025 and 2024, respectively; • payments to repurchase Class A common stock of $(30.7) million during the year ended December 31, 2025 ; • proceeds from the exercise of warrants of $119.7 million during the year ended December 31, 2025 ; • the settlement of equity-based compensation to satisfy withholding tax requirements of $(16.2) million and $(12.7) million during the years ended December 31, 2025 and 2024, respectively; • proceeds from Share Purchase Agreement, net of $49.8 million during the year ended December 31, 2025; • dividends paid of $(25.3) million and $(20.5) million during the years ended December 31, 2025 and 2024, respectively; and • payments to related parties, pursuant to tax receivable agreement of $(3.8) million and $(3.2) million during the years ended December 31, 2025 and 2024, respectively.
We did not repurchase any shares of Class A common stock for the year ended December 31, 2024. For the years ended December 31, 2024 and 2023, we did not repurchase any outstanding warrants to purchase Class A common stock . As of December 31, 2024, $32.0 million remained available under our stock repurchase plan.
For the years ended December 31, 2025 and 2024, we did not repurchase any outstanding warrants to purchase Class A common stock . As of December 31, 2025, $55.7 million remained available under our stock repurchase plan.
Net Cash Used in Investing Activities Net cash used in investing activities was $(31.8) million and $(18.8) million for the years ended December 31, 2024 and 2023 , respectively.
Net Cash Used in Investing Activities Net cash used in investing activities was $(26.5) million and $(31.8) million for the years ended December 31, 2025 and 2024 , respectively.
Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 FPAUM increased $3.1 billion, or 5%, to $64.8 billion during the year ended December 31, 2024 primarily due to $6.0 billion of contributions and a $2.6 billion increase in market value, partially offset by $2.7 billion and $1.7 billion of withdrawals and distributions, respectively. • Private markets strategies FPAUM increased $2.4 billion, or 6%, to $42.7 billion during the year ended December 31, 2024 primarily due to $4.7 billion of contributions, partially offset by $1.4 billion of distributions. • Absolute return strategies FPAUM increased $0.6 billion, or 3%, to $22.0 billion during the year ended December 31, 2024 primarily due to a $2.4 billion increase in market value and $1.3 billion of contributions. partially offset by $2.6 billion of withdrawals.
Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 FPAUM increased $7.7 billion, or 12%, to $72.5 billion during the year ended December 31, 2025 primarily due to $8.3 billion of contributions and a $3.2 billion increase in market value, partially offset by $1.6 billion and $1.9 billion of withdrawals and distributions, respectively. • Private markets strategies FPAUM increased $4.5 billion, or 10%, to $47.2 billion during the year ended December 31, 2025 primarily due to $6.3 billion of contributions, partially offset by $1.6 billion of distributions. • Absolute return strategies FPAUM increased $3.3 billion, or 15%, to $25.3 billion during the year ended December 31, 2025 primarily due to a $3.0 billion increase in market value and $1.9 billion of contributions. partially offset by $1.4 billion of withdrawals.
Any distribution of proceeds derived from the securities held by the GCMH Equityholders is shared among the respective members of such entities in accordance with the applicable operating agreements of such entities. 5 As of February 14, 2025, there were 44,911,734 shares of Class A common stock outstanding and 144,235,246 common units of GCMH (“Common Units”) outstanding held by the GCMH Equityholders, which may be exchanged for shares of Class A common stock on a one-to-one basis, or, at the Company’s election for cash, pursuant to and subject to the restrictions set forth in the Fifth Amended and Restated Limited Liability Limited Partnership Agreement of GCMH.
Any distribution of proceeds derived from the securities held by the GCMH Equityholders is shared among the respective members of such entities in accordance with the applicable operating agreements of such entities. 4 As of February 16, 2026, there were 60,810,959 shares of Class A common stock outstanding and 141,665,831 common units of GCMH (“Common Units”) outstanding held by the GCMH Equityholders, which may be exchanged for shares of Class A common stock on a one-to-one basis, or, at the Company’s election for cash, pursuant to and subject to the restrictions set forth in the Fifth Amended and Restated Limited Liability Limited Partnership Agreement of 84 GCMH.
