Sprott Inc. (SII)

AI Score

Unlock

52.75

1.14 (2.21%)

At close: Apr 17, 2025, 3:59 PM

53.99

2.35%

Pre-market: Apr 21, 2025, 09:15 AM EDT

Sprott Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	172.62M	171.64M	157.89M	144.97M	142.63M	137.23M	139.77M	142.77M	149.1M	165.21M	169.47M	164.57M	164.94M	158.42M	148.04M	137.29M	108.15M	90.16M	79.23M	73.62M	75.05M	67.02M	65.77M	68.57M	72.94M	78.18M	77.68M	83.2M	88.61M	103.5M	109.62M	107.52M	100.21M	87.4M	82.33M	79.07M
Cost of Revenue	51.58M	48M	62.93M	81.33M	81.18M	75.7M	77.05M	73.62M	75.54M	82.81M	81.3M	77.17M	77.88M	80.37M	77.24M	72.01M	55.93M	42.24M	35.41M	31.96M	31.37M	28.21M	26.03M	27.16M	29.28M	34.35M	32.95M	35.75M	38.08M	39.04M	42.38M	40.39M	36.73M	32.47M	30.12M	27.2M
Gross Profit	121.04M	123.64M	94.96M	63.63M	61.45M	61.53M	62.72M	69.15M	73.56M	82.4M	88.17M	87.41M	87.06M	78.05M	70.8M	65.28M	52.21M	47.92M	43.82M	41.66M	43.69M	38.82M	39.74M	41.42M	43.66M	43.83M	44.73M	47.45M	50.53M	64.46M	67.24M	67.13M	63.48M	54.93M	52.21M	51.86M
Operating Income	63.74M	66.88M	56.68M	61.35M	54.64M	57.11M	58.85M	54.41M	61.22M	60.05M	62.3M	54.83M	55.43M	57.85M	52.7M	46.9M	35.99M	25.69M	21.48M	19.57M	19.73M	16.46M	17.71M	18.18M	19.43M	16.74M	43.76M	39.46M	42.56M	46.8M	16.98M	18.2M	9.31M	-602.93K	-1.96M	288.59K
Interest Income	n/a	1.21M	2.4M	3.67M	4.85M	5.08M	4.83M	4.74M	4.99M	4.34M	3.97M	3.72M	3.54M	4.38M	4.57M	4.29M	3.69M	4.69M	6.48M	9.33M	11.62M	11.67M	12.85M	11.85M	11.07M	12.1M	10.3M	10.46M	12.74M	11.55M	11.76M	12.11M	10.73M	10.82M	11.62M	11.67M
Pretax Income	69M	63.33M	50.36M	55.35M	50.29M	49.17M	47.54M	26.18M	25.08M	28.9M	36.38M	48.42M	45.19M	40.95M	39.99M	37.67M	33.8M	27.08M	22.55M	11.68M	13.11M	19.48M	15.24M	18.95M	23.89M	15.53M	40.74M	34.77M	33.92M	33.89M	18.08M	34.56M	28.42M	24.68M	-18.12M	-26.9M
Net Income	49.4M	47.38M	41.35M	45.72M	41.8M	39.47M	35.76M	18.8M	17.63M	20.47M	26.12M	36.44M	33.19M	29.73M	29.72M	29.14M	26.66M	21.52M	17.14M	8.26M	10.35M	15.13M	12.34M	15.22M	22.96M	18.22M	40.72M	33.45M	29.48M	27.91M	13.42M	29.29M	23.69M	21.54M	-24.63M	-32.31M
Selling & General & Admin	18.77M	18.02M	17.41M	17.36M	17.45M	17.34M	17.57M	16.81M	15.98M	20.75M	23.21M	23.03M	24.14M	15.27M	12.79M	12.99M	11.44M	16.92M	17.54M	17.49M	19.24M	18.73M	18.85M	20.65M	21.81M	23.5M	24.15M	24.61M	25.43M	32.61M	34.61M	36.18M	37.38M	33.41M	32.79M	30.52M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	-26.07M	-28.11M	-47.77M	-6.32M	18.61M	20.76M	23.38M	9.27M	11.98M	8.16M	2.67M	-1.23M	-7.66M	-5.88M	-3.59M	-4.69M	-3.11M	-37.89K	1.7M	4.6M	4.72M	3.62M	3.18M	2.59M	2.43M	3.6M	5.35M	11.91M	11.07M	13.57M	15.66M	12.75M	16.78M	22.12M	21.37M	21.05M
