Biggest changeFor the Year Ended December 31, 2024 2023 2022 (in thousands) Net Income/(Loss) $ 19,667 $ (7,772 ) $ 29,399 Adjustments: Depreciation & amortization 28,314 31,472 28,028 Interest expense, net 25,510 21,872 9,505 Income tax expense 8,698 4,632 6,064 Non-recurring expenses 17,520 13,874 9,587 Non-cash stock based compensation 22,480 21,519 9,587 Non-cash stock based compensation - acquisitions 7,971 8,674 9,029 Non-cash stock based compensation - CEO transition — 6,331 — Earn out related compensation 14,312 22,992 5,612 Adjusted EBITDA $ 144,472 $ 123,594 $ 106,811 Less: Cash interest expense, net (21,727 ) (20,100 ) (6,784 ) Cash income taxes, net of taxes related to acquisitions (2,538 ) (1,539 ) (2,114 ) Adjusted Net Income $ 120,208 $ 101,955 $ 97,913 Total Revenues $ 296,448 $ 241,734 $ 198,360 Adjustments: Non-Fee Related Revenue (5,179 ) (4,730 ) (2,751 ) Fee-Related Revenue $ 291,269 $ 237,004 $ 195,609 Adjusted EBITDA $ 144,472 $ 123,594 $ 106,811 Less: Non-Fee Related Income (2,354 ) (497 ) (334 ) Fee-Related Earnings $ 142,118 $ 123,097 $ 106,477 65 Financial Position, Liquidity and Capital Resources Selected Statements of Financial Position As of As of December 31, December 31, 2024 2023 $ Change % Change (in thousands) Cash and cash equivalents (including restricted cash) $ 68,115 $ 32,057 $ 36,058 112% Goodwill and other intangibles 603,627 629,233 (25,606 ) (4)% Total assets 869,275 834,074 35,201 4% Accrued compensation and benefits 69,544 45,081 24,463 54% Debt obligations 319,783 289,844 29,939 10% Equity 386,890 425,162 (38,272 ) (9)% There was an increase in cash and cash equivalents from $32.1 million as of December 31, 2023 to $68.1 million as of December 31, 2024 due to operating cash flows offset by cash used for open market repurchases for the Company's stock.
Biggest changeThe cash income taxes during the 2025, 2024, and 2023 periods differ significantly from the net income tax expense, which is primarily comprised of deferred tax expense as described in the results of operations. 55 For the Year Ended December 31, 2025 2024 2023 (in thousands) Net Income $ 22,963 $ 19,667 $ (7,772 ) Adjustments: Depreciation & amortization 26,537 28,314 31,472 Interest expense, net 27,344 25,510 21,872 Income tax expense 9,445 8,698 4,632 Non-recurring expenses 25,651 17,520 13,874 Non-cash stock-based compensation 25,062 22,480 21,519 Non-cash stock-based compensation - acquisitions 12,052 7,971 8,674 Non-cash stock-based compensation - CEO transition — — 6,331 Earn out related compensation (7,915 ) 14,312 22,992 Non-fee related income (39 ) (2,354 ) (497 ) Fee-Related Earnings $ 141,100 $ 142,118 $ 123,097 Plus: Non-fee related income 39 2,354 497 Less: Strategic alliance noncontrolling interests expense (2,349 ) — — Cash interest expense (26,514 ) (21,727 ) (20,100 ) Cash income taxes, net of taxes related to acquisitions (3,355 ) (2,538 ) (1,539 ) Adjusted Net Income $ 108,921 $ 120,207 $ 101,955 Total Revenues $ 297,346 $ 296,448 $ 241,734 Adjustments: Non-Fee Related Revenue (39 ) (5,179 ) (4,730 ) Fee-Related Revenue $ 297,307 $ 291,269 $ 237,004 Financial Position, Liquidity and Capital Resources Selected Statements of Financial Position As of As of December 31, December 31, 2025 2024 $ Change % Change (in thousands) Cash and cash equivalents (including restricted cash) $ 28,886 $ 68,115 $ (39,229 ) (58)% Goodwill and other intangibles 666,246 603,627 62,619 10% Total assets 928,302 869,275 59,027 7% Accrued compensation and benefits 20,470 69,544 (49,074 ) (71)% Debt obligations 373,204 319,783 53,421 17% Equity 403,459 386,890 16,569 4% The change in cash and cash equivalents is discussed below in the "Cash Flows" section.
Our success and growth have been driven by our position in the private markets’ ecosystem, providing investors with specialized private market solutions across a comprehensive set of investment strategies, including primary investment funds, secondary investment, direct investment and co-investments and advisory solutions.
Our success and growth have been driven by our position in the private markets’ ecosystem, providing investors with specialized private market solutions across a comprehensive set of investment strategies, including primary investment funds, secondary investment funds, direct investment and co-investments and advisory solutions.
The funding available through the issuance of equity securities will be determined in part by the market price of our shares. • Increased competition to work with top private equity fund managers. There has been a trend amongst larger private markets investors to consolidate the number of general partners in which they invest and work with.
The funding available through the issuance of equity securities will be determined in part by the market price of our shares. • Increased competition to work with top private fund managers. There has been a trend amongst larger private markets investors to consolidate the number of general partners with which they invest and work with.
We intend to use these advantages afforded to us by our proprietary databases, analytical tools and deep industry knowledge to drive our performance, provide our clients with customized solutions across private markets asset classes and continue to differentiate our products and services from those of our competitors.
We intend to continue to use these advantages afforded to us by our proprietary databases, analytical tools, and deep industry knowledge to drive our performance, provide clients with customized solutions across private markets asset classes, and continue to differentiate our products and services from those of our competitors.
Revenue Recognition of Management and Advisory Fees The Company earns management fees for asset management services provided to the Funds where the Company has discretion over investment decisions. The Company primarily earns fees for advisory services provided to clients where the Company does not have discretion over investment decisions.
Revenue Recognition of Management Fees and Advisory Fees The Company earns management fees for asset management services provided to the Funds where the Company has discretion over investment decisions. The Company primarily earns fees for advisory services provided to clients where the Company does not have discretion over investment decisions.
