NEW YORK, Feb. 06, 2025 (GLOBE NEWSWIRE) -- StepStone Group Inc. (NASDAQ:STEP), a global private markets investment firm focused on providing customized investment solutions and advisory and data services, today reported results for the quarter ended December 31, 2024. This represents results for the third quarter of the fiscal year ending March 31, 2025. The Board of Directors of the Company has declared a quarterly cash dividend of $0.24 per share of Class A common stock, payable on March 14, 2025, to the holders of record as of the close of business on February 28, 2025.

StepStone issued a full detailed presentation of its third quarter fiscal 2025 results, which can be accessed by visiting the Company's website at https://shareholders.stepstonegroup.com.

Webcast and Earnings Conference Call

Management will host a webcast and conference call today, Thursday, February 6, 2025, at 5:00 pm ET to discuss the Company's results for the third quarter of the fiscal year ending March 31, 2025. The webcast will be made available on the Shareholders section of the Company's website at https://shareholders.stepstonegroup.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time to register. A replay will also be available on the Shareholders section of the Company's website approximately two hours after the conclusion of the event.

To join as a live participant in the question and answer portion of the call, participants must register at https://register.vevent.com/register/BI4d11263234d648c092cf5d1e8339df8d. Upon registering you will receive the dial-in number and a PIN to join the call as well as an email confirmation with the details.

About StepStone

StepStone Group Inc. (NASDAQ:STEP) is a global private markets investment firm focused on providing customized investment solutions and advisory and data services to its clients. As of December 31, 2024, StepStone was responsible for approximately $698 billion of total capital, including $179 billion of assets under management. StepStone's clients include some of the world's largest public and private defined benefit and defined contribution pension funds, sovereign wealth funds and insurance companies, as well as prominent endowments, foundations, family offices and private wealth clients, which include high-net-worth and mass affluent individuals. StepStone partners with its clients to develop and build private markets portfolios designed to meet their specific objectives across the private equity, infrastructure, private debt and real estate asset classes.

Forward-Looking Statements

Some of the statements in this release may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking. Words such as "anticipate," "believe," "continue," "estimate," "expect," "future," "intend," "may," "plan" and "will" and similar expressions identify forward-looking statements. Forward-looking statements reflect management's current plans, estimates and expectations and are inherently uncertain. The inclusion of any forward-looking information in this release should not be regarded as a representation that the future plans, estimates or expectations contemplated will be achieved. Forward-looking statements are subject to various risks, uncertainties and assumptions. Important factors that could cause actual results to differ materially from those in forward-looking statements include, but are not limited to, global and domestic market and business conditions, our successful execution of business and growth strategies, the favorability of the private markets fundraising environment, successful integration of acquired businesses and regulatory factors relevant to our business, as well as assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity and the risks and uncertainties described in greater detail under the "Risk Factors" section of our annual report on Form 10-K filed with the U.S. Securities and Exchange Commission on May 24, 2024, as such factors may be updated from time to time. We undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by law.

Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States ("GAAP"), we use the following non-GAAP financial measures: adjusted management and advisory fees, net, adjusted revenues, adjusted net income (on both a pre-tax and after-tax basis), adjusted net income per share, adjusted weighted-average shares, fee-related earnings, fee-related earnings margin, gross realized performance fees and net realized performance fees. We have provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in this earnings release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measures presented in this earnings release. The presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. In addition, the non-GAAP financial measures in this earnings release may not be comparable to similarly titled measures used by other companies in our industry or across different industries. For definitions of these non-GAAP measures and reconciliations to applicable GAAP measures, please see the section titled "Non-GAAP Financial Measures: Definitions and Reconciliations."


Financial Highlights and Key Business Drivers/Operating Metrics

	Three Months Ended															Nine Months Ended December 31,						Percentage Change
(in thousands, except share and per share amounts and where noted)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024		vs. FQ3'24		vs. FQ3'24 YTD
Financial Highlights
GAAP Results
Management and advisory fees, net	$	151,492		$	153,410		$	178,015		$	184,758		$	190,840		$	431,730		$	553,613		26	%	28	%
Total revenues		(14,612	)		356,810			186,401			271,677			339,023			354,821			797,101		na		125	%
Total performance fees		(166,104	)		203,400			8,386			86,919			148,183			(76,909	)		243,488		na		na
Net income (loss)		(23,419	)		82,542			48,045			53,138			(287,163	)		85,278			(185,980	)	na		na
Net income (loss) per share of Class A common stock:
Basic	$	(0.32	)	$	0.48		$	0.20		$	0.26		$	(2.61	)	$	0.43		$	(2.32	)	(725)	%	na
Diluted	$	(0.32	)	$	0.48		$	0.20		$	0.26		$	(2.61	)	$	0.43		$	(2.32	)	(725)	%	na
Weighted-average shares of Class A common stock:
Basic		64,068,952			64,194,859			66,187,754			68,772,051			73,687,289			63,255,604			69,561,254		15	%	10	%
Diluted		64,068,952			67,281,567			68,593,761			69,695,315			73,687,289			66,299,982			69,561,254		15	%	5	%
Quarterly dividend per share of Class A common stock⁽¹⁾	$	0.21		$	0.21		$	0.21		$	0.24		$	0.24		$	0.62		$	0.69		14	%	11	%
Supplemental dividend per share of Class A common stock⁽²⁾	$	—		$	—		$	0.15		$	—		$	—		$	0.25		$	0.15		na		(40)	%
Accrued carried interest allocations		1,203,847			1,354,051			1,328,853			1,381,110			1,474,543								22	%