Operating Expenses	40M	39.3M	19.92M	20.04M	22.49M	22.43M	24.4M	26.08M	27.96M	33.16M	34.29M	32.13M	28.99M	20.2M	18.1M	18.38M	16.22M	22.23M	22.34M	22.09M	23.96M	22.35M	22.03M	23.24M	24.24M	27.1M	29.5M	36.52M	36.5M	46.18M	50.26M	48.93M	54.17M	55.54M	54.16M	51.57M
Interest Expense	3.09M	3.32M	3.27M	3.64M	4.06M	8.21M	15.59M	31.95M	36.14M	31.39M	23.44M	6.25M	1.16M	1.25M	1.26M	1.35M	1.17M	1.12M	1.09M	974.65K	1.05M	3.45M	6.89M	9.16M	11.07M	12.1M	10.3M	10.46M	12.74M	11.55M	11.76M	12.11M	10.73M	10.82M	11.62M	11.67M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	108.88M	104.6M	100.92M	101.38M	103.67M	98.13M	101.44M	99.7M	103.5M	115.96M	115.59M	109.3M	106.88M	100.57M	95.35M	90.39M	72.16M	64.47M	57.75M	54.05M	55.33M	50.56M	48.06M	50.4M	53.51M	61.44M	62.45M	72.26M	74.58M	85.22M	92.64M	89.32M	90.9M	88M	84.29M	78.78M
Income Tax Expense	19.71M	16.06M	9.01M	9.63M	8.49M	9.71M	11.78M	7.38M	7.45M	8.43M	10.26M	11.99M	12.01M	11.21M	10.28M	8.53M	7.13M	5.55M	5.41M	3.42M	2.76M	4.35M	2.91M	3.73M	928.68K	-2.7M	18.07K	1.32M	4.43M	5.98M	4.66M	5.27M	4.73M	3.14M	6.51M	5.41M
Shares Outstanding (Basic)	25.43M	25.41M	18.56M	25.41M	25.41M	25.19M	25.27M	25.3M	25.28M	25.06M	25.13M	25.06M	24.82M	24.86M	24.94M	24.89M	24.54M	24.5M	24.4M	24.54M	24.31M	24.39M	24.56M	24.42M	24.03M	24.03M	23.98M	24.09M	23.24M	23.24M	24.07M	24.37M	24.24M	24.35M	24.38M	24.38M
Shares Outstanding (Diluted)	25.88M	26.04M	19.03M	26.04M	26.12M	26.18M	26.23M	26.26M	26.18M	26.32M	26.36M	26.27M	24.86M	25.97M	25.98M	25.93M	25M	25.86M	25.57M	25.71M	24.39M	25.68M	25.8M	25.65M	24.03M	25.55M	25.63M	25.26M	23.24M	24.32M	24.46M	24.78M	24.35M	24.8M	24.82M	24.75M
EPS (Basic)	1.94	1.87	1.64	1.82	1.67	1.57	1.42	0.74	0.70	0.82	1.05	1.46	1.33	1.19	1.20	1.19	1.09	0.89	0.71	0.34	0.43	0.63	0.51	0.63	0.95	0.76	1.73	1.42	1.25	1.18	0.54	1.20	0.97	0.89	-1	-1.32
EPS (Diluted)	1.89	1.82	1.59	1.76	1.61	1.51	1.37	0.72	0.68	0.81	1.03	1.43	1.30	1.16	1.16	1.14	1.05	0.84	0.67	0.33	0.41	0.60	0.49	0.61	0.92	0.73	1.66	1.37	1.22	1.15	0.54	1.18	0.95	0.87	-1.01	-1.32
EBITDA	75.51M	70.13M	60.16M	65.7M	61.21M	64.29M	66M	61.21M	64.57M	64.07M	66.97M	62.04M	71.25M	78.98M	74.94M	72.59M	51.95M	33.46M	28.83M	17.58M	18.01M	16.63M	15.29M	18.34M	22.77M	25.33M	49.7M	47.44M	48.52M	47.53M	21.92M	20.96M	16.8M	7.53M	3.5M	7.13M
EBIT	73.29M	67.85M	53.64M	58.99M	54.35M	53.46M	51.83M	29.87M	28M	30.99M	37.89M	49.71M	46.35M	42.2M	41.26M	39.02M	35.9M	29.13M	24.6M	13.58M	14.17M	13.71M	9.18M	12.7M	17.43M	14.74M	18.16M	13.96M	14.23M	18.48M	16.5M	16.39M	7.55M	-2.36M	-6.23M	-2.47M
Depreciation & Amortization	2.22M	2.28M	2.51M	2.69M	2.84M	2.9M	2.87M	3.08M	3.35M	3.78M	4.21M	4.41M	4.55M	4.44M	4.3M	4.47M	4.05M	4.33M	4.22M	3.73M	3.85M	2.93M	2.42M	1.91M	1.61M	2.29M	3.24M	4.3M	5.11M	5.34M	5.37M	5.4M	5.52M	5.29M	4.98M	4.85M