Sprott Inc.
SII · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $168 | $141 | $154 | $165 |
| % Growth | 19% | -8.3% | -6.5% | – |
| Cost of Goods Sold | $88 | $84 | $88 | $86 |
| Gross Profit | $81 | $58 | $67 | $78 |
| % Margin | 48% | 40.7% | 43.2% | 47.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $24 |
| SG&A Expenses | $19 | $17 | $16 | $15 |
| Sales & Mktg Exp. | $0 | $0 | $0 | -$10 |
| Other Operating Expenses | $2 | $3 | $3 | $5 |
| Operating Expenses | $21 | $19 | $19 | $19 |
| Operating Income | $60 | $38 | $47 | $59 |
| % Margin | 35.5% | 27% | 30.7% | 35.9% |
| Other Income/Exp. Net | $9 | $12 | -$22 | -$14 |
| Pre-Tax Income | $69 | $50 | $25 | $45 |
| Tax Expense | $20 | $8 | $7 | $12 |
| Net Income | $49 | $42 | $18 | $33 |
| % Margin | 29.3% | 29.6% | 11.4% | 20.1% |
| EPS | 1.94 | 1.66 | 0.68 | 1.33 |
| % Growth | 16.9% | 144.1% | -48.9% | – |
| EPS Diluted | 1.91 | 1.6 | 0.65 | 1.28 |
| Weighted Avg Shares Out | 25 | 25 | 25 | 25 |
| Weighted Avg Shares Out Dil | 26 | 26 | 26 | 26 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $5 | $5 | $4 |
| Interest Expense | $3 | $4 | $3 | $1 |
| Depreciation & Amortization | $2 | $3 | $3 | $5 |
| EBITDA | $74 | $57 | $31 | $51 |
| % Margin | 44.1% | 40.4% | 20.3% | 30.9% |