Non-GAAP Results⁽³⁾
Adjusted management and advisory fees, net⁽⁴⁾	$	151,943		$	153,808		$	178,514		$	185,481		$	191,832		$	432,571		$	555,827		26	%	28	%
Adjusted revenues		185,123			177,357			221,165			208,788			243,905			487,703			673,858		32	%	38	%
Fee-related earnings ("FRE")		50,664			50,900			71,656			72,349			74,118			138,893			218,123		46	%	57	%
FRE margin⁽⁵⁾		33	%		33	%		40	%		39	%		39	%		32	%		39	%
Gross realized performance fees		33,180			23,549			42,651			23,307			52,073			55,132			118,031		57	%	114	%
Adjusted net income ("ANI")		42,116			37,716			57,241			53,569			52,659			101,677			163,469		25	%	61	%
Adjusted weighted-average shares		115,232,927			115,512,301			118,510,499			118,774,233			118,935,179			115,009,445			118,740,805		3	%	3	%
ANI per share	$	0.37		$	0.33		$	0.48		$	0.45		$	0.44		$	0.88		$	1.38		19	%	57	%

Key Business Drivers/Operating Metrics (in billions)
Assets under management ("AUM")⁽⁶⁾	$	149.0		$	156.6		$	169.3		$	176.1		$	179.2								20	%
Assets under advisement ("AUA")⁽⁶⁾		510.5			521.1			531.4			505.9			518.7								2	%
Fee-earning AUM ("FEAUM")		89.4			93.9			100.4			104.4			114.2								28	%
Undeployed fee-earning capital ("UFEC")		21.4			22.6			27.6			29.7			21.7								1	%

_______________________________

(1)      Dividends paid, as reported in this table, relate to the preceding quarterly period in which they were earned.

(2)      The supplemental cash dividend relates to earnings in respect of our full fiscal years 2023 and 2024, respectively.

(3)      Adjusted management and advisory fees, net, adjusted revenues, FRE, FRE margin, gross realized performance fees, ANI, adjusted weighted-average shares and ANI per share are non-GAAP measures. See the definitions of these measures and reconciliations to the respective, most comparable GAAP measures under "Non-GAAP Financial Measures: Definitions and Reconciliations."

(4)      Excludes the impact of consolidating the Consolidated Funds. See reconciliation of GAAP measures to adjusted measures that follows.

(5)      FRE margin is calculated by dividing FRE by adjusted management and advisory fees, net.

(6)      AUM/AUA reflects final data for the prior period, adjusted for net new client account activity through the period presented. Does not include post-period investment valuation or cash activity. Net asset value ("NAV") data for underlying investments is as of the prior period, as reported by underlying managers up to the business day occurring on or after 100 days, or 115 days at the fiscal year-end, following the prior period end. When NAV data is not available by the business day occurring on or after 100 days, or 115 days at the fiscal year-end, following the prior period end, such NAVs are adjusted for cash activity following the last available reported NAV.


StepStone Group Inc. GAAP Condensed Consolidated Balance Sheets (Unaudited) (in thousands, except share and per share amounts)

	As of
	December 31, 2024			March 31, 2024
Assets
Cash and cash equivalents	$	223,103		$	143,430
Restricted cash		720			718
Fees and accounts receivable		63,521			56,769
Due from affiliates		96,590			67,531
Investments:
Investments in funds		172,748			135,043
Accrued carried interest allocations		1,474,543			1,354,051
Legacy Greenspring investments in funds and accrued carried interest allocations⁽¹⁾		572,459			631,197
Deferred income tax assets		356,122			184,512
Lease right-of-use assets, net		90,567			97,763
Other assets and receivables		66,114			60,611
Intangibles, net		274,122			304,873
Goodwill		580,542			580,542
Assets of Consolidated Funds:
Cash and cash equivalents		55,681			38,164
Investments, at fair value		320,482			131,858
Other assets		2,333			1,745
Total assets	$	4,349,647		$	3,788,807
Liabilities and stockholders' equity
Accounts payable, accrued expenses and other liabilities	$	139,068		$	127,417
Accrued compensation and benefits		690,321			101,481
Accrued carried interest-related compensation		730,218			719,497
Legacy Greenspring accrued carried interest-related compensation⁽¹⁾		439,898			484,154
Due to affiliates		315,739			212,918
Lease liabilities		112,175			119,739
Debt obligations		168,942			148,822
Liabilities of Consolidated Funds:
Other liabilities		9,860			1,645
Total liabilities		2,606,221			1,915,673
Redeemable non-controlling interests in Consolidated Funds		286,822			102,623
Redeemable non-controlling interests in subsidiaries		6,552			115,920
Stockholders' equity:
Class A common stock, $0.001 par value, 650,000,000 authorized; 75,841,118 and 65,614,902 issued and outstanding as of December 31, 2024 and March 31, 2024, respectively		76			66
Class B common stock, $0.001 par value, 125,000,000 authorized; 40,127,254 and 45,030,959 issued and outstanding as of December 31, 2024 and March 31, 2024, respectively		40			45
Additional paid-in capital		415,059			310,293
Retained earnings (accumulated deficit)		(205,674	)		13,768
Accumulated other comprehensive income		341			304
Total StepStone Group Inc. stockholders' equity		209,842			324,476
Non-controlling interests in subsidiaries		1,051,919			974,559
Non-controlling interests in legacy Greenspring entities⁽¹⁾		132,561			147,042
Non-controlling interests in the Partnership		55,730			208,514
Total stockholders' equity		1,450,052			1,654,591
Total liabilities and stockholders' equity	$	4,349,647		$	3,788,807

(1) Reflects amounts attributable to consolidated VIEs for which the Company did not acquire any direct economic interests.


