Cash generation remains highly efficient, with an OCF/NI ratio of 1.52 in 2026Q1 and a consistent CapEx/Revenue ratio maintained below 2% over the last ten quarters.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Cash from Operations | 127.55M | 97.69M | 69.15M | 29.86M | 32.5M | 51.25M | 26.24M | 33.05M | 70.05M | 41.47M | 42.95M | 29.23M | 32.36M | 4.33M | -2.97M | 198.42M | 61.08M | 6.77M | -4.29M | 39.84M |
| Operating CF Margin % | - | 33.13% | 41.08% | 21.11% | 21.06% | 31.07% | 22.93% | 289.33% | 618.47% | 334.47% | 407.62% | 216.73% | 186.14% | 4.2% | -2.08% | 121.82% | 18.91% | 6.59% | -3.15% | 17.33% |
| Operating CF Growth % | 384.97% | 41.27% | 131.58% | -8.11% | -36.59% | 95.3% | -20.61% | -52.82% | 68.9% | -3.43% | 46.95% | -9.7% | 646.72% | 246.02% | -101.5% | 224.88% | 802.13% | 257.72% | -110.77% | - |
| Net Income | 84.47M | 67.34M | 49.29M | 41.8M | 17.63M | 33.19M | 26.98M | 10.21M | 23.04M | 29.85M | 23.46M | -28.56M | 16.7M | -76.32M | 32.15M | 32.36M | 131.21M | 30.4M | 42.84M | 42.7M |
| Depreciation & Amortization | 2.62M | 2.48M | 2.11M | 2.84M | 3.35M | 4.55M | 4.05M | 3.79M | 1.61M | 5.11M | 5.52M | 4.61M | 5.37M | 7.24M | 8.93M | 15.78M | 756.88K | 943.56K | 471.65K | 518.02K |
| Stock-Based Compensation | 18K | 73K | 17.61M | 20.41M | 17.04M | 3.65M | 4.52M | 5.39M | 9.07M | 5.32M | 4.75M | 1.42M | 2.91M | 9.64M | -2.86M | 4.3M | 28M | 2.19M | 1.25M | 143.39K |
| Deferred Taxes | 9.75M | 23.01M | 19.71M | 8.49M | 7.45M | 12.01M | 7.68M | 2.74M | 938.3K | 4.59M | 4.69M | 6.24M | 7.36M | -4.51M | 9.77M | -9.93M | 629.9K | 654.19K | -3.04M | 2.24M |
| Other Non-Cash Items | -18.01M | -47.91M | -10.83M | -35.06M | 1.63M | -7.25M | -4.89M | -651K | -987.49K | -13.91M | -27.4M | 44.97M | -3.72M | 79.12M | -36.46M | 4.41M | -9.01M | -4.89M | 0 | 7.54M |
| Working Capital Changes | 48.9M | 52.69M | -8.75M | -8.63M | -14.61M | 5.1M | -12.1M | 11.56M | 36.37M | 10.52M | 31.92M | 548.39K | 3.75M | -10.84M | -14.5M | 151.5M | -90.51M | -22.53M | -45.82M | -13.3M |
| Change in Receivables | -3.76M | -30.64M | -7.91M | 900.21K | 2.22M | 8.4M | -12.9M | 24.05M | 3.77M | 28.82M | 15.61M | 9.39M | -8.9M | -8.17M | -6.71M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -4.76M | 0 | 4.02M | -4.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 32.09M | 9.32M | 24.52M | 4.61M | -23.49M | -20.63M | -17.09M | 1.53M | -121.67M | 22.05M | -4.98M | -3.75M | -14.01M | 33.81M | -8.78M | -33.17M | -7.13M | -10M | 84.55M | 2.59M |
| Capital Expenditures | -1.79M | -1.85M | -1.78M | -1.56M | -128K | -693K | -686K | -2.22M | -90.69M | -683.9K | -680.75K | -623.34K | -11.2K | -3.22M | -5.97M | -2.52M | -163.97K | -563.46K | -1.09M | -1.31M |
| CapEx % of Revenue | 0.46% | 0.63% | 1.06% | 1.11% | 0.08% | 0.42% | 0.6% | 19.47% | 800.7% | 5.52% | 6.46% | 4.62% | 0.06% | 3.13% | 4.19% | 1.54% | 0.05% | 0.55% | 0.8% | 0.57% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 65.54M | 82.33M | 73.07M | 95.76M | 76.92M | 74.9M | 91.94M | 73.09M | 94.91M | 90.92M | 109.77M | 132.89M | 96.99M | 87.74M | 77.12M | 76.87M | 41.88M | 13.05M | 10.69M | 128.63M |
| Other Investing | 0 | 0 | -4M | -4.76M | -10.5M | -40.56M | -12.5M | 0 | -84.96M | -131.21K | -13.31M | -7.32M | -4.53M | 0 | 0 | -2.08M | -2.28M | 0 | 0 | 4.5M |
| Cash from Financing | -43.95M | -33.26M | -57.17M | -63.46M | -3.9M | -24.19M | -22.44M | -16.1M | -29.96M | -38.16M | -25.44M | -37.85M | -15.33M | -2.35M | -30.58M | -127.74M | -21.75M | -35.81M | -83.88M | -16.49M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -1.48M | -1.55M | -2.02M | -4.16M | -3.04M | 0 | -2.02M | -1.72M | 0 | -8.75M | 0 | 0 | 0 | -1.25M | 0 | -2.62M | 0 | 0 | 20.7M | 4.62M |
| Dividends Paid | -35.88M | -33.54M | -27.15M | -25.85M | -25.78M | -25.56M | -23.09M | -22.86M | -21.47M | -23.06M | -22.11M | -21.45M | -25.67M | -25.59M | -20.52M | -125.12M | -21.75M | -35.81M | -108.46M | -24.16M |
| Share Repurchases | -1.48M | -1.55M | -2.02M | -4.16M | -3.04M | 0 | -2.02M | -1.72M | 0 | -8.75M | 0 | 0 | 0 | -1.25M | 0 | -2.62M | 0 | 0 | 0 | -697.77K |
| Other Financing | -5.89M | 3.04M | -2.42M | -2.71M | 1.5M | -9.31M | 3.51M | -4.91M | -8.49M | -6.35M | -3.33M | -5.58M | -2.59M | 24.5M | -10.06M | 0 | 0 | 0 | 3.88M | 1 |
| Net Change in Cash | 117.9M | 76.61M | 26.18M | -31.02M | 1.87M | 5.7M | -10.64M | 20.11M | -79.93M | 25.58M | 12.15M | -9.48M | 4.4M | 35.94M | -42.32M | 37.51M | 32.19M | -39.04M | -3.62M | 25.94M |
| Free Cash Flow | 125.76M | 95.84M | 67.28M | 28.33M | 32.37M | 50.55M | 25.55M | 30.83M | -20.64M | 40.66M | 28.96M | 18.78M | 27.82M | 1.11M | -8.94M | 195.9M | 60.91M | 6.21M | -5.38M | 38.53M |