Catch-up fees are earned from investors that make commitments to previously launched fund after the first fund closing occurs, but during the fundraising period. Contractual terms require the investors to pay a catch-up fee as if they had committed to the fund at the first closing.
Catch-up fees are earned from investors that make commitments to the previously launched fund after the first fund closing occurs, but during the fundraising period. Contractual terms require the investors to pay a catch-up fee as if they had committed to the fund at the first closing.
As global financial markets continue to remain uncertain and private markets investors evaluate their exposure and allocation to private markets, a trend of 58 consolidating managers has emerged. Our strategies, with long-track records of success, deep industry experience, well-established relationships, and high-quality investment opportunities, can benefit from a trend toward reducing the number of managers to which capital is allocated.
As global financial markets continue to remain uncertain and private markets investors evaluate their exposure and allocation to private markets, a trend of consolidating managers has emerged. Our strategies, with long-track records of success, deep industry experience, well-established relationships, and high-quality investment opportunities, can benefit from a trend toward reducing the number of managers to which capital is allocated.
Trends Affecting Our Business Our business is affected by a variety of factors, including conditions in the financial markets and economic and political conditions in the North American markets in which we operate, as well as changes in global economic conditions, and regulatory or other governmental policies or actions, which can materially affect the values of the funds our platforms manage, as well as our ability to effectively manage investments and attract capital.
Trends Affecting Our Business Our business is affected by a variety of factors, including conditions in the financial markets and economic and political conditions in the North American and European markets in which we operate, as well as changes in global economic conditions, and regulatory or other governmental policies or actions, which can materially affect the values of the funds our platforms manage, as well as our ability to effectively manage investments and attract capital.
Because secondary investments are generally made when a primary investment fund is three to seven years into its investment period and has deployed a significant portion of its capital into portfolio companies, these investments are viewed as more mature. We typically receive fees from investors on committed capital for a decade, the typical life of the fund.
Because secondary investment funds are generally made when a primary investment fund is three to seven years into its investment period and has deployed a significant portion of its capital into portfolio companies, these investments are viewed as more mature. We typically receive fees from investors on committed capital for a decade, the typical life of the fund.
Our ability to attract new capital is dependent on investor demand for private markets solutions. We believe the composition of public markets is fundamentally shifting and will drive growth in private markets investing as fewer companies elect to become public corporations, while more companies are choosing to stay privately held or return to being privately held.
Our ability to attract new capital is dependent on investor demand for private markets solutions. We believe the composition of public markets is fundamentally shifting and will continue to drive growth in private markets investing as fewer companies elect to become public corporations, while more companies are choosing to stay private or return to being privately held.
Despite our general operating leverage that exists, we expect to continue to experience an incremental rise in compensation and benefits expense commensurate with expected growth in headcount and with the need to maintain 59 competitive compensation levels as we expand into new markets to create new products and services.
Despite our general operating leverage that exists, we expect to continue to experience an incremental rise in compensation and benefits expense commensurate with expected growth in headcount and with the need to maintain competitive compensation levels as we expand into new markets to create new products and services.
Other advisory services include transaction and management fees associated with managing the origination and ongoing compliance of certain investments. The Company allocates a portion of consideration received under an arrangement to a financing component when it determines that a significant financing component exists.
Other advisory services include transaction and management fees associated with managing the origination and ongoing compliance of certain investments. 59 The Company allocates a portion of consideration received under an arrangement to a financing component when it determines that a significant financing component exists.
Management and advisory fees during the commitment period are charged on capital commitments and after the commitment period (or a defined anniversary of the fund’s initial closing) is reduced by a percentage of the management and advisory fees for the preceding years or charged on net invested capital or NAV, in select cases.
Management and advisory fees during the commitment period are charged on capital commitments and after the commitment period (or a defined anniversary of the fund’s initial closing) is reduced by a percentage of the management and advisory fees for the preceding years or charged on net invested capital or NAV, in select 50 cases.
GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
GAAP requires management to make estimates 58 and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Strategic alliance expense is included in operating expenses. This expense is driven by the Strategic Alliance Agreement that Bonaccord entered into with an investor at the time Bonaccord was acquired in exchange for a portion of net management fee earnings.
Strategic alliance expense was included in operating expenses. This expense was driven by the Strategic Alliance Agreement that Bonaccord entered into with an investor at the time Bonaccord was acquired in exchange for a portion of net management fee earnings.
Further, expanding into additional asset class solutions can enable us to further enhance our integrated network effect across private markets by, among other benefits, fostering deeper manager relationships.
Further, expanding into additional asset class solutions can enable us to further enhance our integrated network effect across private markets by, among other benefits, 49 fostering deeper manager relationships.
Factors that could cause or contribute to these differences include, but are not limited to, those discussed below and elsewhere in this Form 10-K, particularly in "Risk Factors", the "Summary of Risk Factors" and the "Forward-Looking Information." Unless otherwise indicated, references in this Annual Report on Form 10-K to fiscal 2024, fiscal 2023 and fiscal 2022 are to our fiscal years ended December 31, 2024, 2023 and 2022, respectively.
Factors that could cause or contribute to these differences include, but are not limited to, those discussed below and elsewhere in this Form 10-K, particularly in "Risk Factors", the "Summary of Risk Factors" and the "Forward-Looking Information." Unless otherwise indicated, references in this Annual Report on Form 10-K to fiscal 2025, fiscal 2024 and fiscal 2023 are to our fiscal years ended December 31, 2025, 2024 and 2023, respectively.
The Amended and Restated Credit Agreement contains affirmative and negative covenants typical of such financing transactions, and specific financial covenants which require P10 to maintain a minimum FPAUM of the sum of $16.7 million plus 70% of the aggregate amount of FPAUM acquired or not constituted as organic growth as well as a minimum leverage ratio of less than or equal to 3.50.