StepStone Group Inc. GAAP Condensed Consolidated Statements of Income (Loss) (Unaudited) (in thousands, except share and per share amounts)

	Three Months Ended December 31,						Nine Months Ended December 31,
		2024			2023			2024			2023
Revenues
Management and advisory fees, net	$	190,840		$	151,492		$	553,613		$	431,730
Performance fees:
Incentive fees		22,369			17,891			26,365			22,843
Carried interest allocations:
Realized		24,282			15,289			83,718			31,347
Unrealized		93,325			(129,584	)		120,370			(24,849	)
Total carried interest allocations		117,607			(114,295	)		204,088			6,498
Legacy Greenspring carried interest allocations⁽¹⁾		8,207			(69,700	)		13,035			(106,250	)
Total performance fees		148,183			(166,104	)		243,488			(76,909	)
Total revenues		339,023			(14,612	)		797,101			354,821
Expenses
Compensation and benefits:
Cash-based compensation		85,203			73,619			246,298			218,551
Equity-based compensation		486,418			14,032			542,929			28,420
Performance fee-related compensation:
Realized		25,477			15,444			55,092			26,266
Unrealized		49,670			(62,243	)		66,495			(9,320	)
Total performance fee-related compensation		75,147			(46,799	)		121,587			16,946
Legacy Greenspring performance fee-related compensation⁽¹⁾		8,207			(69,700	)		13,035			(106,250	)
Total compensation and benefits		654,975			(28,848	)		923,849			157,667
General, administrative and other		43,130			48,001			134,202			113,007
Total expenses		698,105			19,153			1,058,051			270,674
Other income (expense)
Investment income (loss)		1,064			(2,051	)		5,710			4,115
Legacy Greenspring investment income (loss)⁽¹⁾		1,167			(2,222	)		(4,119	)		(9,054	)
Investment income of Consolidated Funds		15,037			11,223			30,878			22,357
Interest income		2,559			827			7,632			2,235
Interest expense		(3,008	)		(2,562	)		(9,510	)		(6,682	)
Other income (loss)		(2,452	)		4,408			(1,626	)		3,763
Total other income		14,367			9,623			28,965			16,734
Income (loss) before income tax		(344,715	)		(24,142	)		(231,985	)		100,881
Income tax expense (benefit)		(57,552	)		(723	)		(46,005	)		15,603
Net income (loss)		(287,163	)		(23,419	)		(185,980	)		85,278
Less: Net income attributable to non-controlling interests in subsidiaries		27,226			13,552			62,966			32,797
Less: Net income (loss) attributable to non-controlling interests in legacy Greenspring entities⁽¹⁾		1,167			(2,222	)		(4,119	)		(9,054	)
Less: Net income (loss) attributable to non-controlling interests in the Partnership		(134,760	)		(20,111	)		(107,856	)		22,677
Less: Net income attributable to redeemable non-controlling interests in Consolidated Funds		10,905			5,588			23,101			11,590
Less: Net income attributable to redeemable non-controlling interests in subsidiaries		314			—			983			—
Net income (loss) attributable to StepStone Group Inc.	$	(192,015	)	$	(20,226	)	$	(161,055	)	$	27,268
Net income (loss) per share of Class A common stock:
Basic	$	(2.61	)	$	(0.32	)	$	(2.32	)	$	0.43
Diluted	$	(2.61	)	$	(0.32	)	$	(2.32	)	$	0.43
Weighted-average shares of Class A common stock:
Basic		73,687,289			64,068,952			69,561,254			63,255,604
Diluted		73,687,289			64,068,952			69,561,254			66,299,982

(1) Reflects amounts attributable to consolidated VIEs for which the Company did not acquire any direct economic interests.

Non-GAAP Financial Measures: Definitions and Reconciliations

Adjusted Management and Advisory Fees, Net

The following table presents the components of adjusted management and advisory fees, net. We believe adjusted management and advisory fees, net is useful to investors because it removes the impact of consolidating the Consolidated Funds which we are required to consolidate under GAAP.

	Three Months Ended										Nine Months Ended December 31,
(in thousands)	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024			2023		2024
Focused commingled funds⁽¹⁾⁽²⁾	$	78,633	$	80,434	$	104,798	$	107,855	$	105,718	$	216,233	$	318,371
Separately managed accounts		55,838		55,945		57,376		61,393		66,245		168,013		185,014
Advisory and other services		16,069		16,147		14,769		14,907		17,458		43,910		47,134
Fund reimbursement revenues⁽¹⁾		1,403		1,282		1,571		1,326		2,411		4,415		5,308
Adjusted management and advisory fees, net	$	151,943	$	153,808	$	178,514	$	185,481	$	191,832	$	432,571	$	555,827

_______________________________

(1) Reflects the add-back of management and advisory fee revenues for the Consolidated Funds, which have been eliminated in consolidation.

(2) Includes income-based incentive fees of $2.1 million for the three months ended December 31, 2024, $1.3 million for the three months ended September 30, 2024, $1.1 million for the three months ended June 30, 2024, $0.8 million for the three months ended March 31, 2024, $0.6 million for the three months ended December 31, 2023, and $4.6 million and $0.6 million for the nine months ended December 31, 2024 and 2023, respectively, from certain funds.

Adjusted Revenues

Adjusted revenues represents the components of revenues used in the determination of ANI and comprise adjusted management and advisory fees, net, adjusted incentive fees (including the deferred portion) and realized carried interest allocations. We believe adjusted revenues is useful to investors because it presents a measure of realized revenues.

The table below shows a reconciliation of revenues to adjusted revenues.

	Three Months Ended														Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024			June 30, 2024		September 30, 2024			December 31, 2024				2023		2024
Total revenues	$	(14,612	)	$	356,810		$	186,401	$	271,677		$	339,023		$	354,821	$	797,101
Unrealized carried interest allocations		129,584			(151,757	)		25,170		(52,215	)		(93,325	)		24,849		(120,370	)
Deferred incentive fees		—			1,450			6		2,445			—			942		2,451
Legacy Greenspring carried interest allocations		69,700			(31,093	)		9,089		(13,917	)		(8,207	)		106,250		(13,035	)
Management and advisory fee revenues for the Consolidated Funds⁽¹⁾		451			398			499		723			992			841		2,214
Incentive fees for the Consolidated Funds⁽²⁾		—			1,549			—		75			5,422			—		5,497
Adjusted revenues	$	185,123		$	177,357		$	221,165	$	208,788		$	243,905		$	487,703	$	673,858

