# SALEM PARTNERS, LLC X-17A-5 (2026-04-01) — Broker-dealer annual report - Company: SALEM PARTNERS, LLC - Form: X-17A-5 - Filed: 2026-04-01 - Period: 2025-12-31 - Accession: 0001039846-26-000001 - CIK: 1039846 - File #: 8-50241 - Type: Broker-dealer - Material weakness: No - Auditor: FARBER HASS HURLEY LLP - Auditor location: CJATSWORTH, CA - Contact: GOLI KAMANGAR - Phone: 310-806-4200 - Email: gkamangar@salempartners.com - Website: salempartners.com - Signed by: STEPHEN PROUGH (CO, CEO) Original filing: https://www.sec.gov/Archives/edgar/data/1039846/000103984626000001/2025ShortForm4.pdf --- {0}------------------------------------------------ UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 ANNUAL REPORTS FORM x .. 11A-S PART Ill FACING **PAGE** nue 0MB Number: **3235-0123** Expires: Nov. 30, 2026 Estimated average burden hours per response: 12 SEC FILE NUMBER a .. 50241 Information Required Pursuant to Rules 17a-5~ 17a-12, and 18a-7 under the Securities Exchange Act of 1934 FILING FOR THE PERIOD BEGINNING Q 1 /Q 1 /25 AND ENDING 12/31 /25 MM/DD/YY MM/DD/YV A. REGISTRANT IDENTIFICATION NAME OF FIRM: SALEM PARTNERS, LLC TYPE OF REGISTRANT (check all applicable boxes): 13 Broker-dealer D Security-based swap dealer O Major security-based swap participant □ Check here If respondent is also an OTC derivatives dealer ADDRESS OF PRINCIPAL PLACE OF BUSINESS: (Do not use a P.O. box no.) 11111 SANTA MONICA BLVD, STE 2250 (No. and Street) LOS ANGELES CA 90025 (City) (State) (Zip Code) PERSON TO CONTACT WITH REGARD TO THIS FILING GOLi KAMANGAR 310-806-4213 GKAMANGAR@SALEMPARTNERS.COM (Name) (Area Code-Telephone Number) (Email Address) B. ACCOUNTANT IDENTIFICATION INDEPENDENT PUBLIC ACCOUNTANT whose reports are contained In this filing• FARBER HASS HURLEY LLP (Name-If individual, state last, first, and middle name) 9301 OAKDALE AVE, STE 230 CHATSWORTH CA 91311 (Address) (City) (State) (Zip Code) 10/22/2003 223 (Date of ReRistratlon with PCAOB)(lf appllcablel (PCAOB Registration Number. If aoollcablel FOR OFFICIAL USE ONLY • Claims for exemption from the requirement that the annual reports be covered by the reports of an independent public accountant must be supported by a statement of facts and circumstances relfed on as the basis of the exemption. See 17 CFR 240.17a-S(e)(1J(il), If applicable. Persons who are to respond to the collection of Information contained In this form are not required to respond unle11 the form displays a currently valid 0MB control numbor. {1}------------------------------------------------ #### OATH OR AFFIRMATION | I, STEPHEN PROUGH | swear (or affirm) that, to the best of my knowledge and belief, the | |-----------------------------------------------------------------|---------------------------------------------------------------------| | financial r¥.ort f!ertalnlng to the firm of SALEM PARTNERS, LLC | as of | DECEMBER 31 2~ Is true and correct. I further swear (or affirm) that neltherthe company nor any partner, officer, director, or equivalent person, as the case may be, has any proprietary interest In any account classified solely that of a customer. :.:,.=«=• 0 f ~ ![](_page_1_Picture_3.jpeg) 1 Signature: I • Los Anteles County \_\_\_\_\_\_ \_\_, \_\_\_\_\_\_\_\_\_ \_ CO,CEO This flllng•• contains (check all **applicable** boxes): - **f!!I (a)** Statement of financial condition. - □ {b) Notes to consolidated statement of financial condition. - □ (c) Statement of Income (loss) or, If there Is other comprehensive Income In the perlod(s) presented, a statement of comprehensive Income (as defined In§ 210.1-02 of Regulation S-X). - □ {d} Statement of cash flows. - □ (e) Statement of changes In stockholders' or partners' or sole proprietor's equity. - □ (f) Statement of changes In liabilities subordinated to claims of creditors. - □ (g) Notes to consolidated financial statements. - □ (h} Computation of net capital under 17 CFR 240.15c3-1 or 17 CFR 240.18a-1, as applicable. - □ (i) Computation of tangible net worth under 17 CFR 240.18a-2. - □ 0) Computation for determination of customer reserve requirements pursuant to Exhibit A to 17 CFR 240.15c3-3. - D (k) Computation for determination of security-based swap reserve requirements pursuant to Exhibit B to 17 CFR 240.15c3-3 or Exhibit A to 17 CFR 240.18a-4, as applicable. - □ (I) Computation for Determination of PAB Requirements under E,chlblt A to § 240.15c3-3. - □ (m) Information relating to possession or control requirements for customers under 17 CFR 240.15c3-3. - □ (n) Information relating to possession or control requirements for security-based swap customers under 17 CFR 240.1Sc3-3(p)(2) or 17 CFR 240.18a-4, as applicable. - □ (o) Reconclllatlons, Including appropriate explanations, of the FOCUS Report with computation of net capital or tangible net worth under 17 CFR 240.15c3-1, 17 CFR 240.18a-1, or 17 CFR 240.18a-2, as applicable, and the reserve requirements under 17 CFR 240.15c3-3 or 17 CFR 