The Amended and Restated Credit Agreement contains affirmative and negative covenants typical of such financing transactions, and specific financial covenants which require Ridgepost to maintain a minimum FPAUM of the sum of $16.7 million plus 70% of the aggregate amount of FPAUM acquired or not constituted as organic growth as well as a minimum leverage ratio of less than or equal to 3.50.
We have 20 active investment vehicles. Our VCS solution is differentiated by our innovative strategic partnerships and our vantage point within the venture capital and technology ecosystems, maximizing advantages for our investors. In addition, since 2011, we have partnered with Forbes to publish the Midas List, a ranking of the top value-creating venture capitalists.
We have 23 active investment vehicles. Our VCS solution is differentiated by our innovative strategic partnerships and our vantage point within the venture capital and technology ecosystems, maximizing advantages for our investors. In addition, since 2011, we have partnered with Forbes to publish the Midas List, a ranking of the top value-creating venture capitalists.
The Company’s accrued contingent liabilities are recognized once determined that it is probable the Company would need to settle as guarantor and estimable and would record a loss at the same time. The Company will reassess at each reporting period and recognize all changes. Refer to Note 13 to the Consolidated Financial Statements for further discussion.
The Company’s accrued contingent liabilities are recognized once determined that it is probable the Company would need to settle as guarantor and estimable and would record a loss at the same time. The Company will reassess at each reporting period and recognize all changes. Refer to Note 14 to the consolidated financial statements for further discussion.
In certain asset 68 management and advisory agreements progress is measured using the practical expedient under the output method resulting in the recognition of revenue in the amount for which the Company has a right to invoice. Advisory service fees are determined using fixed-rate fees and are recognized over time as the related services are delivered.
In certain asset management and advisory agreements progress is measured using the practical expedient under the output method resulting in the recognition of revenue in the amount for which the Company has the right to invoice. Advisory service fees are determined using fixed-rate fees and are recognized over time as the related services are delivered.
We typically receive fees from investors based upon committed capital, with some funds receiving fees based on invested capital. Capital commitments from investors typically average ten to fifteen years, though they may vary by fund. We offer direct and co-investment funds across our private equity, venture capital, impact investing and private credit solutions.
We typically receive fees from investors based upon committed capital, with some funds receiving fees based on invested capital. Capital commitments from investors typically average ten to fifteen years, though they may vary by fund. We offer direct and co-investment funds across our private equity, venture capital, and private credit solutions.
Our ability to maintain our data advantage is dependent on several factors, including our continued access to a broad set of private market information on an on-going basis, as well as our ability to maintain our investment scale, considering the evolving competitive landscape and potential industry consolidation. • Consolidation of Manager relationships and flight to quality.
Our ability to maintain our data advantage is dependent on several factors, including our continued access to a broad set of private market information on an ongoing basis, as well as our ability to maintain our investment scale, considering the evolving competitive landscape and potential industry consolidation. • Consolidation of Manager relationships and flight to quality.
P10’s direct and co- investment funds include both commingled investment vehicles with multiple investors as well as customizable separate accounts, which typically include one investor. Capital committed to direct investments and co-investments is typically invested immediately, thereby advancing the timing of expected returns on investment.
Ridgepost’s direct and co- investment funds include both commingled investment vehicles with multiple investors as well as customizable separate accounts, which typically include one investor. Capital committed to direct investments and co-investments is typically invested immediately, thereby advancing the timing of expected returns on investment.
Furthermore, investors continue to increase their exposure to passive strategies in search for lower fee alternatives. We believe the continued move away from active public market strategies into passive strategies will support growth in private market solutions as investors seek higher risk-adjusted returns.
Furthermore, investors continue to increase their exposure to passive strategies in search of lower fee alternatives. We believe the continued move away from active public market strategies into passive strategies will support growth in private market solutions as investors seek higher risk-adjusted returns.
We have 57 active investment vehicles. PES occupies a differentiated position within the private markets ecosystem helping our investors access, perform due diligence, analyze and invest in what we believe are attractive middle and lower-middle market private equity opportunities.
We have 70 active investment vehicles. PES occupies a differentiated position within the private markets ecosystem helping our investors access, perform due diligence, analyze and invest in what we believe are attractive middle and lower-middle market private equity opportunities.
In accordance with ASC 740, Income Taxes (“ASC 740”), we recognize deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial reporting and tax basis of assets and liabilities, as well as for operating loss and tax credit carryforwards.
In accordance with ASC 740, Income Taxes ("ASC 740"), we recognize deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial reporting and tax basis of assets and liabilities, as well as for operating loss and tax credit carryforwards.
Stock-Based Compensation Expense Stock-based compensation relates to grants for shares of P10 awarded to our employees through stock options as well as RSUs awarded to employees and RSAs issued to non-employee directors as compensation for service on the Company's board.
Stock-Based Compensation Expense Stock-based compensation relates to grants for shares of Ridgepost awarded to our employees through stock options as well as RSUs awarded to employees and RSAs issued to non-employee directors as compensation for service on the Company's board.
This favorable lower and lower-middle market dynamic implies a larger pool of opportunities at compelling purchase price valuations with significant return potential. In addition, our premier data and analytic capabilities, driven by our proprietary 57 database, support our robust and disciplined sourcing criteria, which fuels our highly selective investment process.
This favorable lower and lower-middle market dynamic implies a larger pool of opportunities at compelling purchase price valuations with significant return potential. In addition, our premier data and analytic capabilities, driven by our proprietary database, support our robust and disciplined sourcing criteria, which fuel our highly selective investment process.
Despite higher interest rates and the global economy outlook remaining uncertain, we continue to see investors turning towards alternative investments to achieve asset class diversification, superior investment returns, and participation in access constrained investment opportunities. The continued growth of our business may be influenced by several factors, including the following market trends: • Accelerating demand for private markets solutions.
Despite higher interest rates and the global economy outlook remaining uncertain, we continue to benefit from institutional investors turning towards alternative investments to achieve asset class diversification, superior investment returns, and participation in access-constrained investment opportunities. The continued growth of our business may be influenced by several factors, including the following market trends: • Accelerating demand for private markets solutions.