Adjusted Net Income

Adjusted net income, or "ANI," is a non-GAAP performance measure that we present before the consolidation of StepStone Funds on a pre-tax and after-tax basis used to evaluate profitability. ANI represents the after-tax net realized income attributable to us. ANI does not reflect legacy Greenspring carried interest allocation revenues, legacy Greenspring carried interest-related compensation and legacy Greenspring investment income (loss) as none of the economics are attributable to us. The components of revenues used in the determination of ANI ("adjusted revenues") comprise adjusted management and advisory fees, net, adjusted incentive fees (including the deferred portion) and realized carried interest allocations. In addition, ANI excludes: (a) unrealized carried interest allocation revenues and related compensation, (b) unrealized investment income (loss), (c) equity-based compensation for awards granted prior to and in connection with our IPO, profits interests issued by our non-wholly owned subsidiaries, and unrealized mark-to-market changes in the fair value of the profits interests issued in the private wealth subsidiary, (d) amortization of intangibles, (e) net income (loss) attributable to non-controlling interests in our subsidiaries and realized gains attributable to the profits interests issued in the private wealth subsidiary, (f) charges associated with acquisitions and corporate transactions, and (g) certain other items that we believe are not indicative of our core operating performance (as listed in the table below). ANI is fully taxed at our blended statutory rate. We believe ANI and adjusted revenues are useful to investors because they enable investors to evaluate the performance of our business across reporting periods.

Fee-Related Earnings

Fee-related earnings, or "FRE," is a non-GAAP performance measure used to monitor our baseline earnings from recurring management and advisory fees. FRE is a component of ANI and comprises adjusted management and advisory fees, net, less adjusted expenses which are operating expenses other than (a) performance fee-related compensation, (b) equity-based compensation for awards granted prior to and in connection with our IPO, profits interests issued by our non-wholly owned subsidiaries, and unrealized mark-to-market changes in the fair value of the profits interests issued in the private wealth subsidiary, (c) amortization of intangibles, (d) charges associated with acquisitions and corporate transactions, and (e) certain other items that we believe are not indicative of our core operating performance (as listed in the table below). FRE is presented before income taxes. We believe FRE is useful to investors because it provides additional insight into the operating profitability of our business and our ability to cover direct base compensation and operating expenses from total fee revenue.

The table below shows a reconciliation of GAAP measures to additional non-GAAP measures. We use the non-GAAP measures presented below as components when calculating FRE and ANI (as defined below). We believe these additional non-GAAP measures are useful to investors in evaluating both the baseline earnings from recurring management and advisory fees, which provide additional insight into the operating profitability of our business, and the after-tax net realized income attributable to us, allowing investors to evaluate the performance of our business. These additional non-GAAP measures remove the impact of Consolidated Funds that we are required to consolidate under GAAP, and certain other items that we believe are not indicative of our core operating performance.

	Three Months Ended															Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024
GAAP management and advisory fees, net	$	151,492		$	153,410		$	178,015		$	184,758		$	190,840		$	431,730		$	553,613
Management and advisory fee revenues for the Consolidated Funds⁽¹⁾		451			398			499			723			992			841			2,214
Adjusted management and advisory fees, net	$	151,943		$	153,808		$	178,514		$	185,481		$	191,832		$	432,571		$	555,827

GAAP incentive fees	$	17,891		$	2,496		$	841		$	3,155		$	22,369		$	22,843		$	26,365
Incentive fee revenues for the Consolidated Funds⁽²⁾		—			1,549			—			75			5,422			—			5,497
Adjusted incentive fees	$	17,891		$	4,045		$	841		$	3,230		$	27,791		$	22,843		$	31,862

GAAP cash-based compensation	$	73,619		$	74,411		$	78,224		$	82,871		$	85,203		$	218,551		$	246,298
Adjustments⁽³⁾		(574	)		(461	)		(428	)		(285	)		339			(1,679	)		(374	)
Adjusted cash-based compensation	$	73,045		$	73,950		$	77,796		$	82,586		$	85,542		$	216,872		$	245,924

GAAP equity-based compensation	$	14,032		$	13,937		$	19,179		$	37,332		$	486,418		$	28,420		$	542,929
Adjustments⁽⁴⁾		(12,610	)		(12,210	)		(16,785	)		(34,947	)		(483,958	)		(24,425	)		(535,690	)
Adjusted equity-based compensation	$	1,422		$	1,727		$	2,394		$	2,385		$	2,460		$	3,995		$	7,239

GAAP general, administrative and other	$	48,001		$	54,310		$	41,011		$	50,061		$	43,130		$	113,007		$	134,202
Adjustments⁽⁵⁾		(21,189	)		(27,079	)		(14,343	)		(21,900	)		(13,418	)		(40,196	)		(49,661	)
Adjusted general, administrative and other	$	26,812		$	27,231		$	26,668		$	28,161		$	29,712		$	72,811		$	84,541

GAAP interest income	$	827		$	1,429		$	2,057		$	3,016		$	2,559		$	2,235		$	7,632
Interest income earned by the Consolidated Funds⁽⁶⁾		(540	)		(612	)		(907	)		(1,363	)		(887	)		(1,033	)		(3,157	)
Adjusted interest income	$	287		$	817		$	1,150		$	1,653		$	1,672		$	1,202		$	4,475

GAAP other income (loss)	$	4,408		$	(1,308	)	$	(351	)	$	1,177		$	(2,452	)	$	3,763		$	(1,626	)
Adjustments⁽⁷⁾		(4,301	)		395			(72	)		(1,082	)		1,883			(4,274	)		729
Adjusted other income (loss)	$	107		$	(913	)	$	(423	)	$	95		$	(569	)	$	(511	)	$	(897	)

______________________________

(1)      Reflects the add-back of management and advisory fee revenues for the Consolidated Funds, which have been eliminated in consolidation.

(2)      Reflects the add-back of incentive fee revenues for the Consolidated Funds, which have been eliminated in consolidation.

(3)      Reflects the removal of compensation paid to certain employees as part of an acquisition earn-out.

(4)      Reflects the removal of equity-based compensation for awards granted prior to and in connection with the IPO, profits interests issued by our non-wholly owned subsidiaries, and unrealized mark-to-market changes in the fair value of the profits interests issued in the private wealth subsidiary.

(5)      Reflects the removal of lease remeasurement adjustments, accelerated depreciation of leasehold improvements for changes in lease terms, amortization of intangibles, transaction-related costs and other non-core operating income and expenses.