240.18a-4, as applicable, if material differences exist, or a statement that no material differences exist. - □ (p) Summary of financial data for subsidiaries not consolidated In the statement of financial condition. - l!!I (q) Oath or affirmation In accordance with 17 CFR 240.17a-5, 17 CFR 240.17a-12, or 17 CFR 240.18a-7, as applicable. - □ (r) Compliance report In accordance with 17 CFR 240.17a-5 or 17 CFR 240.18a-7, as applicable. - □ (s) Exemption report In accordance with 17 CFR 240.17a-5 or 17 CFR 240.18a-7, as appUcable. - l!!I (t} Independent public accountant's report based on an examination of the statement of financial condition. - □ (u) Independent public accountant's report based on an e>eamlnatlon of the flnanclal report or flnancJal statements under 17 CFR 240.17a-5, 17 CFR 240.18a-7, or 17 CFR 240.17a-12, as applicable. - □ (v) Independent publlc accountant's report based on an examination of certain statements In the compliance report under 17 CFR 240.17a-S or 17 CFR 240.18a-7, as applicable. - □ (w} Independent public accountant's report based on a review of the exemption report under 17 CFR 240.17a-S or 17 CFR 240.18a-7, as applicable. - □ (x) Supplemental reports on applylns agreed-upon procedures, In accordance with 17 CFR 240.1Sc3-1e or 17 CFR 240.17a-12, as applicable. - □ (y) Report describing any material Inadequacies found to exist or found to have existed since the date of the previous audit, or a statement that no material Inadequacies exist, under 17 CFR 240.17a-12(k). □ (z)Other: \_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_ ...;\_ \_\_\_\_\_\_\_\_\_\_\_\_\_\_\_ \_ - 0 To request conjlde11tlal treatment of certain portions of this filing, see 1.7 CFR 240.17a-5(e)(3J or 1.7 CFR 240.1Ba-7{d){2}, as applicable. {2}------------------------------------------------ #### **SALEM PARTNERS, LLC** # FINANCIAL STA TE1\1ENTS AND REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM #### DECE1\1BER 31, 2025 #### (CONFIDENTIAL PURSUANT TO RULE 17a-5(e)(3)) {3}------------------------------------------------ # NOTES TO FINANCIAL STATEMENTS # YEAR ENDED DECEMBER 31, 2025 | Report of Independent Registered Public Accounting Firm | 1 | |---------------------------------------------------------|------| | Statement of Financial Condition | 2 | | Notes to Financial Statement | 3-10 | {4}------------------------------------------------ # FARBER HASS HURLEY LLP CERTIFIED PUBLIC ACCOUNTANTS # Report of Independent Registered Public Accounting Firm To the Member of Salem Partners, LLC Los Angeles, CA, United States of America Report on the Audit of the Statement of Financial Condition # **Opinion** We have audited the accompanying statement of financial condition of Salem Partners, LLC (the LLC), as of December 31, 2025, and the related and the related notes to the financial statements (collectively referred to as the financial statement). In our opinion, the accompanying statement of financial condition presents fairly, in all material respects, the financial position of the LLC as of December 31, 2025, in accordance with accounting principles generally accepted in the United States of America (US GAAP). # Basis for Opinion This financial statement is the responsibility of the LLC's management. Our responsibility is to express an opinion on the LLC's financial statement based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board {United States) {"PCAOB") and we are required to be independent with respect to the LLC in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion. Farber Hass Hurley LLP Chatsworth, California March 31, 2026 We have served as the LLC's auditors since 2020. {5}------------------------------------------------ # **STATEMENT OF FINANCIAL CONDITION** # **DECEMBER 31, 2025** #### **ASSETS** | Cash | \$
2,290,263 | |-------------------------------------------------|-----------------| | Accounts receivable (\$320,475 related parties) | 787,644 | | Prepaid expenses and other assets | 89,025 | | Due from related parties | 390,803 | | Furniture, fixtures and equipment, net | 184,688 | | Deposits | 49,495 | | Right of use (lease) | 2,879,754 | | Total assets | \$
6,671,672 | | LIABILITIES AND MEMBER'S EQUITY | | | Liabilities: | | | Accounts payable | \$
40,287 | | Accrued salaries | 26,392 | | Unearned revenues | 275,833 | | Lease liability | 3,332,420 | | Total liabilities | 3,674,932 | | Member's equity | 2,996,740 | | Total liabilities and member's equity | \$