This increase in cash used in investing activities was due to purchases of leasehold improvements, included in property and equipment during the year ended December 31, 2024.
This increase in cash used in investing activities was due to the Qualitas acquisition and the purchases of leasehold improvements and equipment, included in property and equipment during the year ended December 31, 2024.
Secondaries refer to investments in existing private markets funds through the acquisition of an existing interest in a private markets fund by one investor from another in a negotiated transaction. In so doing, the buyer agrees to take on future funding obligations in exchange for future returns and distributions.
Secondary investment funds refer to investments in existing private markets funds through the acquisition of an existing interest in a private markets fund by one investor from another in a negotiated transaction. In so doing, the buyer agrees to take on future funding obligations in exchange for future returns and distributions.
In addition to organic growth of our existing solutions and services, our growth will continue to depend, in part, on our ability to identify, evaluate and acquire high performing and high-quality asset management businesses to expand our team of asset managers and advisors, as well as expand the industries and end markets which we serve.
In addition to organic growth of our existing business, our growth will continue to depend, in part, on our ability to identify, evaluate and acquire high performing and high-quality asset management businesses to expand our team of asset managers and advisors, as well as expand the industries and end markets which we serve.
Payment can be made in cash or stock of P10, provided that no more than $5.0 million will be payable in cash. Total payment will not exceed $10.0 million and any amounts will be paid in October 2027, the fifth anniversary of the effective date.
Payment can be made in cash or stock of Ridgepost, provided that no more than $5.0 million 60 will be payable in cash. Total payment will not exceed $10.0 million and any amounts will be paid in October 2027, the fifth anniversary of the effective date.
Payments will be made in cash, with the option to pay up to 50.0% in units of P10 Intermediate, no later than 90 days following the last day of the calendar quarter in which a milestone payment is achieved. Total payments will not exceed $70.0 million and any amounts paid will be paid by October 2027.
Payments will be made in cash, with the option to pay up to 50.0% in units of Ridgepost, LLC, no later than 90 days following the last day of the calendar quarter in which a milestone payment is achieved. Total payments will not exceed $70.0 million and any amounts paid will be paid by October 2027.
Furthermore, we believe that by offering investors access to access-constrained investment opportunities, investors may favor our strategies as they make decisions on market exposure and allocation levels. • Counter-cyclical strategies can thrive in a higher-rate environment. Some strategies are counter-cyclical in nature and can take advantage of a higher rate environment.
Furthermore, we believe that by offering investors access to access-constrained investment opportunities, investors may favor our strategies as they make decisions on market exposure and allocation levels. • All-weather strategies can thrive in a myriad of environments. Some strategies are counter-cyclical in nature and can take advantage of a higher rate environment.
Results of Operations for Years Ended December 31, 2023 and 2022 For a comparison of our results of operations for fiscal years ended December 31, 2023 and 2022 see "Part II, Item 7.
Results of Operations for Years Ended December 31, 2024 and 2023 For a comparison of our results of operations for fiscal years ended December 31, 2024 and 2023 see "Part II, Item 7.
Our ability to maintain our data advantage is dependent on several factors, including our continued access to a broad set of private market information on an on-going basis. • Expanding asset class solutions, broaden geographic reach and grow private markets network effect. Our ability to continue growing is impacted by our scalability and ability to maximize investor relationships.
Our ability to maintain our data advantage is dependent on several factors, including our continued access to a broad set of private market information on an on-going basis. • Expanding asset class solutions, broadening geographic reach and growing private markets network effect. Our ability to continue growing is influenced by our scalability and ability to maximize investor relationships.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis relates to the activities and operations of P10. As used in this section, “P10,” the “Company”, “we” or “our” includes P10 and only its consolidated subsidiaries.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis relates to the activities and operations of Ridgepost. As used in this section, “Ridgepost,” the “Company”, “we” or “our” includes Ridgepost and only its consolidated subsidiaries.
Our database stores and organizes a universe of managers and opportunities with powerful tracking metrics that we believe drive optimal portfolio construction, management, and monitoring and enable a portfolio grading system, as well as repository of investment evaluation scorecards.
Our database stores and organizes a universe of managers and opportunities with powerful tracking metrics that we believe drive optimal portfolio construction, management, and monitoring. This enables and supports a portfolio grading system, as well as a repository of investment evaluation scorecards.
Additionally, fees owed to the Company for the advisory agreement entered into upon the closing of the acquisitions of ECG and ECP and any supplemental agreements entered into after acquisition ("Advisory Agreements"), where ECG provides advisory services to Enhanced Permanent Capital, LLC ("Enhanced PC") are reflected in due from related parties on the Consolidated Balance Sheets.
Additionally, fees owed to the Company for the advisory agreement entered into upon the closing of the acquisition of ECG and any supplemental agreements entered into after acquisition ("Advisory Agreements") where ECG provides advisory services to Enhanced PC are reflected in due from related parties on the Consolidated Balance Sheets.
The Company will evaluate whether each earn-out hurdle is probable of occurring and recognize an expense over the period the hurdle is expected to be achieved. As of December 31, 2024, the Company has determined that only the first two EBITDA hurdles are probable of being achieved.
The Company will evaluate whether each earn-out hurdle is probable of occurring and recognize an expense over the period the hurdle is expected to be achieved. As of December 31, 2025, the Company had determined that only the first two of three EBITDA hurdles are probable of being achieved.
We believe that the growing number of private markets focused fund managers increases the operational burden on investors and will lead to a greater reliance on highly trusted advisors to help investors navigate the complexity associated with multi- asset class manager selection. • Increasing regulatory requirements and political uncertainty.
We believe the growing number of private markets' focused fund managers increases the operational burden on investors and will lead to a greater reliance on highly-trusted advisors to help investors navigate the complexity associated with multi-asset class manager selection. • Political uncertainty, foreign currency exposure, and increasing regulatory requirements.