(6)      Reflects the removal of interest income earned by the Consolidated Funds.

(7)      Reflects the removal of amounts for Tax Receivable Agreements adjustments recognized as other income (loss), gain associated with amounts received as part of negotiations with a third party related to certain corporate matters, loss on sale of subsidiary and the impact of consolidation of the Consolidated Funds.

The table below shows a reconciliation of income (loss) before income tax to ANI and FRE.

	Three Months Ended															Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024
Income (loss) before income tax	$	(24,142	)		94,515		$	54,842		$	57,888		$	(344,715	)	$	100,881		$	(231,985	)
Net income attributable to non-controlling interests in subsidiaries⁽¹⁾		(15,537	)		(12,822	)		(18,951	)		(17,812	)		(32,765	)		(36,398	)		(69,528	)
Net (income) loss attributable to non-controlling interests in legacy Greenspring entities		2,222			33			1,255			4,031			(1,167	)		9,054			4,119
Unrealized carried interest allocations		129,584			(151,757	)		25,170			(52,215	)		(93,325	)		24,849			(120,370	)
Unrealized performance fee-related compensation		(62,243	)		84,014			(10,923	)		27,748			49,670			(9,320	)		66,495
Unrealized investment (income) loss		5,559			(2,280	)		(1,180	)		(430	)		656			1,373			(954	)
Impact of Consolidated Funds		(11,068	)		(4,138	)		(7,731	)		(9,267	)		(6,892	)		(21,938	)		(23,890	)
Deferred incentive fees		—			1,450			6			2,445			—			942			2,451
Equity-based compensation⁽²⁾		12,610			12,210			16,785			34,947			483,958			24,425			535,690
Amortization of intangibles		10,661			10,423			10,250			10,250			10,250			31,983			30,750
Tax Receivable Agreements adjustments through earnings		222			90			—			—			—			222			—
Non-core items⁽³⁾		6,335			16,780			4,137			11,349			2,094			4,785			17,580
Pre-tax ANI		54,203			48,518			73,660			68,934			67,764			130,858			210,358
Income taxes⁽⁴⁾		(12,087	)		(10,802	)		(16,419	)		(15,365	)		(15,105	)		(29,181	)		(46,889	)
ANI		42,116			37,716			57,241			53,569			52,659			101,677			163,469
Income taxes⁽⁴⁾		12,087			10,802			16,419			15,365			15,105			29,181			46,889
Realized carried interest allocations		(15,289	)		(18,054	)		(41,804	)		(17,632	)		(24,282	)		(31,347	)		(83,718	)
Realized performance fee-related compensation⁽⁵⁾		15,444			11,421			20,848			8,767			25,477			26,266			55,092
Realized investment income		(3,508	)		(1,057	)		(1,415	)		(1,621	)		(1,720	)		(5,488	)		(4,756	)
Adjusted incentive fees⁽⁶⁾		(17,891	)		(4,045	)		(841	)		(3,230	)		(27,791	)		(22,843	)		(31,862	)
Deferred incentive fees		—			(1,450	)		(6	)		(2,445	)		—			(942	)		(2,451	)
Adjusted interest income⁽⁶⁾		(287	)		(817	)		(1,150	)		(1,653	)		(1,672	)		(1,202	)		(4,475	)
Interest expense		2,562			2,649			2,990			3,512			3,008			6,682			9,510
Adjusted other (income) loss⁽⁶⁾⁽⁷⁾		(107	)		913			423			(95	)		569			511			897
Net income attributable to non-controlling interests in subsidiaries⁽¹⁾		15,537			12,822			18,951			17,812			32,765			36,398			69,528
FRE	$	50,664		$	50,900		$	71,656		$	72,349		$	74,118		$	138,893		$	218,123

_______________________________

(1) Reflects the portion of pre-tax ANI attributable to non-controlling interests in our subsidiaries and realized gains attributable to the profits interests issued in the private wealth subsidiary:

	Three Months Ended										Nine Months Ended December 31,
(in thousands)	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024			2023		2024
FRE attributable to non-controlling interests in subsidiaries and profits interests	$	10,518	$	11,559	$	13,308	$	14,969	$	21,063	$	30,515	$	49,340
Performance related earnings / other (income) loss attributable to non-controlling interests in subsidiaries and profits interests		5,019		1,263		5,643		2,843		11,702		5,883		20,188
Net income attributable to non-controlling interests in subsidiaries	$	15,537	$	12,822	$	18,951	$	17,812	$	32,765	$	36,398	$	69,528

The contribution to total FRE attributable to non-controlling interests in subsidiaries and profits interests and performance related earnings / other (income) loss attributable to non-controlling interests in subsidiaries and profits interests presented above specifically related to the profits interests issued in the private wealth subsidiary is presented below.

	Three Months Ended										Nine Months Ended December 31,
(in thousands)	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024			2023		2024
FRE attributable to profits interests issued in the private wealth subsidiary	$	—	$	—	$	574	$	2,051	$	2,956	$	—	$	5,581
Performance related earnings / other (income) loss attributable to profits interests issued in the private wealth subsidiary		3,074		—		51		206		11,137		3,074		11,394
Amounts attributable to profits interests issued in the private wealth subsidiary	$	3,074	$	—	$	625	$	2,257	$	14,093	$	3,074	$	16,975

(2) Reflects equity-based compensation for awards granted prior to and in connection with the IPO, profits interests issued by our non-wholly owned subsidiaries, and unrealized mark-to-market changes in the fair value of the profits interests issued in the private wealth subsidiary.