Performance Fees We may receive performance fees from certain GCM Funds, more commonly in funds associated with absolute return strategies. Performance fees are typically a fixed percentage of investment gains, subject to loss carryforward provisions that require the recapture of any previous losses before any performance fees can be earned in the current period.
Performance Fees We may receive performance fees from certain GCM Funds investing in public market investments. Performance fees are typically a fixed percentage of investment gains, subject to loss carryforward provisions that require the recapture of any previous losses before any performance fees can be earned in the current period.
Year Ended December 31, $000, except per share amounts 2024 2023 2022 (in thousands, except share and per share amounts) Adjusted Net Income Per Share Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Weighted-average shares of Class A common stock outstanding - basic 44,741,336 43,198,517 43,872,300 Exercise of private warrants - incremental shares under the treasury stock method — — — Exercise of public warrants - incremental shares under the treasury stock method — — — Exchange of partnership units 144,235,246 144,235,246 144,235,246 Assumed vesting of RSUs - incremental shares under the treasury stock method 1,613,459 — 460,446 Weighted-average shares of Class A common stock outstanding - diluted 190,590,041 187,433,763 188,567,992 Effect of dilutive warrants, if antidilutive for GAAP 141,420 — — Effect of RSUs, if antidilutive for GAAP — 808,716 — Adjusted shares - diluted 190,731,461 188,242,479 188,567,992 Adjusted Net Income Per Share - Diluted $ 0.74 $ 0.55 $ 0.50 Fee-Related Revenue and Fee-Related Earnings Fee-Related Revenue (“FRR”) is a non-GAAP measure used to highlight revenues from recurring management fees and administrative fees.
Year Ended December 31, $000, except per share amounts 2025 2024 2023 (in thousands, except share and per share amounts) Adjusted Net Income Per Share Adjusted Net Income $ 166,340 $ 140,758 $ 103,204 Weighted-average shares of Class A common stock outstanding - basic 51,955,627 44,741,336 43,198,517 Exchange of partnership units 142,588,005 144,235,246 144,235,246 Exercise of private warrants - incremental shares under the treasury stock method 64,644 — — Exercise of public warrants - incremental shares under the treasury stock method 1,193,123 — — Assumed vesting of RSUs - incremental shares under the treasury stock method 1,487,111 1,613,459 — Weighted-average shares of Class A common stock outstanding - diluted 197,288,510 190,590,041 187,433,763 Effect of dilutive warrants, if antidilutive for GAAP — 141,420 — Effect of RSUs, if antidilutive for GAAP — — 808,716 Adjusted shares 197,288,510 190,731,461 188,242,479 Adjusted Net Income Per Share $ 0.84 $ 0.74 $ 0.55 Fee-Related Revenue and Fee-Related Earnings Fee-Related Revenue ("FRR") is a non-GAAP measure used to highlight revenues from recurring management fees and administrative fees.
Net cash provided by operating activities was $148.8 million and $92.1 million for the years ended December 31, 2024 and 2023 , respectively.
Net cash provided by operating activities was $183.5 million and $148.8 million for the years ended December 31, 2025 and 2024 , respectively.
As of December 31, 2024 we are in compliance with these regulatory requirements. 95 Cash Flows Year Ended December 31, 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 148,774 $ 92,065 $ 216,513 Net cash used in investing activities (31,834) (18,840) (10,073) Net cash used in financing activities (70,378) (113,662) (215,067) Effect of exchange rate changes on cash (1,462) (372) (2,395) Net increase (decrease) in cash and cash equivalents $ 45,100 $ (40,809) $ (11,022) Net Cash Provided by Operating Activities Net cash provided by operating activities is generally comprised of our net income (loss) in the respective periods after adjusting for significant non-cash activities, including equity-based compensation for equity-classified awards, non-cash partnership interest-based compensation, the change in fair value of warrant liabilities and the change in equity value of our investments, all of which are included in earnings; proceeds received from return on investments; inflows for receipt of management and incentive fees; and outflows for operating expenses, including cash-based compensation.