| FCF Margin % | 32.57% | 32.5% | 39.97% | 20.03% | 20.98% | 30.65% | 22.34% | 269.86% | -182.23% | 327.9% | 274.84% | 139.28% | 160.02% | 1.08% | -6.27% | 120.27% | 18.86% | 6.04% | -3.95% | 16.76% |
| FCF Growth % | 79.94% | 42.44% | 137.53% | -12.49% | -35.97% | 97.84% | -17.11% | 249.35% | -150.76% | 40.41% | 54.18% | -32.49% | 2404.19% | 112.42% | -104.57% | 221.62% | 881.38% | 215.41% | -113.96% | - |
| FCF per Share | 6.78 | 3.71 | 2.60 | 1.09 | 1.24 | 1.95 | 0.99 | 1.20 | -0.81 | 1.65 | 1.17 | 0.77 | 1.12 | 0.05 | -0.52 | 11.65 | 4.06 | 0.41 | -0.37 | 2.92 |
| FCF Conversion (FCF/Net Income) | 1.49x | 1.43x | 1.40x | 0.71x | 1.84x | 1.54x | 0.97x | 3.24x | 3.04x | 1.39x | 1.83x | -1.02x | 1.94x | -0.06x | -0.09x | 6.13x | 0.47x | 0.22x | -0.10x | 0.93x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.91M | 0 | 0 |
Commodity cycle dependency
As reported in recent financial statements, Sprott Inc. consistently demonstrates an OCF/NI ratio exceeding 1.0, with a notable 1.52x conversion in 2026Q1, suggesting that the firm's cash generation is structurally superior to its accounting net income due to the minimal non-cash charges inherent in its business model.
The persistent gap between net income and operating cash flow indicates that the firm's earnings quality is high, as it is not reliant on significant non-cash accruals. Investors should monitor this relationship, as the ability to convert earnings into cash at a premium suggests that the firm's fee-based revenue model is highly efficient.
Based on the provided quarterly data, Sprott Inc.'s free cash flow margin has shown significant volatility but reached a robust 30.1% in 2026Q1, reflecting the firm's ability to scale its asset management platform without requiring proportional increases in capital expenditure or operational overhead.
The trajectory of FCF margins appears to be tied to the cyclical nature of performance fees and brokerage activity. While the margin expansion is encouraging, the variability suggests that cash flow remains sensitive to the underlying commodity price environment and the timing of institutional capital inflows.
According to historical cash flow filings, Sprott Inc. maintains an exceptionally low capital intensity, with CapEx/Revenue ratios consistently remaining below 2% over the last ten quarters, which underscores the firm's asset-light business model and its limited requirement for ongoing physical infrastructure investment to support AUM growth.
The low level of capital expenditure relative to revenue implies that the firm is not burdened by the need to replace aging assets, allowing a larger portion of operating cash flow to be directed toward dividends or strategic growth. This capital-light structure is a key driver of the firm's ability to maintain high margins.
As indicated by the quarterly cash flow statements, Sprott Inc. experiences significant fluctuations in working capital, with a $6.3M contribution in 2026Q1 following a $26.0M build in 2025Q4, suggesting that timing differences in fee collections and brokerage deal closures create periodic noise in cash flow.
These working capital swings appear to be a function of the firm's hybrid revenue model, where transactional brokerage income and performance fees are recognized differently than recurring management fees. Investors should view these fluctuations as operational timing differences rather than fundamental shifts in the firm's liquidity position.
Based on reported figures, Sprott Inc. consistently utilizes its cash flow to fund dividends, with $10.2M paid out in 2026Q1, while maintaining a conservative approach to share repurchases, which suggests a management priority on returning capital to shareholders while preserving liquidity for potential strategic acquisitions.
The firm's capital deployment strategy appears balanced, prioritizing steady dividend payments over aggressive buybacks. This approach may indicate management's desire to maintain a flexible balance sheet to capitalize on future opportunities in the critical minerals or precious metals sectors as they arise.
Quick answers to the most common questions about buying SII stock.
Sprott Inc. (SII) generated $97.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Sprott Inc. (SII) generated $95.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Sprott Inc. (SII) spent $1.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Sprott Inc. (SII) returned $33.5M to shareholders via cash dividends and spent $1.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.