6,671,672 | {6}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** ## **1. Summary of significant accounting policies and business of the Company:** ## **Formation of the Company:** Salem Partners, LLC (the "Company"), a Delaware limited liability company, was formed in January 1997. Salem Partners Holdings, LLC (the "Parent") is the sole member of the Company. Management and control of the Company is vested entirely in the Parent. The Parent's liability is limited to its respective capital contributions, except as otherwise required by law. # **Business of the Company:** The Company is a registered broker-dealer subject to the rules and regulations of the Securities and Exchange Commission ("SEC") and is a member of the Financial Industry Regulatory Authority ("FINRA"). The Company provides investment banking, advisory, and management services to clients primarily in the media and entertainment, technology, life sciences and real estate industries. The Company does not hold customer funds or securities. ## **Basis of Presentation:** The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"). ## **Furniture, fixtures, equipment and leasehold improvements:** Furniture, fixtures and equipment are stated at cost and are being depreciated using the straight-line method over the estimated useful lives of the assets ranging from *5* to 7 years. Leasehold improvements are amortized over the service lives of the improvements or the term of the related lease, whichever is shorter. # **Cash and cash equivalents:** The Company considers all highly liquid short-term investments purchased with an original maturity of three months or less to be cash equivalents. The Company maintains its cash and cash equivalents in accounts which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts. ## **Accounts Receivable:** Accounts receivable consist of amounts due from clients for investment banking, valuation, and management services. The Company's management periodically assesses its accounts receivable for collectability and establishes an allowance for doubtful accounts and records bad debt expense when deemed necessary. At January l, 2025 the Company had receivables of \$645,440 due from its customers. At December 31, 2025 the Company had receivables of \$787,644 due from its customers. As of December 31, 2025, management determined that an allowance for doubtful accounts was not necessary. As of December 31, 2025, the Company had receivables from entities in which members of the Company's parent have an ownership interest (see Note 9). {7}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** # **1. Summary of significant accounting policies and business of the Company (continued):** # **Fair Value** - **Definition and Hierarchy:** In accordance with GAAP, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (i.e., the "exit price") in an orderly transaction between market participants at the measurement date. In detennining fair value, the Company uses various valuation approaches. In accordance with GAAP, a fair value hierarchy for inputs is used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are those that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company's assumptions about the inputs market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy is categorized into three levels based on the inputs as follows: Level I - Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not applied to Level I financial instruments. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these financial instruments does not entail a significant degree of judgment. Level 2 - Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The availability of valuation techniques and observable inputs can vary from financial instrument to financial instrument and is affected by a wide variety of factors including, the type of financial instrument, whether the financial instrument is new and not yet established in the marketplace, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Those estimated values do not necessarily represent the amounts that may be ultimately realized due to the occurrence of future circumstances that cannot be reasonably determined. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the financial instruments existed. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for financial instruments categorized in Level 3. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls, is determined based on the lowest level input that is significant to the fair value measurement. {8}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** # **1. Summary of significant accounting policies and business of the Company (continued):** ## **Fair Value-Defmition and Hierarchy (continued):** Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the Company's own assumptions are set to reflect those that market participants would use in pricing the asset or liability at the measurement date. The Company uses prices and inputs that are current as of the measurement date, including periods of market dislocation. In periods of market dislocation, the observability of prices and inputs may be reduced for many financial instruments. This condition could cause a financial instrument to be reclassified to a lower level within the fair value hierarchy. # **Use of accounting estimates in the preparation of financial statements:** The preparation of financial statements in confonnity with GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. #### **Income taxes:** The Company is a limited liability company, and treated as a partnership for income tax reporting purposes. The Internal Revenue Code ("IRC") provides that any income or loss is passed through to the member for federal and state income tax purposes. Accordingly, the Company has not provided for federal or state income taxes. The Company follows accounting guidance issued by the Financial Accounting Standards Board ("FASB") related to the application of accounting for uncertainty in income taxes. Under that guidance the Company assesses the likelihood, based on their technical merit, that tax positions will be sustained upon examination based on the facts, circumstances and infonnation available at the end of each year. The Company's management does not believe that any current tax positions would result in an asset or a liability for taxes being recognized in the accompanying financial statements. The Company's policy is to recognize interest and penalties accrued on any unrecognized tax position as a component of income tax expense. As of December 31, 2025, the Company did not have any accrued interest or penalties associated with any unrecognized tax positions, nor were any interest expense or penalties recognized during the year ended December 31, 2025. Tax years subject to examination include 2022 through the current period. #### **Loss contingencies:** Loss contingencies, including claims, regulatory and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there are any such matters that will have a material effect on the financial statements. {9}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** # **1. Summary of significant accounting policies and business of the Company (continued):** #### **Leases:** The Company recognizes and measures its leases in accordance with FASB ASC 842, *Leases.* The Company is a lessee in thre noncancellable operating leases for office space. The Company determines if an arrangement is a lease, or contains a lease, at inception of a contract and when the terms of an existing contract are changed. The Company recognizes a lease liability and a right of use (ROU) asset at the commencement date of the lease. The lease liability is initially and subsequently recognized based on the present value of its future lease payments. Variable payments are included in the future lease payments when those variable payments depend on an index or a rate. The discount rate is the implicit rate if it is readily determinable or otherwise the Company uses its incremental borrowing rate. The implicit rates of our leases are not readily determinable and accordingly, we use our incremental borrowing rate based on the information available at the commencement date for all leases. The Company's incremental borrowing rate for a lease is the rate of interest it would have to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms and in a similar economic environment. The ROU asset is subsequently measured throughout the lease term at the amount of the remeasured lease liability (i.e., present value of the remaining lease payments), plus unamortized initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of lease incentives received, and any impairment recognized. Lease cost for lease payments is recognized on a straight-line basis over the lease term. #### **Equity instruments received for services:** The Company may provide consulting, broker and other services to its clients, pursuant to contractual arrangements, in exchange for equity instruments. During the year ended December 31, 2025, the Company received a retainer payment related to warrants to acquire common stock received in connection with services to be provided to three clients. The fair market value of the warrants was \$0 when received. Upon receipt of these warrants they were immediately distributed to the Company's member. # **Reportable Segment** The investment banking, advisory and management segment derives revenues from clients by collecting data, analyzing data, producing valuation reports and raising capital as described in each client engagement letter. Most client engagements are for valuation reports, raising capital and management of real estate operations. The length of the engagement is variable, with most of the engagement terms being six months to a year. The accounting policies of the investment banking, advisory and management segment are the same as those described in the summary of significant accounting policies. The Company's chief operating decision maker is the senior executive committee that includes the chief operating officer, and the chief executive officers. {10}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** # **1. Summary of significant accounting policies and business of the Company** ( **continued):** ## **Reportable Segment** ( **continued)** The chief operating decision maker assesses performance