Cash Flows Year Ended December 31, 2025 2024 2023 (in thousands) Net cash provided by operating activities $ 183,539 $ 148,774 $ 92,065 Net cash used in investing activities (26,508) (31,834) (18,840) Net cash used in financing activities (4,861) (70,378) (113,662) Effect of exchange rate changes on cash 492 (1,462) (372) Net increase (decrease) in cash and cash equivalents $ 152,662 $ 45,100 $ (40,809) Net Cash Provided by Operating Activities Net cash provided by operating activities is generally comprised of our net income (loss) in the respective periods after adjusting for significant non-cash activities, including equity-based compensation for equity-classified awards, non-cash partnership interest-based compensation, the change in fair value of warrant liabilities and the change in equity value of our investments, all of which are included in earnings; proceeds received from return on investments; inflows for receipt of management and incentive fees; and outflows for operating expenses, including cash-based compensation and lease liabilities.
Net Income (Loss) Attributable to Noncontrolling Interests Net income attributable to noncontrolling interests in subsidiaries was $2.5 million and $5.0 million for the years ended December 31, 2024 and 2023, respectively. The decrease was primarily attributable to a decrease in income generated by our consolidated subsidiaries not wholly owned by the Company.
Net Income (Loss) Attributable to Noncontrolling Interests Net income attributable to noncontrolling interests in subsidiaries was $3.5 million and $2.5 million for the years ended December 31, 2025 and 2024, respectively. The increase was primarily attributable to an increase in income generated by our consolidated subsidiaries not wholly owned by us.
The following table shows reconciliations of incentive fees to net incentive fees attributable to GCM Grosvenor for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Incentive fees: Performance fees $ 55,323 $ 15,313 $ 2,623 Carried interest 50,914 49,590 72,544 Less incentive fees contractually owed to others: Cash carried interest compensation (30,450) (28,505) (41,920) Non-cash carried interest compensation 460 (48) 52 Carried interest attributable to other noncontrolling interest holders (3,337) (5,095) (8,411) Firm share of incentive fees (1) 72,910 31,255 24,888 Less: Cash-based incentive fee related compensation (36,455) (15,628) (11,001) Net Incentive Fees Attributable to GCM Grosvenor $ 36,455 $ 15,627 $ 13,887 ____________ (1) Firm share represents incentive fees net of contractual obligations but before discretionary cash based incentive compensation.
The following table shows reconciliations of incentive fees to net incentive fees attributable to GCM Grosvenor for the years ended December 31, 2025, 2024 and 2023, respectively: Year Ended December 31, 2025 2024 2023 (in thousands) Incentive fees: Performance fees $ 68,245 $ 55,323 $ 15,313 Carried interest 55,257 50,914 49,590 Less incentive fees contractually owed to others: Cash carried interest compensation (31,374) (30,450) (28,505) Non-cash carried interest compensation (177) 460 (48) Carried interest attributable to other noncontrolling interest holders (2,916) (3,337) (5,095) Firm share of incentive fees (1) 89,035 72,910 31,255 Less: Cash-based incentive fee related compensation (44,517) (36,455) (15,628) Net Incentive Fees Attributable to GCM Grosvenor $ 44,518 $ 36,455 $ 15,627 ____________ (1) Firm share represents incentive fees net of contractual obligations but before discretionary cash based incentive compensation.
Dividend Policy We are a holding company with no material assets other than our indirect ownership of equity interests in GCMH and certain deferred tax assets. As such, we do not have any independent means of generating revenue.
In February 2026, the Company completed a prepayment of $65 million on our outstanding Term Loan Facility. Dividend Policy We are a holding company with no material assets other than our indirect ownership of equity interests in GCMH and certain deferred tax assets. As such, we do not have any independent means of generating revenue.
FRR represents total operating revenues less (1) incentive fees and (2) fund reimbursement revenue. We believe FRR is useful to investors because it provides additional insight into our relatively stable management fee base separate from incentive fee revenues, which tend to have greater variability.
FRR represents total operating revenues less (a) incentive fees, (b) net revenue of noncontrolling interests in consolidated subsidiary and (c) fund expense reimbursement revenue, net. We believe FRR is useful to investors because it provides additional insight into our relatively stable management fee base separate from incentive fee revenues, which tend to have greater variability.
On February 6, 2025, GCMG’s Board of Directors declared a quarterly dividend of $0.11 per share of Class A common stock to record holders as of the close of business on March 3, 2025. The payment date will be March 17, 2025.
