Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

Sprott Inc.

Financial Services CA SII

225.74CAD
5.09(2.31%)

Last update at 2026-03-10T20:00:00Z

Day Range

221.40230.43
LowHigh

52 Week Range

55.25192.00
LowHigh

Fundamentals

  • Previous Close 220.65
  • Market Cap4052.15M
  • Volume67303
  • P/E Ratio58.82
  • Dividend Yield0.80%
  • EBITDA71.03M
  • Revenue TTM216.27M
  • Revenue Per Share TTM8.41
  • Gross Profit TTM 91.06M
  • Diluted EPS TTM2.67

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax 69.01M 50.29M 25.08M 45.19M 34.66M
Minority interest - - - - 2.88M
Net income 49.29M 41.80M 17.63M 33.19M 26.98M
Selling general administrative 106.31M 17.45M 103.63M 24.44M 12.70M
Selling and marketing expenses - - - - -
Gross profit 80.82M 64.17M 74.23M 87.06M 55.58M
Reconciled depreciation 2.22M 2.84M 3.35M 4.55M 4.05M
Ebit 72.10M 54.35M 57.59M 63.38M 36.66M
Ebitda 74.32M 57.19M 60.94M 67.93M 40.72M
Depreciation and amortization 2.22M 2.84M 3.35M 4.55M 4.05M
Non operating income net other - - - - -
Operating income 59.83M 43.88M 57.59M 63.38M 36.66M
Other operating expenses 108.53M 102.42M 109.91M 106.88M 76.62M
Interest expense 3.09M 4.06M 32.51M 18.19M 1.24M
Tax provision 19.71M 8.49M 7.45M 12.01M 7.68M
Interest income 1.70M 4.85M 7.58M 1.63M 3.96M
Net interest income -3.09100M -4.06000M 2.07M 2.37M 2.72M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 19.71M 8.49M 7.45M 12.01M 7.68M
Total revenue 168.35M 146.30M 154.27M 164.94M 114.41M
Total operating expenses 21.00M 20.29M 29.87M 28.99M 17.79M
Cost of revenue 87.53M 82.13M 80.04M 77.88M 58.83M
Total other income expense net 9.18M 6.41M -32.50700M -18.19100M -2.00200M
Discontinued operations - - - - -
Net income from continuing ops 49.29M 41.80M 17.63M 33.19M 26.98M
Net income applicable to common shares 49.29M 41.80M 17.63M 33.19M 26.98M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 388.80M 378.83M 383.75M 365.87M 377.35M
Intangible assets 168.25M 182.90M 178.61M 170.06M 155.97M
Earning assets - - - - -
Other current assets 14.66M 13.50M 8.72M 6.79M 9.20M
Total liab 65.15M 73.13M 106.48M 74.65M 86.36M
Total stockholder equity 323.65M 305.70M 277.27M 291.22M 290.98M
Deferred long term liab - - - - -
Other current liab - 8.80M 15.05M 18.76M 17.54M
Common stock - 434.76M 428.48M 417.43M 417.76M
Capital stock 450.13M 434.76M 428.48M 417.43M 417.76M
Retained earnings -67.25500M -89.40200M -105.30500M -97.00600M -104.48400M
Other liab - - 8.23M 8.49M 14.29M
Good will 19.15M 19.15M 19.15M 19.15M 19.15M
Other assets - - 22.95M 13.89M 17.85M
Cash 46.83M 20.66M 51.68M 49.80M 44.11M
Cash and equivalents - - - - 44.11M
Total current liabilities 30.28M 21.45M 25.75M 28.12M 47.24M
Current deferred revenue - -31.95891M - - -
Net debt - 3.58M 2.76M -20.03600M -27.11200M
Short term debt - 31.96M 0.00000M 0.00000M 0.00000M
Short long term debt - - - - -
Short long term debt total - 24.24M 54.44M 29.77M 16.99M
Other stockholder equity - 35.28M 33.72M 35.36M 43.31M
Property plant equipment - - 12.50M 16.48M 16.61M
Total current assets 79.19M 45.06M 76.96M 77.53M 85.31M
Long term investments 72.85M 93.53M 73.57M 68.77M 82.47M
Net tangible assets - - 79.51M 102.01M 115.87M
Short term investments 0.23M 2.23M 3.35M 6.13M 9.47M
Net receivables 15.39M 8.67M 13.21M 14.80M 22.53M
Long term debt - 24.24M 54.44M 29.77M 16.99M
Inventory - -2.95733M - - -
Accounts payable 7.61M 12.65M 10.70M 9.36M 29.70M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -74.93800M -79.61500M -64.55700M -65.60000M
Additional paid in capital - - - - -
Common stock total equity - - - - 417.76M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 27.28M 24.29M 21.27M 12.43M 16.12M
Deferred long term asset charges - - - - -
Non current assets total 309.61M 333.78M 306.79M 288.35M 292.04M
Capital lease obligations - - - - -
Long term debt total - - 54.44M 29.77M 16.99M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments 24.52M -1.77000M -23.49200M 20.62M -3.90600M
Change to liabilities - - -9.38700M -5.59200M 3.77M
Total cashflows from investing activities 24.52M 4.61M -23.49200M -20.63400M -17.09200M
Net borrowings -25.57900M -32.42400M 23.42M 10.68M -0.83000M
Total cash from financing activities -57.17300M -63.46400M -3.89700M -24.18800M -22.44100M
Change to operating activities - - -7.43800M 2.29M -2.97100M
Net income 49.29M 41.80M 17.63M 33.19M 26.98M
Change in cash 26.18M -31.02000M 1.87M 5.70M -10.64200M
Begin period cash flow 20.66M 51.68M 49.80M 44.11M 54.75M
End period cash flow 46.83M 20.66M 51.68M 49.80M 44.11M
Total cash from operating activities 69.15M 29.86M 32.50M 51.25M 26.24M
Issuance of capital stock - - - - -
Depreciation 2.22M 2.84M 3.35M 4.55M 4.05M
Other cashflows from investing activities -3.90600M 6.14M -12.86400M 20.62M -12.50000M
Dividends paid -27.14700M -25.84700M 25.78M 25.56M 23.09M
Change to inventory - - - - -
Change to account receivables -7.91200M 0.88M 2.22M 8.40M -12.89900M
Sale purchase of stock -2.02200M -4.15700M -3.03600M -10.20100M -2.02400M
Other cashflows from financing activities -2.42500M -1.03600M 27.25M 3.34M 4.58M
Change to netincome - - 26.12M 8.41M 7.31M
Capital expenditures 1.87M 1.53M 0.13M 0.69M 13.19M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -8.74900M -8.62700M -14.60900M 5.10M -12.10300M
Stock based compensation 17.61M 20.41M 17.04M 3.65M 4.52M
Other non cash items -10.94000M -35.05700M 1.63M -7.24600M -4.88900M
Free cash flow 67.28M 28.33M 32.37M 50.55M 13.05M