(3) Includes (income) expense related to the following non-core operating income and expenses:

	Three Months Ended												Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024				2023			2024
Transaction costs	$	670		$	3,985	$	672	$	140	$	12		$	870		$	824
Lease remeasurement adjustments		(106	)		—		—		—		—			(106	)		—
Accelerated depreciation of leasehold improvements for changes in lease terms		631			—		—		—		—			1,893			—
Loss on change in fair value for contingent consideration obligation		9,054			12,280		2,953		10,888		2,476			4,937			16,317
Compensation paid to certain employees as part of an acquisition earn-out		574			515		482		321		(394	)		1,679			409
Gain from negotiation of certain corporate matters		(5,300	)		—		—		—		—			(5,300	)		—
Loss on sale of subsidiary		812			—		—		—		—			812			—
Other non-core items		—			—		30		—		—			—			30
Total non-core operating income and expenses	$	6,335		$	16,780	$	4,137	$	11,349	$	2,094		$	4,785		$	17,580

(4) Represents corporate income taxes at a blended statutory rate applied to pre-tax ANI:

	Three Months Ended										Nine Months Ended December 31,
	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024		2023		2024
Federal statutory rate	21.0	%	21.0	%	21.0	%	21.0	%	21.0	%	21.0	%	21.0	%
Combined state, local and foreign rate	1.3	%	1.3	%	1.3	%	1.3	%	1.3	%	1.3	%	1.3	%
Blended statutory rate	22.3	%	22.3	%	22.3	%	22.3	%	22.3	%	22.3	%	22.3	%

(5) Includes carried interest-related compensation expense related to the portion of net carried interest allocation revenue attributable to equity holders of the Company's consolidated subsidiaries that are not 100% owned:

	Three Months Ended										Nine Months Ended December 31,
(in thousands)	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024			2023		2024
Realized carried interest-related compensation	$	660	$	910	$	—	$	—	$	—	$	2,849	$	—

(6) Excludes the impact of consolidating the Consolidated Funds.

(7) Excludes amounts for Tax Receivable Agreements adjustments recognized as other income (loss) ($(0.1) million for the three months ended March 31, 2024 and $(0.2) million for the three and nine months ended December 31, 2023), gain associated with amounts received as part of negotiations with a third party related to certain corporate matters ($5.3 million for the three and nine months ended December 31, 2023), and loss on sale of subsidiary ($0.8 million for the three and nine months ended December 31, 2023).

Fee-Related Earnings Margin

FRE margin is a non-GAAP performance measure which is calculated by dividing FRE by adjusted management and advisory fees, net. We believe FRE margin is an important measure of profitability on revenues that are largely recurring by nature. We believe FRE margin is useful to investors because it enables them to better evaluate the operating profitability of our business across periods.

The table below shows a reconciliation of FRE to FRE margin.

	Three Months Ended															Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024
FRE	$	50,664		$	50,900		$	71,656		$	72,349		$	74,118		$	138,893		$	218,123
Adjusted management and advisory fees, net		151,943			153,808			178,514			185,481			191,832			432,571			555,827
FRE margin		33	%		33	%		40	%		39	%		39	%		32	%		39	%

Gross Realized Performance Fees

Gross realized performance fees represents realized carried interest allocations and adjusted incentive fees, including the deferred portion. We believe gross realized performance fees is useful to investors because it presents the total performance fees realized by us.

Net Realized Performance Fees

Net realized performance fees represents gross realized performance fees, less realized performance fee-related compensation. We believe net realized performance fees is useful to investors because it presents the performance fees attributable to us, net of amounts paid to employees as performance fee-related compensation.

The table below shows a reconciliation of total performance fees to gross and net realized performance fees.

	Three Months Ended															Nine Months Ended December 31,
(in thousands)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024
Incentive fees	$	17,891		$	2,496		$	841		$	3,155		$	22,369		$	22,843		$	26,365
Realized carried interest allocations		15,289			18,054			41,804			17,632			24,282			31,347			83,718
Unrealized carried interest allocations		(129,584	)		151,757			(25,170	)		52,215			93,325			(24,849	)		120,370
Legacy Greenspring carried interest allocations		(69,700	)		31,093			(9,089	)		13,917			8,207			(106,250	)		13,035
Total performance fees		(166,104	)		203,400			8,386			86,919			148,183			(76,909	)		243,488
Unrealized carried interest allocations		129,584			(151,757	)		25,170			(52,215	)		(93,325	)		24,849			(120,370	)
Legacy Greenspring carried interest allocations		69,700			(31,093	)		9,089			(13,917	)		(8,207	)		106,250			(13,035	)
Incentive fee revenues for the Consolidated Funds⁽¹⁾		—			1,549			—			75			5,422			—			5,497
Deferred incentive fees		—			1,450			6			2,445			—			942			2,451
Gross realized performance fees		33,180			23,549			42,651			23,307			52,073			55,132			118,031
Realized performance fee-related compensation		(15,444	)		(11,421	)		(20,848	)		(8,767	)		(25,477	)		(26,266	)		(55,092	)
Net realized performance fees	$	17,736		$	12,128		$	21,803		$	14,540		$	26,596		$	28,866		$	62,939

______________________________

(1) Reflects the add-back of incentive fee revenues for the Consolidated Funds, which have been eliminated in consolidation.

Adjusted Weighted-Average Shares and Adjusted Net Income Per Share

ANI per share measures our per-share earnings assuming all Class B units, Class C units and Class D units in the Partnership were exchanged for Class A common stock in SSG, including the dilutive impact of outstanding equity-based awards. ANI per share is calculated as ANI divided by adjusted weighted-average shares outstanding. We believe adjusted weighted-average shares and ANI per share are useful to investors because they enable investors to better evaluate per-share operating performance across reporting periods.

The following table shows a reconciliation of diluted weighted-average shares of Class A common stock outstanding to adjusted weighted-average shares outstanding used in the computation of ANI per share.