On February 9, 2026, GCMG’s Board of Directors declared a quarterly dividend of $0.12 per share of Class A common stock to record holders as of the close of business on March 2, 2026. The payment date will be March 16, 2026.
CNYFPAUM increased $0.9 billion, or 12%, to $8.2 billion during the year ended December 31, 2024 due to the closing of new commitments during the period, net of reductions for CNYFPAUM that became FPAUM during the period.
CNYFPAUM increased $2.2 billion, or 27%, to $10.4 billion during the year ended December 31, 2025 due to the closing of new commitments during the period, net of reductions for CNYFPAUM that became FPAUM during the period.
The following table shows reconciliations of Total Operating Revenues to Fee-Related Revenue for the years ended December 31, 2024, 2023 and 2022, respectively: 94 Year Ended December 31, 2024 2023 2022 (in thousands) Fee-Related Revenue Total Operating Revenues $ 514,012 $ 444,999 $ 446,530 Less: Incentive fees (106,237) (64,903) (75,167) Fund reimbursement revenue (14,694) (14,556) (10,841) Fee-Related Revenue $ 393,081 $ 365,540 $ 360,522 The following table shows reconciliations of Adjusted EBITDA to Fee-Related Earnings for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Adjusted EBITDA $ 213,844 $ 162,185 $ 149,347 Less: Incentive fees (106,237) (64,903) (75,167) Depreciation expense (2,007) (1,383) (1,540) Other non-operating expense (2,355) (2,130) (708) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (1) (6,676) (3,103) (4,699) Plus: Incentive fee-related compensation 66,445 44,181 52,869 Carried interest attributable to other noncontrolling interest holders, net 3,337 5,095 8,411 Fee-Related Earnings $ 166,351 $ 139,942 $ 128,513 ____________ (1) Investment income or loss is generally realized when the Company redeems all or a portion of its investment or when the Company receives or is due cash, such as a from dividends or distributions.
The following table shows reconciliations of Total Operating Revenues to Fee-Related Revenue for the years ended December 31, 2025, 2024 and 2023, respectively: 95 Year Ended December 31, 2025 2024 2023 (in thousands) Fee-Related Revenue Total Operating Revenues $ 557,565 $ 514,012 $ 444,999 Less: Incentive fees (123,502) (106,237) (64,903) Fund expense reimbursement revenue, net (16,454) (14,694) (14,556) Other adjustments (1) (1,350) — — Fee-Related Revenue $ 416,259 $ 393,081 $ 365,540 ____________ (1) Represents net revenue of noncontrolling interests in consolidated subsidiary The following table shows reconciliations of Adjusted EBITDA to Fee-Related Earnings for the years ended December 31, 2025, 2024 and 2023, respectively: Year Ended December 31, 2025 2024 2023 (in thousands) Fee-Related Earnings Adjusted EBITDA $ 245,631 $ 213,844 $ 162,185 Less: Incentive fees (123,502) (106,237) (64,903) Depreciation expense (3,108) (2,007) (1,383) Other non-operating expense (4,496) (2,355) (2,130) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (1) (8,385) (6,676) (3,103) Plus: Incentive fee-related compensation 76,068 66,445 44,181 Carried interest attributable to other noncontrolling interest holders, net 2,916 3,337 5,095 Fee-Related Earnings $ 185,124 $ 166,351 $ 139,942 ____________ (1) Investment income or loss is generally realized when the Company redeems all or a portion of its investment or when the Company receives or is due cash, such as a from dividends or distributions.