for the investment banking, advisory and management services segment and decides how to allocate resources based on net income that also is reported on the income statement as net income. The measure of segment assets is reported on the Statement of Financial Condition as total assets. The chief operating decision maker uses net income to evaluate income generated from segment assets in deciding whether to reinvest profits into the investment banking, advisory and management segment or into other parts of the entity, such as in human capital or to pay profit distributions. Net income is used to monitor budget versus actual results. The chief operating decision maker also uses net income in competitive analysis by benchmarking to the Company's competitors. The competitive analysis along with the monitoring of budgeted versus actual results are used in assessing performance of the segment and in establishing management's compensation. The Company has one reportable segment: investment banking, advisory and management services. The segment provides investment banking, advisory and management services to clients as specified in each engagement letter. The Company derives revenue primarily in North America and manages the business activities on a basis. # **Subsequent Events** The Company evaluated the impact of subsequent events through March 31, 2026, which is the date the financials statements were issued, and has determined that there were no subsequent events that require adjustments to, or disclosures in, the financial statements. # **2. Furniture, fixtures and equipment:** | As of December 31, 2025, furniture, fixtures and equipment consisted of the following: | | |----------------------------------------------------------------------------------------|---------------| | Computer equipment | \$
83,037 | | Leasehold improvements | 300,370 | | Equipment | 13,633 | | Artwork | 102,355 | | Furniture and fixtures | 144,787 | | | 644,182 | | Less accumulated depreciation | | | and amortization | (459,494) | | Net furniture, fixtures and equipment | \$
184,688 | {11}------------------------------------------------ #### **NOTES TO FINANCIAL STATEMENTS** #### **YEAR ENDED DECEMBER 31, 2025** #### **3. Operating leases:** The Company held three operating leases for its office space. The Los Angeles office lease is a seven-year lease made effective in June 2013, extended in 2020, and extended through September 2032 effective June 2024. The Los Angeles lease includes a renewal option and escalating rents over the lease tenn. The San Francisco lease was a one-year lease made effective February 2019 and was renewed to a three-year lease through January 2026 effective January 2023. The San Francisco lease is a fixed monthly amount over the lease term. During 2025, the Company entered into a lease of office space in Texas. The Texas office lease is a thirty-eight month lease through August 2028 made effective July 2025 and includes an option to extend and escalating rents over the lease tenn. A right-of-use asset and lease liability of \$351,660 and \$351,660, respectively, were included in the Statement of Financial Condition at the lease commencement. The Company used its incremental borrowing rate of 5%, the weighted-average discount rate, based on infonnation available at the lease commencement date to calculate the present value of lease payments. Leases with an initial tenn of 12 months or less are not recognized on the balance sheet. The Company recognized lease expense for its leases on a straight-line basis over the lease term. Certain lease agreements included payments based on the Consumer Price Index (CPI) on which variable lease payments were detennined and included in the right-of-use asset and liability on the Statement of Financial Condition. Variable lease payments that were not based on CPI were excluded from the right-of-use asset and lease liability and recognized in the period in which the obligations for those payments were incurred. The lease agreements did not contain any material residual value guarantees, restrictions or covenants. For the Los Angeles lease, operating lease right-of-use asset and liability were recognized at commencement date and initially measured based on the present value of lease payments over the defined lease term. The lease agreement held lease and non-lease components, which are general accounted for separately. However, the Company elected a practical expedient to not separate non-lease components from lease components for all classes of underlying assets. In determining the discount rates, since the Company's leases do not provide an implicit rate, the Company used its incremental borrowing rate of 4.75%, the weighted-average discount rate, based on information available at the commencement date to calculate the present value of lease payments. As of December 31, 2025, the weighted-average remaining lease term for these leases is 6.34 years. The following table represents the Company's right-of-use asset and lease liability for the period indicated: December 31, 2025 #### **Assets** | Total right-of-use assets -