Additional trends driving investor demand are (a) increasing long-term investor allocations towards private market asset classes, (b) legislation that allows retirement plans to add private equity vehicles as an investment option, and (c) the adoption of Environmental, Social, and Corporate Governance (“ESG”) and impact investing by the institutional and high net worth investor community, and demand from high-net-worth individuals, also known as retail investors. • Favorable lower and lower-middle market dynamics, and data driven sourcing.
Additional trends driving investor demand are (a) increasing long-term investor allocations towards private market asset classes, and (b) legislation that allows retirement plans to add private equity vehicles as an investment option and impact investing by the institutional and high-net-worth investor community, and demand from high-net-worth individuals, also known as retail investors. • Favorable lower and lower-middle market dynamics, and data-driven sourcing.
Refer to Note 11 of the Consolidated Financial Statements for further details provided on the debt and associated interest periods.
Refer to Note 12 of our consolidated financial statements for further details provided on the debt and associated interest periods.
We use the measures to assess our performance relative to our intended strategies, expected patterns of profitability, and budgets, and use the results of that assessment to adjust our future activities to the extent we deem necessary. FRR is calculated as Total Revenues less any incentive fees.
We use the measures to assess our performance relative to our intended strategies, expected patterns of profitability, and budgets, and use the results of that assessment to adjust our future activities to the extent we deem necessary. FRR is calculated as Total Revenues less any non-fee related revenue.
The New Credit Facilities are to be used to refinance and replace the credit facilities under the Credit Agreement and for general corporate purposes, including acquisitions. The New Credit Facilities are Term SOFR Loans meaning loans bearing interest based upon the "Adjusted Term SOFR Rate".
The Amended and Restated Credit Facilities are to be used to refinance and replace the credit facilities under the then existing credit agreement and for general corporate purposes, including acquisitions. The Amended and Restated Credit Facilities are Term SOFR Loans meaning loans bearing interest based upon the "Adjusted Term SOFR Rate".
Our PCS is differentiated by our relationship-driven sourcing approach providing capital solutions for growth-oriented companies. We are further synergistically strengthened by our PES network of fund managers, characterized by more than 630 credit opportunities annually. We currently maintain 80+ active sponsor relationships and have 125+ platform investments.
Our PCS is differentiated by our relationship-driven sourcing approach providing capital solutions for growth-oriented companies. We are further synergistically strengthened by our PCS network of fund managers, characterized by more than 1,500+ credit opportunities annually. We currently maintain 100+ active sponsor relationships and have 130+ platform investments.
Other companies may calculate these measures differently than we do, limiting their usefulness as a comparative measure. We use Fee-Related Revenue ("FRR"), Fee-Related Earnings ("FRE"), Adjusted Net Income ("ANI"), as well as Adjusted EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) to provide additional measures of profitability.
Other companies may calculate these measures differently than we do, limiting their usefulness as a comparative measure. We use Adjusted Net Income ("ANI"), Fee-Related Revenue ("FRR"), and Fee-Related Earnings ("FRE") to provide additional measures of profitability.
Often, the fees are structured such that they step down, or decrease, over the life of the fund. Our primary funds comprise approximately $13.9 billion of our FPAUM as of December 31, 2024. 56 • Direct and Co-Investment Funds.
Often, the fees are structured such that they step down, or decrease, over the life of the fund. Our primary funds comprise approximately $15.8 billion of our FPAUM as of December 31, 2025. • Direct and Co-Investment Funds.
ANI is calculated as Adjusted EBITDA, less actual cash paid for interest and federal and state income taxes. 64 In order to compute Adjusted EBITDA, we adjust our GAAP net income/(loss) for the following items: • Expenses that typically do not require us to pay them in cash in the current period (such as depreciation, amortization and stock-based compensation); • The cost of financing our business; • One-time expenses related to restructuring of the management team including placement/search fees; • Expenses related to the debt refinancing completed in August 2024; • Acquisition-related expenses which reflects the actual costs incurred during the period for the acquisition of new businesses, which primarily consists of fees for professional services including legal, accounting, and advisory, as well as bonuses paid to employees directly related to the acquisition; and • The effects of income taxes.
In order to compute FRE, we adjust our GAAP net income/(loss) for certain items, including the following: • Expenses that typically do not require us to pay them in cash in the current period (such as depreciation, amortization and stock-based compensation); • Earn out related compensation; • The cost of financing our business; • One-time expenses related to restructuring of the management team including placement/search fees; • Expenses related to one-time technical accounting matters and the debt refinancing completed in August 2024; • Acquisition-related expenses which reflects the actual costs incurred during the period for the acquisition of new businesses, which primarily consists of fees for professional services including legal, accounting, and advisory, as well as bonuses paid to employees directly related to the acquisition; • The effects of income taxes; and • Non-fee related income.
Stock compensation expense for awards that cliff-vest after a service period is recorded ratably over the vesting period at the fair market value on the grant date.
Stock compensation expense for awards that cliff-vest after either a service period or both a service period and performance condition is recorded ratably over the vesting period at the fair market value on the grant date.
The increase in income tax expense from 2023 to 2024 was due to an increase in overall net operating income and flow-through income from underlying investments in 2024. 63 FPAUM The following table provides a period-to-period roll-forward of our fee paying assets under management on an actual basis.
The increase in income tax expense from 2024 to 2025 was due to an increase in overall net operating income. FPAUM The following table provides a period-to-period roll-forward of our fee-paying assets under management on an actual basis.
Financing Activities Years Ended December 31, 2024 and December 31, 2023 We used a net $59.1 million in cash for financing activities for the year ended December 31, 2024, as compared to cash used in financing activities of $42.9 million for the year ended December 31, 2023.
Financing Activities Years Ended December 31, 2025 and December 31, 2024 We used a net $19.7 million in cash for financing activities for the year ended December 31, 2025, as compared to cash used in financing activities of $59.1 million for the year ended December 31, 2024.
Fee-Paying Assets Under Management, or FPAUM FPAUM reflects the assets from which we earn management and advisory fees. Our vehicles typically earn management and advisory fees based on committed capital, and in certain cases, net invested capital, depending on the fee terms.