The following table shows reconciliations of net income attributable to GCM Grosvenor Inc. and Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Adjusted Pre-Tax Income & Adjusted Net Income Net income attributable to GCM Grosvenor Inc. $ 18,695 $ 12,774 $ 19,820 Plus: Net income (loss) attributable to noncontrolling interests in GCMH 15,364 (47,013) 52,839 Provision for income taxes 13,560 7,692 9,611 Change in fair value of warrants 16,079 (1,429) (20,551) Amortization expense 1,313 1,313 2,316 Severance 1,502 6,826 1,647 Transaction expenses (1) 6,116 6,445 2,051 Loss on extinguishment of debt 157 — — Changes in TRA liability and other (2) 2,908 3,048 (241) Partnership interest-based compensation 72,068 103,934 31,811 Equity-based compensation 48,158 50,667 30,721 Other non-cash compensation 558 1,157 1,336 Less: Unrealized investment income, net of noncontrolling interests (9,261) (8,309) (6,919) Non-cash carried interest compensation 460 (48) 52 Adjusted Pre-Tax Income 187,677 137,057 124,493 Less: Adjusted income taxes (3) (46,919) (33,853) (30,127) Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Adjusted EBITDA Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Plus: Adjusted income taxes (3) 46,919 33,853 30,127 Depreciation expense 2,007 1,383 1,540 Interest expense 24,160 23,745 23,314 Adjusted EBITDA $ 213,844 $ 162,185 $ 149,347 ____________ (1) Represents 2024 expenses incurred, including $3.0 million related to a debt amendment and extension, and contemplated corporate transactions and 2023 and 2022 expenses related to contemplated corporate transactions.
The following table shows reconciliations of net income attributable to GCM Grosvenor Inc. and Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA for the years ended December 31, 2025, 2024 and 2023, respectively: Year Ended December 31, 2025 2024 2023 (in thousands) Adjusted Pre-Tax Income & Adjusted Net Income Net income attributable to GCM Grosvenor Inc. $ 45,371 $ 18,695 $ 12,774 Plus: Net income (loss) attributable to noncontrolling interests in GCMH 93,158 15,364 (47,013) Provision for income taxes 12,903 13,560 7,692 Change in fair value of warrants (21,737) 16,079 (1,429) Amortization expense 1,314 1,313 1,313 Severance 3,757 1,502 6,826 Transaction expenses (1) 1,776 6,116 6,445 Loss on extinguishment of debt — 157 — Changes in TRA liability and other (2) (1,677) 2,908 3,048 Partnership interest-based compensation 46,181 72,068 103,934 Equity-based compensation 45,599 48,158 50,667 Other non-cash compensation 448 558 1,157 Less: Unrealized investment income, net of noncontrolling interests (7,182) (9,261) (8,309) Non-cash carried interest compensation (177) 460 (48) Adjusted Pre-Tax Income 219,734 187,677 137,057 Less: Adjusted income taxes (3) (53,394) (46,919) (33,853) Adjusted Net Income $ 166,340 $ 140,758 $ 103,204 Adjusted EBITDA Adjusted Net Income $ 166,340 $ 140,758 $ 103,204 Plus: Adjusted income taxes (3) 53,394 46,919 33,853 Depreciation expense 3,108 2,007 1,383 Interest expense 22,789 24,160 23,745 Adjusted EBITDA $ 245,631 $ 213,844 $ 162,185 ____________ (1) Represents 2025, 2024, and 2023 expenses related to completed and contemplated corporate transactions transaction expenses, for 2024 includes $3.0 million related to a debt amendment and extension.
We have defined the portion to be deferred as the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period.
We have defined the portion to be deferred as the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period. As of December 31, 2025, deferred revenue relating to constrained realized carried interest was approximately $5.9 million.
The Tax Receivable Agreement requires us to pay 85% of the amount of these and certain other tax benefits, if any, that we realize (or are deemed to realize in certain circumstances) to the TRA Parties.
The Tax Receivable Agreement requires us to pay 85% of the amount of these and certain other tax benefits, if any, that we realize (or are deemed to realize in certain circumstances) to the TRA Parties. As of December 31, 2025, the amount payable to related parties pursuant to the Tax Receivable Agreement was $54.6 million.
Expenses Employee Compensation and Benefits Employee compensation and benefits primarily consists of (1) cash-based employee compensation and benefits, (2) equity-based compensation, (3) partnership interest-based compensation, (4) carried interest compensation, (5) cash-based incentive fee related compensation and (6) other non-cash compensation.
These fees are recognized upon the successful placement and funding of the related securities. Expenses Employee Compensation and Benefits Employee compensation and benefits primarily consists of (1) cash-based employee compensation and benefits, (2) equity-based compensation, (3) partnership interest-based compensation, (4) carried interest compensation, (5) cash-based incentive fee related compensation and (6) other non-cash compensation.
Other Operating Income Other operating income primarily consists of administrative fees from certain private investment vehicles where we perform a full suite of administrative functions but do not manage or advise and have no discretion over the capital.
