Sprott Inc
TSX:SII
Income Statement
Earnings Waterfall
Sprott Inc
Revenue
|
169m
USD
|
Operating Expenses
|
-106.3m
USD
|
Operating Income
|
62.7m
USD
|
Other Expenses
|
-20.9m
USD
|
Net Income
|
41.8m
USD
|
Income Statement
Sprott Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
111
N/A
|
113
+2%
|
125
+10%
|
112
-10%
|
113
+1%
|
110
-3%
|
105
-4%
|
100
-5%
|
99
-1%
|
98
-1%
|
112
+15%
|
124
+10%
|
126
+2%
|
129
+3%
|
114
-12%
|
122
+7%
|
111
-9%
|
111
0%
|
108
-2%
|
82
-24%
|
84
+2%
|
76
-10%
|
72
-6%
|
78
+9%
|
74
-6%
|
74
+1%
|
89
+20%
|
104
+17%
|
122
+17%
|
145
+19%
|
150
+4%
|
156
+4%
|
165
+6%
|
167
+2%
|
162
-3%
|
156
-3%
|
145
-7%
|
143
-1%
|
167
+17%
|
164
-2%
|
169
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(99)
|
(189)
|
(95)
|
(85)
|
(85)
|
(85)
|
(81)
|
(84)
|
(89)
|
(91)
|
(97)
|
(95)
|
(95)
|
(94)
|
(96)
|
(88)
|
(78)
|
(76)
|
(67)
|
(66)
|
(59)
|
(56)
|
(55)
|
(57)
|
(60)
|
(63)
|
(65)
|
(73)
|
(80)
|
(94)
|
(98)
|
(105)
|
(113)
|
(116)
|
(121)
|
(120)
|
(113)
|
(109)
|
(111)
|
(106)
|
(106)
|
|
Selling, General & Administrative |
(92)
|
(88)
|
(88)
|
(79)
|
(79)
|
(79)
|
(74)
|
(71)
|
(70)
|
(69)
|
(74)
|
(77)
|
(88)
|
(90)
|
(93)
|
(85)
|
(74)
|
(68)
|
(60)
|
(60)
|
(55)
|
(51)
|
(47)
|
(49)
|
(50)
|
(57)
|
(60)
|
(67)
|
(71)
|
(88)
|
(93)
|
(98)
|
(101)
|
(104)
|
(110)
|
(110)
|
(104)
|
(99)
|
(102)
|
(99)
|
(100)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
(94)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(7)
|
(14)
|
(17)
|
(18)
|
(13)
|
(2)
|
1
|
3
|
2
|
1
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(6)
|
(2)
|
(1)
|
(2)
|
(5)
|
(2)
|
(1)
|
(3)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
|
Operating Income |
12
N/A
|
(75)
N/A
|
30
N/A
|
27
-11%
|
28
+2%
|
25
-11%
|
24
-1%
|
16
-34%
|
10
-38%
|
7
-34%
|
15
+133%
|
29
+86%
|
31
+8%
|
35
+14%
|
19
-47%
|
34
+83%
|
33
-2%
|
35
+5%
|
41
+17%
|
16
-61%
|
25
+56%
|
20
-19%
|
17
-18%
|
21
+27%
|
14
-35%
|
11
-20%
|
23
+108%
|
31
+34%
|
41
+33%
|
51
+22%
|
52
+3%
|
50
-3%
|
51
+2%
|
51
+0%
|
41
-21%
|
36
-12%
|
33
-9%
|
34
+4%
|
56
+65%
|
59
+4%
|
63
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(9)
|
(6)
|
(7)
|
|
Non-Reccuring Items |
(94)
|
0
|
(89)
|
(89)
|
(2)
|
(3)
|
(3)
|
(33)
|
(34)
|
(35)
|
(35)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(9)
|
(9)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
|
Pre-Tax Income |
(82)
N/A
|
(75)
+8%
|
(58)
+22%
|
(62)
-6%
|
25
N/A
|
22
-13%
|
22
-1%
|
(17)
N/A
|
(24)
-43%
|
(29)
-18%
|
(20)
+31%
|
24
N/A
|
29
+19%
|
35
+23%
|
19
-47%
|
34
+83%
|
33
-2%
|
35
+5%
|
41
+17%
|
16
-61%
|
25
+56%
|
20
-20%
|
16
-19%
|
21
+27%
|
13
-37%
|
12
-5%
|
23
+89%
|
28
+19%
|
35
+25%
|
38
+8%
|
40
+6%
|
41
+3%
|
45
+10%
|
49
+7%
|
36
-25%
|
29
-21%
|
25
-13%
|
26
+4%
|
48
+82%
|
49
+3%
|
50
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
5
|
5
|
(1)
|
(6)
|
(8)
|
(8)
|
(7)
|
(10)
|
(7)
|
(6)
|
(7)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(1)
|
0
|
3
|
(1)
|
(4)
|
(3)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(9)
|
(7)
|
(7)
|
(12)
|
(10)
|
(8)
|
|
Income from Continuing Operations |
(77)
|
(70)
|
(59)
|
(68)
|
18
|
14
|
15
|
(27)
|
(31)
|
(34)
|
(27)
|
21
|
24
|
30
|
14
|
28
|
29
|
34
|
41
|
19
|
24
|
16
|
13
|
16
|
10
|
8
|
17
|
22
|
27
|
29
|
30
|
30
|
33
|
37
|
26
|
21
|
18
|
19
|
36
|
39
|
42
|
|
Net Income (Common) |
(77)
N/A
|
(70)
+9%
|
(59)
+16%
|
(68)
-15%
|
18
N/A
|
14
-20%
|
15
+6%
|
(27)
N/A
|
(31)
-16%
|
(34)
-10%
|
(27)
+22%
|
21
N/A
|
24
+16%
|
30
+26%
|
14
-53%
|
28
+100%
|
29
+2%
|
34
+17%
|
41
+22%
|
19
-54%
|
24
+28%
|
16
-33%
|
13
-18%
|
16
+21%
|
10
-37%
|
8
-18%
|
17
+106%
|
22
+25%
|
27
+24%
|
29
+8%
|
30
+2%
|
30
N/A
|
33
+12%
|
37
+10%
|
26
-28%
|
21
-21%
|
18
-15%
|
19
+7%
|
36
+90%
|
39
+10%
|
42
+6%
|
|
EPS (Diluted) |
-3.14
N/A
|
-2.81
+11%
|
-2.38
+15%
|
-2.72
-14%
|
0.71
N/A
|
0.57
-20%
|
0.61
+7%
|
-1.1
N/A
|
-1.26
-15%
|
-1.37
-9%
|
-1.07
+22%
|
0.83
N/A
|
0.96
+16%
|
1.21
+26%
|
0.57
-53%
|
1.16
+104%
|
1.17
+1%
|
1.33
+14%
|
1.6
+20%
|
0.75
-53%
|
0.95
+27%
|
0.64
-33%
|
0.52
-19%
|
0.63
+21%
|
0.4
-37%
|
0.33
-18%
|
0.68
+106%
|
0.85
+25%
|
1.05
+24%
|
1.13
+8%
|
1.15
+2%
|
1.15
N/A
|
1.28
+11%
|
1.38
+8%
|
1.01
-27%
|
0.79
-22%
|
0.67
-15%
|
0.72
+7%
|
1.37
+90%
|
1.51
+10%
|
1.6
+6%
|