SII Dividend: Sprott Inc Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

SII Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	216	178	151	145	164	121
Revenue Growth (YoY)	23%	18%	4%	-12%	36%	66%
Cost of Revenue	--	--	--	--	--	--
Gross Profit	--	--	--	--	--	--
Selling, General & Admin	143	106	100	103	101	71
Research & Development	--	--	--	--	--	--
Operating Expenses	146	107	84	112	113	80
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	68	69	50	25	45	34
Income Tax Expense	18	19	8	7	12	7
Net Income	50	49	41	17	33	27
Net Income Growth	6%	20%	141%	-48%	22%	170%
Shares Outstanding (Diluted)	25.81	25.87	26.07	26.2	25.9	25.8
Shares Change (YoY)	-1%	-1%	-1%	1%	0%	0%
EPS (Diluted)	1.95	1.9	1.6	0.67	1.28	1.05
EPS Growth	7%	19%	139%	-48%	22%	163%
Free Cash Flow	70	63	28	21	9	13
Free Cash Flow Per Share	2.71	2.43	1.07	0.8	0.34	0.5
Gross Margin	--	--	--	--	--	--
Operating Margin	32.4%	39.32%	43.7%	22.06%	31.09%	33.88%
Profit Margin	23.14%	27.52%	27.15%	11.72%	20.12%	22.31%
Free Cash Flow Margin	32.4%	35.39%	18.54%	14.48%	5.48%	10.74%
EBITDA	72	72	68	35	55	45
EBITDA Margin	33.33%	40.44%	45.03%	24.13%	33.53%	37.19%
D&A For EBITDA	2	2	2	3	4	4
EBIT	70	70	66	32	51	41
EBIT Margin	32.4%	39.32%	43.7%	22.06%	31.09%	33.88%
Effective Tax Rate	26.47%	27.53%	16%	28%	26.66%	20.58%