Other Operating Income Other operating income primarily consists of administrative fees from certain private investment vehicles where we perform a full suite of administrative functions, but for which the Company does not manage or advise.
AUM increased $3.2 billion, or 4%, to $80.1 billion during the year ended December 31, 2024, primarily driven by the $3.1 billion increase in FPAUM, as well as mark to market increases that do not impact FPAUM.
AUM increased $10.9 billion, or 14%, to $90.9 billion during the year ended December 31, 2025, primarily driven by the $7.7 billion increase in FPAUM, as well as mark to market increases that do not impact FPAUM.
Private Markets Strategies Absolute Return Strategies Total Fee-paying AUM (in millions) Balance as of December 31, 2022 $ 36,876 $ 21,980 $ 58,856 Contributions 4,485 497 4,982 Withdrawals (205) (2,365) (2,570) Distributions (1,006) (167) (1,173) Change in market value 239 1,583 1,822 Foreign exchange and other (120) (114) (234) Balance as of December 31, 2023 $ 40,269 $ 21,414 $ 61,683 Contributions 4,749 1,277 6,026 Withdrawals (105) (2,641) (2,746) Distributions (1,381) (292) (1,673) Change in market value 212 2,430 2,642 Foreign exchange and other (1,027) (140) (1,167) Balance as of December 31, 2024 $ 42,717 $ 22,048 $ 64,765 Contracted, not yet fee-paying AUM (“CNYFPAUM”) represents limited partner commitments which are expected to be invested and begin charging fees over the ensuing five years. 89 As of December 31, 2024 2023 2022 (in millions) Contracted, not yet Fee-Paying AUM $ 8,202 $ 7,304 $ 7,603 AUM $ 80,077 $ 76,908 $ 73,667 Of the $8.2 billion CNYFPAUM as of December 31, 2024, approximately $3.0 billion is subject to an agreed upon fee ramp in schedule.
Private Markets Strategies Absolute Return Strategies Total Fee-paying AUM (in millions) Balance as of December 31, 2023 $ 40,269 $ 21,414 $ 61,683 Contributions 4,749 1,277 6,026 Withdrawals (105) (2,641) (2,746) Distributions (1,381) (292) (1,673) Change in market value 212 2,430 2,642 Foreign exchange and other (1,027) (140) (1,167) Balance as of December 31, 2024 $ 42,717 $ 22,048 $ 64,765 Contributions 6,315 1,939 8,254 Withdrawals (275) (1,350) (1,625) Distributions (1,635) (273) (1,908) Change in market value 208 2,956 3,164 Foreign exchange and other (150) (1) (151) Balance as of December 31, 2025 $ 47,180 $ 25,319 $ 72,499 Contracted, not yet fee-paying AUM (“CNYFPAUM”) represents limited partner commitments which are expected to be invested and begin charging fees over the ensuing five years. 90 As of December 31, 2025 2024 2023 (in millions) Contracted, not yet Fee-Paying AUM $ 10,405 $ 8,202 $ 7,304 AUM $ 90,928 $ 80,077 $ 76,908 Of the $10.4 billion CNYFPAUM as of December 31, 2025, approximately $2.1 billion is subject to an agreed upon fee ramp in schedule.
The 25.0%, 24.7% and 24.2% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 4.0%, 3.7%, and 3.2%, respectively. Net Incentive Fees Attributable to GCM Grosvenor Net incentive fees are used to highlight fees earned from incentive fees that are attributable to GCM Grosvenor.
The 24.3%, 25.0% and 24.7% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 3.3%, 4.0%, and 3.7%, respectively.
On February 6, 2025 , GCMG’s Board of Directors increased the firm's existing repurchase authorization by $50 million, f rom $140 million to $190 million.
On February 6, 2025 , GCMG’s Board of Directors increased the firm’s existing repurchase authorization by $50 million, fr om $140 million to $190 million. On August 4, 2025, GCMG’s Board of Directors further increased the firm’s existing repurchase authorization by $30 million, from $190 million to $220 million.
Expenses Employee Compensation and Benefits Year Ended December 31, 2024 2023 2022 (in thousands) Cash-based employee compensation and benefits $ 148,547 $ 156,153 $ 160,522 Equity-based compensation 48,158 50,667 30,721 Partnership interest-based compensation 72,068 103,934 31,811 Carried interest compensation 30,450 28,505 41,920 Cash-based incentive fee related compensation 36,455 15,628 11,001 Other non-cash compensation 558 1,157 1,336 Total employee compensation and benefits $ 336,236 $ 356,044 $ 277,311 Employee compensation and benefits decreased $19.8 million, or 6%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Expenses Employee Compensation and Benefits Year Ended December 31, 2025 2024 2023 (in thousands) Cash-based employee compensation and benefits $ 151,213 $ 148,547 $ 156,153 Equity-based compensation 45,599 48,158 50,667 Partnership interest-based compensation 46,181 72,068 103,934 Carried interest compensation 31,374 30,450 28,505 Cash-based incentive fee related compensation 44,517 36,455 15,628 Other non-cash compensation 448 558 1,157 Total employee compensation and benefits $ 319,332 $ 336,236 $ 356,044 Employee compensation and benefits decreased $16.9 million, or 5%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
These investing cash flows were driven by: • purchases of premises and equipment of $(16.7) million and $(3.8) million during the years ended December 31, 2024 and 2023 , respectively; and • contributions/subscriptions to investments of $(26.2) million and $(27.6) million during the years ended December 31, 2024 and 2023 , respectively; partially offset by • distributions received from investments of $11.1 million and $12.6 million during the years ended December 31, 2024 and 2023 , respectively.
These investing cash flows were driven by: • purchases of premises and equipment of $(8.5) million and $(16.7) million during the years ended December 31, 2025 and 2024 , respectively; and • contributions/subscriptions to investments of $(34.7) million and $(26.2) million during the years ended December 31, 2025 and 2024 , respectively; partially offset by • distributions received from investments of $16.7 million and $11.1 million during the years ended December 31, 2025 and 2024 , respectively. 97 Net Cash Used in Financing Activities Net cash used in financing activities was $(4.9) million and $(70.4) million, for the years ended December 31, 2025 and 2024, respectively.
GCMG’s Board of Directors has made subsequent increases to its stock repurchase authorization for shares and warrants. As of December 31, 2023, the total authorization was $115 million, excluding fees and expenses. On February 8, 2024, GCMG’s Board of Directors increased the firm's existing repurchase authorization by $25 million , from $115 million to $140 million.
GCMG’s Board of Directors has made subsequent increases to its stock repurchase authorization for shares and, until November 17, 2025, warrants. As of December 31, 2024, the total authorization was $140 million, excluding fees and expenses.
Year Ended December 31, 2024 2023 2022 (in thousands) Revenues Management fees $ 401,648 $ 375,444 $ 367,242 Incentive fees 106,237 64,903 75,167 Other operating income 6,127 4,652 4,121 Total operating revenues 514,012 444,999 446,530 Expenses Employee compensation and benefits 336,236 356,044 277,311 General, administrative and other 104,296 100,801 88,907 Total operating expenses 440,532 456,845 366,218 Operating income (loss) 73,480 (11,846) 80,312 Investment income 15,589 11,640 10,108 Interest expense (24,160) (23,745) (23,314) Other income 1,334 1,008 1,436 Change in fair value of warrant liabilities (16,079) 1,429 20,551 Net other income (expense) (23,316) (9,668) 8,781 Income (loss) before income taxes 50,164 (21,514) 89,093 Provision for income taxes 13,560 7,692 9,611 Net income (loss) 36,604 (29,206) 79,482 Less: Net income attributable to noncontrolling interests in subsidiaries 2,545 5,033 6,823 Less: Net income (loss) attributable to noncontrolling interests in GCMH 15,364 (47,013) 52,839 Net income attributable to GCM Grosvenor Inc. $ 18,695 $ 12,774 $ 19,820 Revenues Year Ended December 31, 2024 2023 2022 (in thousands) Private markets strategies $ 238,546 $ 214,338 $ 197,267 Absolute return strategies 148,408 146,550 159,134 Fund expense reimbursement revenue 14,694 14,556 10,841 Total management fees 401,648 375,444 367,242 Incentive fees 106,237 64,903 75,167 Administrative fees 3,850 3,570 3,184 Other 2,277 1,082 937 Total other operating income 6,127 4,652 4,121 Total operating revenues $ 514,012 $ 444,999 $ 446,530 Management fees increased $26.2 million, or 7%, to $401.6 million, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Year Ended December 31, 2025 2024 2023 (in thousands) Revenues Management fees $ 425,792 $ 401,648 $ 375,444 Incentive fees 123,502 106,237 64,903 Other operating income 8,271 6,127 4,652 Total operating revenues 557,565 514,012 444,999 Expenses Employee compensation and benefits 319,332 336,236 356,044 General, administrative and other 104,779 104,296 100,801 Total operating expenses 424,111 440,532 456,845 Operating income (loss) 133,454 73,480 (11,846) Investment income 16,258 15,589 11,640 Interest expense (22,789) (24,160) (23,745) Other income 6,283 1,334 1,008 Change in fair value of warrant liabilities 21,737 (16,079) 1,429 Net other income (expense) 21,489 (23,316) (9,668) Income (loss) before income taxes 154,943 50,164 (21,514) Provision for income taxes 12,903 13,560 7,692 Net income (loss) 142,040 36,604 (29,206) Less: Net income attributable to noncontrolling interests in subsidiaries 3,511 2,545 5,033 Less: Net income (loss) attributable to noncontrolling interests in GCMH 93,158 15,364 (47,013) Net income attributable to GCM Grosvenor Inc. $ 45,371 $ 18,695 $ 12,774 Revenues Year Ended December 31, 2025 2024 2023 (in thousands) Private markets strategies $ 252,788 $ 238,546 $ 214,338 Absolute return strategies 155,190 148,408 146,550 Fund expense reimbursement revenue 17,814 14,694 14,556 Total management fees 425,792 401,648 375,444 Incentive fees 123,502 106,237 64,903 Administrative fees 5,069 3,850 3,570 Other 3,202 2,277 1,082 Total other operating income 8,271 6,127 4,652 Total operating revenues $ 557,565 $ 514,012 $ 444,999 Management fees increased $24.1 million, or 6%, to $425.8 million, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Finally, the opportunities in private markets continue to expand as firms raise new funds and launch new vehicles and products to access private markets across the globe. 81 In addition to the trends discussed above, we believe the following factors, among others, will influence our future performance and results of operations: Our ability to retain existing investors and attract new investors in our funds.
In addition to the trends discussed above, we believe the following factors, among others, will influence our future performance and results of operations: Our ability to retain existing investors and attract new investors in our funds.
Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA are non-GAAP measures used to evaluate our profitability.
Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA are non-GAAP measures used to evaluate our profitability. Adjusted Net Income is a non-GAAP measure that we present on a pre-tax and after-tax basis to evaluate our profitability.
Net incentive fees represent incentive fees excluding (a) incentive fees contractually owed to others and (b) cash-based incentive fee related compensation. Net incentive fees are used by management in making compensation and capital allocation decisions and we believe that they provide investors useful information regarding the amount that such fees contribute to the Company’s earnings.
Net incentive fees provide investors useful information regarding the amount that such fees contribute to our earnings and are used by management in making compensation and capital allocation decisions.
(2) Excludes severance expense of $1.5 million, $6.8 million and $1.6 million for the years ended December 31, 2024, 2023 and 2022, respectively. (3) Excludes amortization of intangibles of $1.3 million, $1.3 million and $2.3 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(3) Excludes amortization of intangibles of $1.3 million for each of the years ended December 31, 2025, 2024 and 2023.
Agreements generally include a clawback provision that, if triggered, would require us to return up to the cumulative amount of carried interest distributed, typically net of tax, upon liquidation of those funds, if the aggregate amount paid as carried interest exceeds the amount actually due based upon the aggregate performance of each fund.
Carried interest is ultimately realized when underlying investments distribute proceeds or are sold and therefore carried interest is highly susceptible to market factors, judgments, and actions of third parties that are outside of our control. 85 Agreements generally include a clawback provision that, if triggered, would require us to return up to the cumulative amount of carried interest distributed, typically net of tax, upon liquidation of those funds, if the aggregate amount paid as carried interest exceeds the amount actually due based upon the aggregate performance of each fund.