Sprott Inc. (SII)

Sprott Income Statement

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	169.96	169.02	145.18	164.65	121.78	73.49
Revenue Growth (YoY)	19.15%	16.42%	-11.82%	35.20%	65.71%	-32.75%
Cost of Revenue	81.33	82.13	87.66	86.47	60.23	37.19
Gross Profit	88.63	86.89	57.53	78.18	61.54	36.3
Selling, General & Admin	17.36	17.45	15.98	14.7	11.1	12.48
Other Operating Expenses	12.11	15.09	13.55	17.13	14.55	9.83
Operating Expenses	29.47	32.54	29.52	31.83	25.65	22.31
Operating Income	59.16	54.35	28	46.35	35.9	13.99
Interest Expense / Income	3.64	4.06	2.92	1.16	1.24	1.04
Other Expense / Income	0.17	-	-	-	-	-
Pretax Income	55.35	50.29	25.08	45.19	34.66	12.95
Income Tax	9.63	8.49	7.45	12.01	7.68	2.74
Net Income	45.72	41.8	17.63	33.19	26.98	10.21
Net Income Growth	143.22%	137.06%	-46.87%	23.01%	164.26%	-67.47%
Shares Outstanding (Basic)	26	25	25	26	24	25
Shares Change	-0.36%	0.61%	-2.67%	4.90%	-3.37%	-
EPS (Basic)	1.81	1.66	0.70	1.33	1.10	0.42
EPS (Diluted)	1.75	1.60	0.67	1.28	1.05	0.40
EPS Growth	143.06%	138.81%	-47.66%	21.90%	162.50%	233.33%
Free Cash Flow	28.27	28.33	32.37	50.55	25.55	30.83
Free Cash Flow Per Share	1.09	1.13	1.29	1.97	1.04	1.22
Dividend Per Share	0.500	0.750	1.000	1.000	0.480	-
Dividend Growth	-50.00%	-25.00%	0%	108.33%	-	-
Gross Margin	52.15%	51.41%	39.62%	47.48%	50.54%	49.40%
Operating Margin	34.81%	32.16%	19.29%	28.15%	29.48%	19.03%
Profit Margin	26.90%	24.73%	12.14%	20.16%	22.15%	13.89%
Free Cash Flow Margin	16.63%	16.76%	22.29%	30.70%	20.98%	41.95%
Effective Tax Rate	17.40%	16.89%	29.69%	26.57%	22.17%	21.17%
EBITDA	61.68	57.19	31.36	50.9	39.95	17.78
EBITDA Margin	36.29%	33.84%	21.60%	30.92%	32.81%	24.20%
Depreciation & Amortization	2.69	2.84	3.36	4.55	4.05	3.8
EBIT	58.99	54.35	28	46.35	35.9	13.99
EBIT Margin	34.71%	32.16%	19.29%	28.15%	29.48%	19.03%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).