| Income Statement | 2025-09-30 | 2025-06-30 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|
| Total revenues | 454,225 | 364,287 | 339,023 | 271,677 |
| Cash-based compensation | 100,348 | 95,985 | 85,203 | 82,871 |
| Equity-based compensation | 884,470 | 188,718 | 486,418 | 37,332 |
| Realized | 30,995 | 11,705 | 25,477 | 8,767 |
| Unrealized | 88,727 | 44,357 | 49,670 | 27,748 |
| Total performance fee-related compensation | 119,722 | 56,062 | 75,147 | 36,515 |
| Legacy greenspring performance fee-related compensation | 27,143 | 39,637 | 8,207 | 13,917 |
| Total compensation and benefits | 1,131,683 | 380,402 | 654,975 | 170,635 |
| General, administrative and other | 45,292 | 42,914 | 43,130 | 50,061 |
| Total expenses | 1,176,975 | 423,316 | 698,105 | 220,696 |
| Investment income (loss) | -1,210 | 10,512 | 1,064 | 2,051 |
| Legacy greenspring investment income (loss) | 1,313 | 3,382 | 1,167 | -4,031 |
| Investment income of consolidated funds | 46,044 | 21,671 | 15,037 | 8,206 |
| Interest income | 3,224 | 2,496 | 2,559 | 3,016 |
| Interest expense | 4,425 | 4,534 | 3,008 | 3,512 |
| Other income | 1,978 | 5,152 | -2,452 | 1,177 |
| Total other income | 46,924 | 38,679 | 14,367 | 6,907 |
| Income (loss) before income tax | -675,826 | -20,350 | -344,715 | 57,888 |
| Income tax expense (benefit) | -100,336 | -8,339 | -57,552 | 4,750 |
| Net income (loss) | -575,490 | -12,011 | -287,163 | 53,138 |
| Less net income (loss) attributable to non-controlling interests-Subsidiaries | 9,242 | 28,617 | - | - |
| Less net income (loss) attributable to non-controlling interests-Legacy Entities | 1,313 | 3,382 | - | - |
| Less net income (loss) attributable to non-controlling interests-Partnership Of Subsidiary | -259,946 | -27,122 | - | - |
| Less net income attributable to redeemable non-controlling interests in consolidated funds | 39,659 | 20,957 | 10,905 | 6,525 |
| Less net income (loss) attributable to non-controlling interests | - | - | -106,367 | 28,674 |
| Less net income attributable to redeemable non-controlling interests in consolidated funds-Subsidiaries | 384 | 579 | - | - |
| Net income (loss) attributable to stepstone group inc | -366,142 | -38,424 | -192,015 | 17,632 |
| Basic (in dollars per share) | -4.66 | -0.49 | -2.61 | 0.26 |
| Basic (in shares) | 78,561,587 | 77,846,710 | 73,687,289 | 68,772,051 |
| Diluted (in dollars per share) | -4.66 | -0.49 | -2.61 | 0.26 |
| Diluted (in shares) | 78,561,587 | 77,846,710 | 73,687,289 | 69,695,315 |
StepStone Group Inc. (STEP)
StepStone Group Inc. (STEP)