Sprott Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	202.31	168.35	141.45	149.28	161.41	110.45
Other Revenue	13.96	10.3	9.92	-4.1	3.24	11.33
Revenue	216.27	178.66	151.37	145.18	164.65	121.78
Revenue Growth (YoY)	22.38%	18.03%	4.26%	-11.82%	35.20%	65.71%
Cost of Revenue	125.21	87.53	83.87	82.44	85.74	58.93
Gross Profit	91.06	91.12	67.5	62.74	78.91	62.84
Selling, General & Admin	18.37	18.77	16.56	15.98	14.7	11.1
Amortization of Goodwill & Intangibles	-	-	-	-	0.93	0.87
Other Operating Expenses	-	-	-	-	7.66	5.01
Operating Expenses	20.8	21	19.4	19.33	26.91	20.16
Operating Income	70.26	70.13	48.1	43.41	52	42.69
Interest Expense	-1.44	-3.09	-4.06	-2.92	-1.16	-1.24
Currency Exchange Gain (Loss)	-0.45	1.39	-3.21	-4.65	-0.47	-0.77
Other Non Operating Income (Expenses)	-	-	18.59	-5.54	-	-
EBT Excluding Unusual Items	68.37	68.43	59.42	30.3	50.37	40.68
Merger & Restructuring Charges	-	-	-5.14	-	-	-
Other Unusual Items	-	0.58	-3.98	-5.22	-5.18	-6.02
Pretax Income	68.37	69.01	50.29	25.08	45.19	34.66
Income Tax Expense	18.08	19.71	8.49	7.45	12.01	7.68
Net Income	50.3	49.29	41.8	17.63	33.19	26.98
Net Income to Common	50.3	49.29	41.8	17.63	33.19	26.98
Net Income Growth	6.39%	17.93%	137.06%	-46.87%	23.01%	164.26%
Shares Outstanding (Basic)	26	25	25	25	25	24
Shares Outstanding (Diluted)	26	26	26	26	26	26
Shares Change (YoY)	-0.80%	-0.74%	-0.44%	1.07%	0.48%	0.45%
EPS (Basic)	1.96	1.94	1.66	0.70	1.33	1.10
EPS (Diluted)	1.96	1.91	1.60	0.67	1.28	1.05
EPS Growth	7.98%	19.38%	138.81%	-47.66%	21.91%	162.50%
Free Cash Flow	70.74	67.28	28.33	32.37	50.55	25.55
Free Cash Flow Per Share	2.75	2.60	1.09	1.24	1.95	0.99
Dividend Per Share	1.300	1.100	1.000	1.000	1.000	0.951
Dividend Growth	23.81%	10.00%	-	-	5.20%	-
Gross Margin	42.10%	51.01%	44.59%	43.22%	47.93%	51.61%
Operating Margin	32.49%	39.25%	31.78%	29.90%	31.58%	35.05%
Profit Margin	23.26%	27.59%	27.61%	12.14%	20.16%	22.15%
Free Cash Flow Margin	32.71%	37.66%	18.71%	22.30%	30.70%	20.98%
EBITDA	71.03	70.69	48.83	44.12	54.2	44.8
EBITDA Margin	32.84%	39.57%	32.26%	30.39%	32.92%	36.79%
D&A For EBITDA	0.77	0.56	0.73	0.71	2.2	2.11
EBIT	70.26	70.13	48.1	43.41	52	42.69
EBIT Margin	32.49%	39.25%	31.78%	29.90%	31.58%	35.05%
Effective Tax Rate	26.44%	28.57%	16.89%	29.69%	26.57%	22.17%
Revenue as Reported	216.27	178.66	151.37	145.18	164.65	121.78

Updated Nov 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q