InsiderClue
Stocks · Financials · Finance Services

SPROTT INC.

SII Clue Score85
Ontario, Canada CIK 0001512920
$115.76 +0.49% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $115.76 +222.54% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 29 Jun 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueNet income
Fiscal year 2019Revenue73.5Net income10.2EPS, diluted0.40Fiscal year 2020Revenue121.8 +65.7%Net income27.0 +164.3%EPS, diluted1.05 +162.5%Fiscal year 2021Revenue164.6 +35.2%Net income33.2 +23.0%EPS, diluted1.28 +21.9%Fiscal year 2022Revenue145.2 −11.8%Net income17.6 −46.9%EPS, diluted0.67 −47.7%Fiscal year 2023Revenue151.4 +4.3%Net income41.8 +137.1%EPS, diluted1.60 +138.8%Fiscal year 2024Revenue178.7 +18.0%Net income49.3 +17.9%EPS, diluted1.91 +19.4%Fiscal year 2025Revenue285.1 +59.6%Net income67.3 +36.6%EPS, diluted2.61 +36.6%
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 73.5 121.8 164.6 145.2 151.4 178.7 285.1
Growth +65.7% +35.2% −11.8% +4.3% +18.0% +59.6%
Net income 10.2 27.0 33.2 17.6 41.8 49.3 67.3
Growth +164.3% +23.0% −46.9% +137.1% +17.9% +36.6%
EPS, diluted 0.40 1.05 1.28 0.67 1.60 1.91 2.61
Growth +162.5% +21.9% −47.7% +138.8% +19.4% +36.6%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Net margin
Fiscal year 2019Net margin13.9%Free cash flow margin41.9%Fiscal year 2020Net margin22.2%Free cash flow margin21.0%Fiscal year 2021Net margin20.2%Free cash flow margin30.7%Fiscal year 2022Net margin12.1%Free cash flow margin22.3%Fiscal year 2023Net margin27.6%Free cash flow margin18.7%Fiscal year 2024Net margin27.6%Free cash flow margin37.7%Fiscal year 2025Net margin23.6%Free cash flow margin33.6%
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Net margin 13.9% 22.2% 20.2% 12.1% 27.6% 27.6% 23.6%
Free cash flow margin 41.9% 21.0% 30.7% 22.3% 18.7% 37.7% 33.6%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2019Operating cash flow33.1Capital expenditure−2.2Free cash flow30.8Buybacks−1.7Dividends paid−22.9Fiscal year 2020Operating cash flow26.2Capital expenditure−0.7Free cash flow25.6 −17.1%Buybacks−2.0Dividends paid−23.1Fiscal year 2021Operating cash flow51.2Capital expenditure−0.7Free cash flow50.6 +97.8%Buybacks0.0Dividends paid−25.6Fiscal year 2022Operating cash flow32.5Capital expenditure−0.1Free cash flow32.4 −36.0%Buybacks−3.0Dividends paid−25.8Fiscal year 2023Operating cash flow29.9Capital expenditure−1.5Free cash flow28.3 −12.5%Buybacks−4.2Dividends paid−25.8Fiscal year 2024Operating cash flow69.2Capital expenditure−1.9Free cash flow67.3 +137.5%Buybacks−2.0Dividends paid−27.1Fiscal year 2025Operating cash flow97.7Capital expenditure−1.9Free cash flow95.8 +42.4%Buybacks−1.6Dividends paid−33.5
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 33.1 26.2 51.2 32.5 29.9 69.2 97.7
Capital expenditure −2.2 −0.7 −0.7 −0.1 −1.5 −1.9 −1.9
Free cash flow 30.8 25.6 50.6 32.4 28.3 67.3 95.8
Growth −17.1% +97.8% −36.0% −12.5% +137.5% +42.4%
Buybacks −1.7 −2.0 0.0 −3.0 −4.2 −2.0 −1.6
Dividends paid −22.9 −23.1 −25.6 −25.8 −25.8 −27.1 −33.5

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2019Cash54.7Total debt11.5Net cash (debt)43.3Shareholders’ equity271.6Debt to equity0.04Fiscal year 2020Cash44.1Total debt17.0Net cash (debt)27.1Shareholders’ equity291.0Debt to equity0.06Fiscal year 2021Cash49.8Total debt29.8Net cash (debt)20.0Shareholders’ equity291.2Debt to equity0.10Fiscal year 2022Cash51.7Total debt54.4Net cash (debt)−2.8Shareholders’ equity277.3Debt to equity0.20Fiscal year 2023Cash20.7Total debt24.2Net cash (debt)−3.6Shareholders’ equity305.7Debt to equity0.08Fiscal year 2024Cash46.8Total debt0.0Net cash (debt)46.8Shareholders’ equity323.6Debt to equity0.00Fiscal year 2025Cash123.4Shareholders’ equity367.2
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 54.7 44.1 49.8 51.7 20.7 46.8 123.4
Total debt 11.5 17.0 29.8 54.4 24.2 0.0 n/a
Net cash (debt) 43.3 27.1 20.0 −2.8 −3.6 46.8 n/a
Shareholders’ equity 271.6 291.0 291.2 277.3 305.7 323.6 367.2
Debt to equity 0.04 0.06 0.10 0.20 0.08 0.00 n/a

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Cash flow

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Operations
33.1 26.2 51.2 32.5 29.9 69.2 97.7
Growth −20.6% +95.3% −36.6% −8.1% +131.6% +41.3%
Investment
−2.2 −0.7 −0.7 −0.1 −1.5 −1.9 −1.9
calc 30.8 25.6 50.6 32.4 28.3 67.3 95.8
Growth −17.1% +97.8% −36.0% −12.5% +137.5% +42.4%
calc 1.20 0.99 1.95 1.24 1.09 2.60 3.71
1.5 −17.1 −20.6 −23.5 4.6 24.5 9.3
Financing
−16.1 −22.4 −24.2 −3.9 −63.5 −57.2 −33.3
−22.9 −23.1 −25.6 −25.8 −25.8 −27.1 −33.5
−1.7 −2.0 0.0 −3.0 −4.2 −2.0 −1.6

Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.