Peer Comparison

Sector: Financial Services Industry: Asset Management

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
SII
Sprott Inc.		 5.09 2.31% 225.74 58.82 24.63 18.74 8.91 15.30 42.14
BLK
BlackRock CDR (CAD Hedged)		 0.36 1.46% 25.01 - - - -
BN
Brookfield Corporation		 0.84 1.51% 56.62 123.82 13.89 1.77 2.42 4.59 11.47
BAM
Brookfield Asset Management Ltd		 -0.85 1.36% 61.53 30.44 24.27 24.40 8.99 85.24 72.73
PHYS
Sprott Physical Gold Trust		 0.51 0.96% 53.68 3.87 - 3.47 1.06 4.22 0.66

Reports Covered

Stock Research & News

View All

Profile

Sprott Inc. is a publicly owned asset management holding company. Through its subsidiaries, the firm provides asset management, portfolio management, wealth management, fund management, and administrative and consulting services to its clients. It offers mutual funds, hedge funds, and offshore funds, along with managed accounts. Further, the firm also provides broker-dealer activities. Sprott Inc. was formed on February 13, 2008 and is based in Toronto, Canada.

Sprott Inc.

Royal Bank Plaza, Toronto, ON, Canada, M5J 2J1

Key Executives

Name Title Year Born
Mr. W. Whitney George CEO, Pres, Director & Sr. MD 1958
Mr. Kevin Lloyd Hibbert CA, F.C.A., FCPA Sr. MD, CFO & Co-Head of the Enterprise Shared Services Group NA
Mr. Arthur Einav Sr. MD, Gen. Counsel, Corp. Sec. & Co-head of Enterprise Shared Services Group 1976
Mr. John Ciampaglia CFA Sr. Managing Director NA
Mr. Dan Elder MD & Chief Technology Officer NA
Mr. Glen Williams Managing Director of Investor & Institutional Client Relations and Head of Corp. Communications NA
Ms. Heather MacLeod Managing Director & Chief Marketing Officer NA
Mr. Andrew James Stronach P.E., P.Eng Managing Director of Strategic & Corp. Devel. NA
Mr. Edward C. Coyne Sr. MD & Head of Global Sales NA
Dr. Neil D. Adshead Ph.D. Managing Director 1968

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.