Fee-Paying Assets Under Management, or FPAUM FPAUM reflects the assets from which we earn management and advisory fees. Our vehicles typically earn management and advisory fees based on committed capital, and in certain cases, net invested capital, depending on the fee terms. Management and advisory fees based on committed or deployed capital are not affected by market appreciation or depreciation.
We currently offer secondaries funds across our private equity solutions. Often, the fees are structured such that they step down, or decrease, over the life of the fund. Our secondary funds comprise approximately $1.6 billion of our FPAUM as of December 31, 2024.
We currently offer secondary investment funds across our private equity solutions. Often, the fees are structured such that they step down, or decrease, over the life of 48 the fund. Our secondary investment funds comprise approximately $3.0 billion of our FPAUM as of December 31, 2025.
Income Tax Expense Years Ended December 31, 2024 and December 31, 2023 Income tax expense increased by $4.1 million to an expense of $8.7 million for the year ended December 31, 2024 compared to an expense of $4.6 million for the year ended December 31, 2023.
Income Tax Expense Years Ended December 31, 2025 and December 31, 2024 Income tax expense increased by $0.7 million to an expense of $9.4 million for the year ended December 31, 2025 compared to an expense of $8.7 million for the year ended December 31, 2024.
Often, the fees are structured such that they step down, or decrease, over the life of the fund. Our direct investing platform comprises approximately $10.2 billion of our FPAUM as of December 31, 2024. • Secondaries.
Often, the fees are structured such that they step down, or decrease, over the life of the fund. Our direct investing platform comprises approximately $10.6 billion of our FPAUM as of December 31, 2025. • Secondary Investment Funds.
The purview of private markets has meaningfully broadened over the last decade. As investors increase their allocations to private markets investments, we believe the demand for asset class diversification will rise.
The scope of private markets has expanded significantly over the last decade. As investors increase their allocations to private markets' investments, we believe the demand for asset class diversification will rise.
We are further differentiated by the scale, depth, diversity and accuracy of our constantly expanding proprietary private markets database that contains comprehensive information on more than 6,000 investment firms, 11,100 funds, 49,000 individual transactions, 32,600 private companies and 458,000 financial metrics.
We are further differentiated by the scale, depth, diversity and accuracy of our constantly expanding proprietary private markets database that contains comprehensive information on more than 6,400+ investment firms, 62,700+ funds, 94,500+ individual transactions, 49,400+ private companies and 556,000+ financial metrics.
We currently have a leading presence in North America, but believe that expanding our investor presence into international markets can be a significant growth driver for our business as investors continue to seek geographically diverse private market exposure.
We currently have a leading presence in North America and, with the acquisition of Qualitas, we now also have a presence in Europe. We believe that expanding our presence into international markets can be a significant growth driver for our business as investors continue to seek geographically diverse private market exposure.
As of December 31, 2024, VCS managed $6.4 billion of FPAUM. • Private Credit Solutions (PCS). Under PCS, we primarily make debt investments across North America, targeting lower middle market companies owned by leading financial sponsors and also offer certain private equity solutions.
As of December 31, 2025, VCS has raised over $11 billion AUM, of which $6.8 billion are FPAUM. 47 • Private Credit Solutions (PCS). Under PCS, we primarily make debt investments across North America, targeting lower-middle market companies owned by leading financial sponsors and also offer certain private equity solutions.
Current income tax benefit/(expense) represents our estimated taxes to be paid or refunded for the current period.
Income Tax Expense Income tax expense is comprised of current and deferred tax expense. Current income tax expense represents our estimated taxes to be paid or refunded for the current period.
The amortization is reported in management and advisory fees on the Consolidated Statements of Operations. Operating Expenses Compensation and benefits are our largest expense and consists of salaries, bonuses, severance, stock-based compensation, earnout and bonus payments related to the acquisition of WTI, employee benefits and employer-related payroll taxes.
Operating Expenses Compensation and benefits are our largest expense and consists of salaries, bonuses, severance, stock-based compensation, earnout and bonus payments related to the acquisition of WTI, employee benefits and employer-related payroll taxes.
For the year ended December 31, 2024 2023 (in millions) (in millions) Balance, Beginning of Period $ 23,259 $ 21,206 Add: Acquisitions — — Capital raised (1) 3,154 2,793 Capital deployed (2) 636 949 Net Asset Value Change (3) (4 ) (121 ) Less: Scheduled fee base stepdowns (578 ) (601 ) Expiration of fee period (790 ) (967 ) Balance, End of period $ 25,677 $ 23,259 (1) Represents new commitments from funds that earn fees on a committed capital fee base.
For the year ended December 31, 2025 2024 (in millions) (in millions) Balance, Beginning of Period $ 25,677 $ 23,259 Add: Acquisitions 980 — Capital raised (1) 3,746 3,154 Capital deployed (2) 1,370 636 Net Asset Value Change (3) (1 ) (4 ) Impact of exchange rate movements 84 — Less: Scheduled fee base stepdowns (730 ) (578 ) Expiration of fee period (1,701 ) (790 ) Balance, End of period $ 29,425 $ 25,677 (1) Represents new commitments from funds that earn fees on a committed capital fee base.
Other revenues, which represent ancillary elements of our business, increased by $3.2 million or 107% to $6.2 million for the year ended December 31, 2024 as compared to the year ended December 31, 2023 driven by $2.1 million of 61 recognized carried interest income from an uncommon pre-acquisition legacy managed fund, an increase of $0.6 million in ancillary services provided to clients, an increase of $0.4 million of interest income, and an increase of $0.1 million of subscription fee revenues.
Other revenues, which represent ancillary elements of our business, decreased by $1.4 million or 22% to $4.9 million for the year ended December 31, 2025 as compared to the year ended December 31, 2024 driven by a $2.1 million decrease in recognized carried interest income from uncommon pre-acquisition legacy managed fund offset slightly by an increase of $0.7 million in ancillary services provided to clients.
Upon the achievement of $20.0 million, $22.5 million, and $25.0 million of EBTIDA, $35.0 million, $17.5 million, and $17.5 million are earned, respectively. Of the total amount, $50.0 million can be earned by the sellers and the remaining $20.0 million would be allocated to employees of the Company at the time the earnout is earned.
