Sprott Inc.
Financial ServicesNYSE:SII · New York Stock Exchange
+$3.04 today
Vol 0.10M · Avg 0.20M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $67.3M +36.6% | $49.3M +17.9% | $41.8M +137.1% | $17.6M -46.9% | $33.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.5M +17.2% | $2.1M -25.6% | $2.8M -15.3% | $3.4M -26.3% | $4.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $23.0M +16.7% | $19.7M +132.1% | $8.5M +14.0% | $7.4M -38.0% | $12.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $73.0K -99.6% | $17.6M -13.7% | $20.4M +19.8% | $17.0M +366.9% | $3.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $52.7M +702.3% | -$8.7M -1.4% | -$8.6M +40.9% | -$14.6M -386.5% | $5.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$30.6M -287.3% | -$7.9M -978.9% | $900.2K -59.4% | $2.2M -73.6% | $8.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 -100.0% | $4.0M +190.4% | -$4.4M | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $83.3M +1830.1% | -$4.8M +5.2% | -$5.1M +69.8% | -$16.8M -410.2% | -$3.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$47.9M -342.3% | -$10.8M +69.1% | -$35.1M -2250.7% | $1.6M +122.5% | -$7.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $97.7M +41.3% | $69.2M +131.6% | $29.9M -8.1% | $32.5M -36.6% | $51.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.9M -4.2% | -$1.8M -15.8% | -$1.5M -1099.2% | -$128.0K +81.5% | -$693.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $4.6M | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$7.9M +40.8% | -$13.4M +47.4% | -$25.5M +1.2% | -$25.8M -69.3% | -$15.2M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $19.1M -56.2% | $43.7M +37.3% | $31.8M +146.5% | $12.9M -64.0% | $35.8M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$4.0M +16.1% | -$4.8M +54.7% | -$10.5M +74.1% | -$40.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $9.3M -62.0% | $24.5M +432.1% | $4.6M +119.6% | -$23.5M -13.9% | -$20.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.2M +95.3% | -$25.6M +16.8% | -$30.8M -231.3% | $23.4M +119.2% | $10.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.6M +23.2% | -$2.0M +51.4% | -$4.2M -36.9% | -$3.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$33.5M -23.5% | -$27.1M -5.0% | -$25.8M -0.3% | -$25.8M -0.9% | -$25.6M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $3.0M +225.6% | -$2.4M +10.4% | -$2.7M -280.5% | $1.5M +116.1% | -$9.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$33.3M +41.8% | -$57.2M +9.9% | -$63.5M -1528.5% | -$3.9M +83.9% | -$24.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $2.9M +127.7% | -$10.3M -409.8% | -$2.0M +37.4% | -$3.2M -346.1% | -$725.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $76.6M +192.7% | $26.2M +184.4% | -$31.0M -1756.2% | $1.9M -67.1% | $5.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $95.8M +42.4% | $67.3M +137.5% | $28.3M -12.5% | $32.4M -36.0% | $50.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
WisdomTree, Inc.
NYSE:WT
$2.75B
Beacon Financial Corp.
NYSE:BBT
$2.55B
Oaktree Capital Group, LLC 6.625% PFD UT A
NYSE:OAK-PA
$2.53B
Oaktree Capital Group, LLC
NYSE:OAK-PB
$2.53B
GCM Grosvenor Inc.
NASDAQ:GCMG
$2.12B
Tri-Continental Corporation
NYSE:TY
$1.87B
Patria Investments Limited
NASDAQ:PAX
$1.84B
Sixth Street Specialty Lending, Inc.
NYSE:TSLX
$1.61B
Burford Capital Limited
NYSE:BUR
$935.43M
Eagle Point Credit Company Inc.
NYSE:ECC
$505.04M
SEC Filings
Recent regulatory filings
No filings found.
Does SII generate free cash flow?
Sprott Inc. (SII) generated $95.84M of free cash flow in fiscal 2025.
How much operating cash flow does SII produce?
Operating cash flow was $97.69M, before capital expenditures of $1.85M.
Explore More
Continue the stock analysis
Jump to another research area for this company.