	Three Months Ended										Nine Months Ended December 31,
	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024			2023		2024
ANI	$	42,116	$	37,716	$	57,241	$	53,569	$	52,659	$	101,677	$	163,469

Weighted-average shares of Class A common stock outstanding – Basic		64,068,952		64,194,859		66,187,754		68,772,051		73,687,289		63,255,604		69,561,254
Assumed vesting of RSUs		333,402		512,946		673,854		921,166		491,014		511,889		695,423
Assumed vesting and exchange of Class B2 units		2,553,899		2,573,762		1,732,153		—		—		2,532,489		573,185
Assumed purchase under ESPP		—		—		—		2,098		—		—		702
Exchange of Class B units in the Partnership⁽¹⁾		46,314,543		46,272,227		45,827,707		45,212,921		41,729,937		46,384,046		44,251,143
Exchange of Class C units in the Partnership⁽¹⁾		1,962,131		1,958,507		1,849,846		1,626,812		1,016,737		2,325,417		1,496,518
Exchange of Class D units in the Partnership⁽¹⁾		—		—		2,239,185		2,239,185		2,010,202		—		2,162,580
Adjusted weighted-average shares		115,232,927		115,512,301		118,510,499		118,774,233		118,935,179		115,009,445		118,740,805

ANI per share	$	0.37	$	0.33	$	0.48	$	0.45	$	0.44	$	0.88	$	1.38

_______________________________

(1) Assumes the full exchange of Class B units, Class C units or Class D units in the Partnership for Class A common stock of SSG pursuant to the Class B Exchange Agreement, Class C Exchange Agreement or Class D Exchange Agreement, respectively.

Key Operating Metrics

We monitor certain operating metrics that are either common to the asset management industry or that we believe provide important data regarding our business. Refer to the Glossary below for a definition of each of these metrics.

Fee-Earning AUM

	Three Months Ended															Nine Months Ended December 31,						Percentage Change
(in millions)	December 31, 2023			March 31, 2024			June 30, 2024			September 30, 2024			December 31, 2024				2023			2024		vs. FQ3'24
Separately Managed Accounts
Beginning balance	$	56,380		$	56,660		$	58,897		$	60,272		$	62,121		$	55,345		$	58,897		10	%
Contributions⁽¹⁾		1,109			2,757			2,085			1,723			9,033			3,570			12,841		715	%
Distributions⁽²⁾		(1,397	)		(795	)		(830	)		(535	)		(1,000	)		(3,285	)		(2,365	)	(28)	%
Market value, FX and other⁽³⁾		568			275			120			661			(180	)		1,030			601		na
Ending balance	$	56,660		$	58,897		$	60,272		$	62,121		$	69,974		$	56,660		$	69,974		23	%

Focused Commingled Funds
Beginning balance	$	30,905		$	32,772		$	34,961		$	40,084		$	42,294		$	30,086		$	34,961		37	%
Contributions⁽¹⁾		1,898			2,429			5,653			2,122			2,520			3,686			10,295		33	%
Distributions⁽²⁾		(274	)		(327	)		(661	)		(282	)		(682	)		(1,514	)		(1,625	)	149	%
Market value, FX and other⁽³⁾		243			87			131			370			60			514			561		(75)	%
Ending balance	$	32,772		$	34,961		$	40,084		$	42,294		$	44,192		$	32,772		$	44,192		35	%

Total
Beginning balance	$	87,285		$	89,432		$	93,858		$	100,356		$	104,415		$	85,431		$	93,858		20	%
Contributions⁽¹⁾		3,007			5,186			7,738			3,845			11,553			7,256			23,136		284	%
Distributions⁽²⁾		(1,671	)		(1,122	)		(1,491	)		(817	)		(1,682	)		(4,799	)		(3,990	)	1	%
Market value, FX and other⁽³⁾		811			362			251			1,031			(120	)		1,544			1,162		na
Ending balance	$	89,432		$	93,858		$	100,356		$	104,415		$	114,166		$	89,432		$	114,166		28	%

_______________________________

(1)      Contributions consist of new capital commitments that earn fees on committed capital and capital contributions to funds and accounts that earn fees on net invested capital or NAV.

(2)      Distributions consist of returns of capital from funds and accounts that pay fees on net invested capital or NAV and reductions in fee-earning AUM from funds that moved from a committed capital to net invested capital fee basis or from funds and accounts that no longer pay fees.

(3)      Market value, FX and other primarily consist of changes in market value appreciation (depreciation) for funds that pay on NAV and the effect of foreign exchange rate changes on non-U.S. dollar denominated commitments.

Asset Class Summary

	Three Months Ended										Percentage Change
(in millions)	December 31, 2023		March 31, 2024		June 30, 2024		September 30, 2024		December 31, 2024		vs. FQ3'24
FEAUM
Private equity	$	48,258	$	49,869	$	54,855	$	57,136	$	62,811	30	%
Infrastructure		19,789		20,114		20,377		20,986		23,411	18	%
Private debt		15,460		15,477		16,161		16,975		17,882	16	%
Real estate		5,925		8,398		8,963		9,318		10,062	70	%
Total	$	89,432	$	93,858	$	100,356	$	104,415	$	114,166	28	%

Separately managed accounts	$	56,660	$	58,897	$	60,272	$	62,121	$	69,974	23	%
Focused commingled funds		32,772		34,961		40,084		42,294		44,192	35	%
Total	$	89,432	$	93,858	$	100,356	$	104,415	$	114,166	28	%

AUM⁽¹⁾
Private equity	$	78,221	$	81,942	$	89,329	$	91,891	$	93,404	19	%
Infrastructure		28,307		30,003		32,756		35,392		36,156	28	%
Private debt		27,782		28,491		30,336		31,854		31,987	15	%
Real estate		14,646		16,201		16,912		16,996		17,665	21	%
Total	$	148,956	$	156,637	$	169,333	$	176,133	$	179,212	20	%

Separately managed accounts	$	88,890	$	93,938	$	103,003	$	107,252	$	109,305	23	%
Focused commingled funds		45,508		48,545		51,682		53,870		55,142	21	%
Advisory AUM		14,558		14,154		14,648		15,011		14,765	1	%
Total	$	148,956	$	156,637	$	169,333	$	176,133	$	179,212	20	%

AUA
Private equity	$	266,246	$	270,350	$	279,909	$	255,125	$	263,420	(1	)%
Infrastructure		57,528		60,339		62,599		62,891		67,100	17	%
Private debt		17,916		21,976		22,280		19,328		19,325	8	%
Real estate		168,802		168,455		166,659		168,519		168,807	—	%
Total	$	510,492	$	521,120	$	531,447	$	505,863	$	518,652	2	%

Total capital responsibility⁽²⁾	$	659,448	$	677,757	$	700,780	$	681,996	$	697,864	6	%

_____________________________

Note: Amounts may not sum to total due to rounding. AUM/AUA reflects final data for the prior period, adjusted for net new client account activity through the period presented, and does not include post-period investment valuation or cash activity. Net asset value ("NAV") data for underlying investments is as of the prior period, as reported by underlying managers up to the business day occurring on or after 100 days, or 115 days at the fiscal year-end, following the prior period end. When NAV data is not available by the business day occurring on or after 100 days, or 115 days at the fiscal year-end, following the prior period end, such NAVs are adjusted for cash activity following the last available reported NAV.