Of the total amount, $50.0 million can be earned by the sellers and the remaining $20.0 million would be allocated to employees of the Company at the time the earnout is earned.
For the year ended December 31, 2024 2023 $ Change % Change REVENUES (in thousands) Management and advisory fees $ 290,218 $ 238,729 $ 51,489 22% Other revenue 6,230 3,005 3,225 107% Total revenues 296,448 241,734 54,714 23% OPERATING EXPENSES Compensation and benefits 155,316 154,286 1,030 1% Professional fees 21,464 12,668 8,796 69% General, administrative and other 28,780 22,584 6,196 27% Contingent consideration expense 160 560 (400 ) (71)% Amortization of intangibles 25,612 29,221 (3,609 ) (12)% Strategic alliance expense 4,496 1,494 3,002 201% Total operating expenses 235,828 220,813 15,015 7% INCOME FROM OPERATIONS 60,620 20,921 39,699 190% OTHER (EXPENSE)/ INCOME Interest expense, net (25,510 ) (21,872 ) (3,638 ) 17% Other (losses)/income (6,747 ) (2,189 ) (4,558 ) 208% Total other (expense) (32,257 ) (24,061 ) (8,196 ) 34% Net income/(losses) before income taxes 28,363 (3,140 ) 31,503 N/A Income tax (expense) (8,696 ) (4,632 ) (4,064 ) 88% NET INCOME/(LOSS) $ 19,667 $ (7,772 ) $ 27,439 N/A Revenues Years Ended December 31, 2024 and December 31, 2023 Our revenue is composed almost entirely of recurring management and advisory fees, with the vast majority of fees earned on committed capital that is typically subject to ten to fifteen year lock up agreements, therefore our average fee rates have remained stable at approximately 1% of average FPAUM for the years ended December 31, 2024 and December 31, 2023.
Results of Operations For the years ended December 31, 2025, December 31, 2024, and December 31, 2023 For the Year Ended December 31, 2025 2024 2023 REVENUES (in thousands) Management and advisory fees $ 292,489 $ 290,218 $ 238,729 Other revenue 4,857 6,230 3,005 Total revenues 297,346 296,448 241,734 OPERATING EXPENSES Compensation and benefits 143,632 155,316 154,286 Professional fees 25,545 21,464 12,668 General, administrative and other 35,149 28,780 22,584 Contingent consideration expense 2,928 160 560 Amortization of intangibles 23,845 25,612 29,221 Strategic alliance expense 703 4,496 1,494 Total operating expenses 231,802 235,828 220,813 INCOME FROM OPERATIONS 65,544 60,620 20,921 OTHER (EXPENSE)/Income Interest expense, net (27,344 ) (25,510 ) (21,872 ) Other loss (5,792 ) (6,747 ) (2,189 ) Total other (expense) (33,136 ) (32,257 ) (24,061 ) Income before income taxes 32,408 28,363 (3,140 ) Income tax expense (9,445 ) (8,696 ) (4,632 ) NET INCOME/(LOSS) $ 22,963 $ 19,667 $ (7,772 ) Revenues Years Ended December 31, 2025 and December 31, 2024 Our revenue is composed almost entirely of recurring management and advisory fees, with the vast majority of fees earned on committed capital that is typically subject to ten to fifteen year lock up agreements, therefore our average fee rates have remained stable at approximately 1% of average FPAUM for the years ended December 31, 2025 and December 31, 2024.
The VCS investment team, which is comprised of 16 investment professionals with an average of 24+ years of experience, has deep and long-standing investor and fund manager relationships in the venture market which it has cultivated over the past 14+ years, including over 1,980+ investors, 110+ fund managers, 100+ direct investments, 415+ private market funds and 14,700+ portfolio companies.
The VCS investment team, which is comprised of 14 investment professionals with an average of 18+ years of experience, has deep and long-standing investor and fund manager relationships in the venture market which it has cultivated since inception in 2007, including over 2,000+ investors, 120+ fund managers, 120+ direct investments, 450+ private market funds and 16,500+ portfolio companies.
For these, the Company uses the tranche method and recognizes expense for each tranche of RSUs deemed probable of vesting on a straight-line basis over the expected vesting period. The Company evaluates the probability of vesting at each reporting period. Unvested RSUs are remeasured quarterly against performance metrics as a liability on the Consolidated Balance Sheets.
For these, the Company uses the tranche method and recognizes expense for each tranche of RSUs deemed probable of vesting on a straight-line basis over the expected vesting period. The Company evaluates the probability of vesting at each reporting period.
The PCS investment team, which is comprised of 54 investment professionals with an average of 25+ years of experience, has deep and long-standing relationships in the private credit market which it has cultivated over the past 22 years, including 440+ investors across 49 active investment vehicles and 1,800+ portfolio 55 companies with $9.8+ billion capital deployed.
The PCS investment team, which is comprised of 53 investment professionals with an average of 25+ years of experience, has deep and long-standing relationships in the private credit market which it has cultivated since inception in 1980, including 430+ investors across 47 active investment vehicles and 1,800+ portfolio companies with $10.5+ billion capital deployed.
The Company believes it is probable that the third parties will exercise their options to sell back the revenue share and has recognized liabilities on the Consolidated Balance Sheets. The Company has also recognized contingent payments to customers assets associated with the agreements and will amortize the assets against revenue over the estimated length of the management contracts.
The Company believes it is probable that the remaining third parties will exercise their option to sell back the revenue share and has recognized a liability on the Consolidated Balance Sheets. The Company has also recognized a contingent payment to customers associated with the agreement and will amortize the asset against revenue over the estimated term of the management contract.
Under PES, we make direct and indirect investments in middle and lower- middle market private equity across North America. PES also makes minority equity investments in a diversified portfolio of mid-sized managers across private equity, private credit, real estate and real assets.
PES also makes minority equity investments in a diversified portfolio of mid-sized managers across private equity, private credit, real estate and real assets.