Operating leases | \$2,879,754 | |--------------------------------------------------------------|-------------| | Liabilities
Total lease liabilities -
Operating leases | \$3,332,420 | {12}------------------------------------------------ # NOTES TO FINANCIAL STATEMENTS # YEAR ENDED DECEMBER 31, 2025 # 3. Operating leases ( **continued):** | | | | Amactizatlan of | | |------------|----------------|----------|-----------------|-----------| | | | | Bigbt-af-UH | J.ea_s_e | | YeacEnd | Lease eaimeots | lotecest | Assets | Liabili~ | | 12/31/2026 | 600,297 | 147,644 | 430,840 | 452,653 | | 12/31/2027 | 622,862 | 124,533 | 453,593 | 498,329 | | 12/31/2028 | 622,821 | 111,197 | 448,237 | 511,624 | | 12/31/2029 | 531,085 | n,s11 | 380,097 | 453,474 | | 12/31/2030 | 549,714 | 55,120 | 402,521 | 494,594 | | 12/31/2031 | 569,167 | 30,613 | 426,958 | 538,554 | | 12/31/2032 | 438,218 | 55,026 | 337,508 | 383,192 | | | 3,934,164 | 601,744 | 2,879,754 | 3,332,420 | The Company's right-of-use asset and lease liability are included in the Company's Statement of Financial Condition. # **4. Unearned revenue:** At December 31, 2025, unearned revenue on the Statement of Financial Condition of \$275,833 represents amounts billed or collected but not yet earned under existing agreements. Unearned revenue as of January l, 2025 was \$312,500. # **5. Concentrations:** At December 31, 2025, three clients account for approximately 36%, 23% and 15%, respectively, of the total outstanding accounts receivable balance. At December 31, 2025, 41% of the outstanding accounts receivable were from related parties in which members of the Company's parent have a direct or indirect ownership interest. # **6. Net capital requirement:** The Company as a member of FINRA, is subject to the Securities and Exchange Commission Uniform Net Capital Rule l 5c3-l, which requires the maintenance of minimum net capital and requires that the ratio of aggregate indebtedness to net capital, both as defined, shall not exceed 15 to 1 and that equity capital may not be withdrawn or cash dividends paid if the resulting net capital ratio would exceed 10 to 1. At December 31, 2025, the Company had net capital of \$1,459,846 which was \$1,425,183 in excess of its required net capital of \$34,663 and the Company's net capital ratio was .36 to 1. The Company's computation (included in the amended unaudited Part IIA of Form X-l 7A-5 as of December 31, 2025) of net capital agrees to the computation based on the financial statements. {13}------------------------------------------------ # **NOTES TO FINANCIAL STATEMENTS** # **YEAR ENDED DECEMBER 31, 2025** # 7. **Transactions with affiliates:** #### **Expense Sharing** During the year ended December 31, 2025, the Company received \$192,000 from an entity in which members of the Company's parent have an ownership interest. Under an expense sharing agreement, this affiliated entity is allocated a portion of the Company's expenses. The allocated expenses are recorded as a receivable from the affiliate in the Company's financial statements because the Company's affiliate has agreed, in writing, to assume responsibility for these expenses. During the year ended December 31, 2025, the Company charged the affiliate an additional \$238,592, pursuant to the terms of the expense sharing agreement. As of December 31, 2025 the affiliated entity owes the Company \$373,682 and is included in Due from related parties in the December 31, 2025 Statement of Financial Condition. The amount outstanding during the year was non-interest bearing, unsecured and due on demand. During the year ended December 31, 2025, the Company earned revenue for providing services to entities in which members of the Company's parent have a direct or indirect ownership interest. member. As of December 31, 2025, \$281,250 is owed to the Company and included in accounts receivable on the Statement of Financial Condition. During the year ended December 31, 2025, the Company earned sublease income for office space to leased an entity in which members of the Company's parent have a direct or indirect ownership interest. As of December 31, 2025, \$1,000 is owed to the Company and included in accounts receivable on the Statement of Financial Condition. During the year ended December 31, 2025, expenses incurred by the Company of \$19,822 in the year ended December 31, 2025 are included in accounts receivable Statement of Financial Condition. Advanced expenses of \$18,404 and \$17,121 incurred in prior years are included in accounts receivable and due from related parties, respectively, in the December 31, 2025 Statement of Financial Condition .. Source: SEC EDGAR via Adviser Search (https://search.stillhousedata.com). Agents: see https://search.stillhousedata.com/llms.txt.