(1) Allocation of AUM by asset class is presented by underlying investment asset classification.

(2) Total capital responsibility equals assets under management (AUM) plus assets under advisement (AUA).

Contacts

Shareholder Relations:

Seth Weiss

shareholders@stepstonegroup.com

1-212-351-6106

Media:

Brian Ruby / Chris Gillick / Matt Lettiero, ICR

StepStonePR@icrinc.com

1-203-682-8268

Glossary

Assets under advisement, or "AUA," consists of client assets for which we do not have full discretion to make investment decisions but play a role in advising the client or monitoring their investments. We generally earn revenue for advisory-related services on a contractual fixed fee basis. Advisory-related services include asset allocation, strategic planning, development of investment policies and guidelines, screening and recommending investments, legal negotiations, monitoring and reporting on investments, and investment manager review and due diligence. Advisory fees vary by client based on the scope of services, investment activity and other factors. Most of our advisory fees are fixed, and therefore, increases or decreases in AUA do not necessarily lead to proportionate changes in revenue. We believe AUA is a useful metric for assessing the relative size of our advisory business.

Our AUA is calculated as the sum of (i) the NAV of client portfolio assets for which we do not have full discretion and (ii) the unfunded commitments of clients to the underlying investments. Our AUA reflects the investment valuations in respect of the underlying investments of our client accounts on a three-month lag, adjusted for new client account activity through the period end. Our AUA does not include post-period investment valuation or cash activity. AUA as of December 31, 2024 reflects final data for the prior period (September 30, 2024), adjusted for net new client account activity through December 31, 2024. NAV data for underlying investments is as of September 30, 2024, as reported by underlying managers up to the business day occurring on or after 100 days following September 30, 2024. When NAV data is not available by the business day occurring on or after 100 days following September 30, 2024, such NAVs are adjusted for cash activity following the last available reported NAV.

Assets under management, or "AUM," primarily reflects the assets associated with our separately managed accounts ("SMAs") and focused commingled funds. We classify assets as AUM if we have full discretion over the investment decisions in an account or have responsibility or custody of assets. Although management fees are based on a variety of factors and are not linearly correlated with AUM, we believe AUM is a useful metric for assessing the relative size and scope of our asset management business.

Our AUM is calculated as the sum of (i) the net asset value ("NAV") of client portfolio assets, including the StepStone Funds and (ii) the unfunded commitments of clients to the underlying investments and the StepStone Funds. Our AUM reflects the investment valuations in respect of the underlying investments of our funds and accounts on a three-month lag, adjusted for new client account activity through the period end. Our AUM does not include post-period investment valuation or cash activity. AUM as of December 31, 2024 reflects final data for the prior period (September 30, 2024), adjusted for net new client account activity through December 31, 2024. NAV data for underlying investments is as of September 30, 2024, as reported by underlying managers up to the business day occurring on or after 100 days following September 30, 2024. When NAV data is not available by the business day occurring on or after 100 days following September 30, 2024, such NAVs are adjusted for cash activity following the last available reported NAV.

Consolidated Funds refer to the StepStone Funds that we are required to consolidate as of the applicable reporting period. We consolidate funds and other entities in which we hold a controlling financial interest.

Consolidated VIEs refer to the variable interest entities that we are required to consolidate as of the applicable reporting period. We consolidate VIEs in which we hold a controlling financial interest.

Fee-earning AUM, or "FEAUM," reflects the assets from which we earn management fee revenue (i.e., fee basis) and includes assets in our SMAs, focused commingled funds and assets held directly by our clients for which we have fiduciary oversight and are paid fees as the manager of the assets. Our SMAs and focused commingled funds typically pay management fees based on capital commitments, net invested capital and, in certain cases, NAV, depending on the fee terms. Management fees are only marginally affected by market appreciation or depreciation because substantially all of the StepStone Funds pay management fees based on capital commitments or net invested capital. As a result, management fees and FEAUM are not materially affected by changes in market value. We believe FEAUM is a useful metric in order to assess assets forming the basis of our management fee revenue.

Legacy Greenspring entities refers to certain entities for which the Company, indirectly through its subsidiaries, became the sole and/or managing member in connection with the Greenspring acquisition.

SSG refers solely to StepStone Group Inc., a Delaware corporation, and not to any of its subsidiaries.

StepStone Funds refer to SMAs and focused commingled funds of the Company, including acquired Greenspring funds, for which the Partnership or one of its subsidiaries acts as both investment adviser and general partner or managing member.

The Partnership refers solely to StepStone Group LP, a Delaware limited partnership, and not to any of its subsidiaries.

Total capital responsibility equals AUM plus AUA. AUM includes any accounts for which StepStone Group has full discretion over the investment decisions, has responsibility to arrange or effectuate transactions, or has custody of assets. AUA refers to accounts for which StepStone Group provides advice or consultation but for which the firm does not have discretionary authority, responsibility to arrange or effectuate transactions, or custody of assets.

Undeployed fee-earning capital represents the amount of capital commitments to StepStone Funds that has not yet been invested or considered active but will generate management fee revenue once invested or activated. We believe undeployed fee-earning capital is a useful metric for measuring the amount of capital that we can put to work in the future and thus earn management fee revenue thereon.

StepStone Group Reports Third Quarter Fiscal Year 2025 Results