For the year ended December 31, 2024 2023 $ Change % Change OPERATING EXPENSES (in thousands) Compensation and benefits $ 155,316 $ 154,286 $ 1,030 1 % Professional fees 21,464 12,668 8,796 69 % General, administrative, and other 28,780 22,584 6,196 27 % Contingent consideration expense 160 560 (400 ) (71 )% Amortization of intangibles 25,612 29,221 (3,609 ) (12 )% Strategic alliance expense 4,496 1,494 3,002 201 % Total operating expenses $ 235,828 $ 220,813 $ 15,015 7 % Operating Expenses Years Ended December 31, 2024 and December 31, 2023 Total operating expenses increased by $15.0 million, or 7%, to $235.8 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
For the Year Ended December 31, 2025 2024 2023 OPERATING EXPENSES (in thousands) Compensation and benefits $ 143,632 $ 155,316 $ 154,286 Professional fees 25,545 21,464 12,668 General, administrative, and other 35,149 28,780 22,584 Contingent consideration expense 2,928 160 560 Amortization of intangibles 23,845 25,612 29,221 Strategic alliance expense 703 4,496 1,494 Total operating expenses $ 231,802 $ 235,828 $ 220,813 Operating Expenses Years Ended December 31, 2025 and December 31, 2024 Total operating expenses decreased by $4.0 million, or 2%, to $231.8 million for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The PES investment team, which is comprised of 42 investment professionals with an average of 26+ years of experience, has deep and long-standing investor and fund manager relationships in the middle and lower-middle market which it has cultivated over the past 20 years, including over 2,280+ investors, 285+ fund managers, 560+ private market funds and 5,100+ portfolio companies.
The PES investment team, which is comprised of 70 investment professionals with an average of 22+ years of experience, has deep and long-standing investor and fund manager relationships in the middle and lower-middle market which it has cultivated since inception in 2001, including over 3,800+ investors, 320+ fund managers, 690+ private market funds and 5,600+ portfolio companies.
The New Revolving Facility has no contractual principal repayments until maturity, which is August 1, 2028 for both facilities. As of December 31, 2024, the Term Loan with a balance of $325.0 million is incurring interest at a weighted average Adjusted Term SOFR Rate of 7.68%. As of December 31, 2024, there is no outstanding balance for the Revolver Facility.
The New Revolving Facility has no contractual principal repayments until maturity, which is August 1, 2028 for both facilities. As of December 31, 2025, the Term Loan with a balance of $320.9 million is incurring interest at a weighted average Adjusted Term SOFR of 6.61%. As of December 31, 2025, the Revolving Facility is split into four tranches.
The Company has incurred $24.1 million in interest expense for the year ended December 31, 2024. 66 Cash Flows Year Ended December 31, 2024 Compared to the Years Ended December 31, 2023 and December 31, 2022 The following table reflects our cash flows for the years ended December 31, 2024, 2023 and 2022: For the Year Ended December 31, 2024 2023 $ Change % Change (in thousands) Net cash provided by operating activities $ 100,970 $ 47,685 $ 53,285 112% Net cash (used in) investing activities (5,804 ) (2,250 ) (3,554 ) 158% Net cash (used in) financing activities (59,108 ) (42,870 ) (16,238 ) 38% Increase in cash, cash equivalents and restricted cash $ 36,058 $ 2,565 $ 33,493 1,306% Operating Activities Years Ended December 31, 2024 and December 31, 2023 The Company's operating activities generally reflect the Company's earnings in the respective periods after adjusting for significant non-cash activity, including income of unconsolidated subsidiaries, stock-based compensation, depreciation, amortization, and deferred tax expense, all of which are included in net income/(loss).
Cash Flows Year Ended December 31, 2025 Compared to the Years Ended December 31, 2024 and December 31, 2023 The following table reflects our cash flows for the years ended December 31, 2025, 2024, and 2023: For the Year Ended December 31, 2025 2024 2023 (in thousands) Net cash provided by operating activities $ 22,988 $ 100,970 $ 47,685 Net cash used in investing activities (42,748 ) (5,804 ) (2,250 ) Net cash used in financing activities (19,674 ) (59,108 ) (42,870 ) Effect of foreign currency exchange rate changes on cash and cash equivalents 205 — Net change in cash, cash equivalents and restricted cash $ (39,229 ) $ 36,058 $ 2,565 Operating Activities Years Ended December 31, 2025 and December 31, 2024 The Company's operating activities generally reflect the Company's earnings in the respective periods after adjusting for significant non-cash activity, including income of unconsolidated subsidiaries, stock-based compensation, depreciation, amortization, and deferred tax expense, all of which are included in net income/(loss).
General, administrative and other increased by $6.2 million, or 27% to $28.8 million, due to $2.2 million of additional placement agent fees and other expenses associated with increased revenues, $1.4 million increase in marketing efforts, as well as $2.4 million of ongoing enhancements to infrastructure, technology, premises, and security across the Company.
General, administrative and other increased by $6.4 million, or 22% to $35.1 million, due to $4.6 million of ongoing enhancements to infrastructure, technology, premises, and security across the Company as well as $0.8 million increase in marketing efforts, and $0.7 million increase in depreciation expense.
Off Balance Sheet Arrangements We do not invest in any off-balance sheet vehicles that provide liquidity, capital resources, market or credit risk support, or engage in any activities that expose us to any liability that is not reflected in our consolidated financial statements. 67 Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“U.S.
Off Balance Sheet Arrangements We do not invest in any off-balance sheet vehicles that provide liquidity, capital resources, market or credit risk support, or engage in any activities that expose us to any liability that is not reflected in our consolidated financial statements.
Primary investments are made during a fundraising period in the form of capital commitments, which are called upon by the fund manager and utilized to finance its investments in portfolio companies during a predefined investment period.
Ridgepost’s primary investment funds include both commingled investment vehicles with multiple investors as well as customizable separate accounts, which typically include one investor. Primary investments are made during a fundraising period in the form of capital commitments, which are called upon by the fund manager and utilized to finance its investments in portfolio companies during a predefined investment period.