SII
Sprott Inc.
$81.95
+$0.15(+0.18%)
61
Overall
70
Value
54
Tech
60
Quality
Market Cap
$2.09B
Volume
95.74K
52W Range
$39.33 - $89.58
Target Price
$75.04
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $114.4M | $164.9M | $30.7M | $140.6M | $155.3M | ||
| Total Revenue | $114.4M | $164.9M | $32.3M | $142.6M | $178.7M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $57.6M | $86.5M | $87.7M | $82.1M | -- | ||
| GROSS PROFIT | |||||||
| Gross Profit | $52.9M | $74.9M | $61.6M | $142.6M | $178.7M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $17.8M | $29.0M | $-8.4M | $103.3M | $108.5M | ||
| Selling, General & Administrative | $13.7M | $24.4M | $26.5M | $25.4M | $30.9M | ||
| Selling & Marketing Expenses | -- | -- | $16.0M | $16.6M | $18.8M | ||
| General & Administrative Expenses | $13.7M | $24.4M | $10.5M | $8.8M | $12.1M | ||
| Salaries & Wages | -- | -- | $-38.2M | $75.1M | $75.4M | ||
| Depreciation & Amortization | $4.1M | $4.6M | $3.4M | $2.8M | $2.2M | ||
| Depreciation & Amortization | $4.1M | $4.6M | $3.4M | $2.8M | $2.2M | ||
| Amortization | $869.0K | $930.0K | -- | -- | -- | ||
| Other Operating Expenses | $1.0M | -- | $5.5M | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $37.8M | $58.1M | $40.7M | $39.3M | $70.1M | ||
| EBITDA | $40.0M | $50.9M | $31.4M | $60.9M | $74.3M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $1.2M | $1.2M | $2.9M | $4.1M | $3.1M | ||
| Interest Income Operating | -- | -- | $3.3M | $891.0K | -- | ||
| Intinc | $4.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-2.7M | -- | $-2.9M | $5.4M | $-2.5M | ||
| Gain on Sale of Securities | $5.8M | $-863.0K | $10.2M | $-1.4M | $-10.0K | ||
| Other Income/Expense | $-3.1M | $-12.9M | $-5.2M | $1.4M | $10.0K | ||
| Other Special Charges | -- | -- | $-5.0M | $-4.8M | -- | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | $4.7M | $4.4M | -- | -- | -- | ||
| Special Income Charges | $4.7M | $4.4M | -- | -- | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $35.9M | $46.4M | $28.0M | $58.0M | $72.1M | ||
| Pre-Tax Income | $34.7M | $45.2M | $46.6M | $54.0M | $69.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $7.7M | $12.0M | $7.4M | $8.5M | $19.7M | ||
| NET INCOME | |||||||
| Net Income | $27.0M | $33.2M | $17.6M | $45.5M | $49.3M | ||
| Net Income (Continuing Operations) | $27.0M | $33.2M | $39.2M | $45.5M | $49.3M | ||
| Net Income (Discontinued Operations) | $27.0M | $33.2M | $17.6M | $45.5M | $49.3M | ||
| Net Income (Common Stockholders) | $27.0M | $33.2M | $17.6M | $45.5M | $49.3M | ||
| Normalized Income | $30.2M | $37.7M | $34.3M | $39.7M | $68.3M | ||
| TOTALS | |||||||
| Total Expenses | $-76.6M | $-106.9M | -- | $103.3M | $108.5M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $24.5M | $24.9M | $25.1M | $25.2M | $25.4M | ||
| Average Shares Outstanding (Diluted) | $25.8M | $25.9M | $26.2M | $26.1M | $25.9M | ||
| Shares Outstanding | $25.5M | $25.7M | $24.9M | $25.8M | $25.8M | ||
| Basic EPS | $1.1 | $1.33 | $0.70 | $1.66 | $1.94 | ||
| Basic EPS (Continuing Operations) | $1.1 | $1.33 | $0.70 | $1.66 | $1.94 | ||
| Diluted EPS | $1.05 | $1.28 | $0.67 | $1.6 | $1.91 | ||
| Diluted EPS (Continuing Operations) | $1.05 | $1.28 | $0.67 | $1.6 | $1.91 | ||
| Dividend Per Share | $0.92 | $1 | $1 | $0.25 | $0.30 | ||
| OTHER METRICS | |||||||
| Earnings from equity interest | $759.0K | $93.0K | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $759.0K | $93.0K | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $-5.0M | $-6.5M | -- | ||
| Other Costof Revenue | -- | -- | -- | $5.1M | -- | ||
| Other Gand A | $13.7M | $24.4M | $10.5M | $8.8M | $12.1M | ||
| Restruct | $4.7M | $4.4M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SII | $81.95 | +0.2% | 95.74K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |