VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SIISprott Inc.
$112.27$2.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSIICash Flow

Sprott Inc. (SII) Cash Flow Statement

19Y historyFree accessUpdated daily

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.

SII Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations127.55M97.69M69.15M29.86M32.5M51.25M26.24M33.05M70.05M41.47M42.95M29.23M32.36M4.33M-2.97M198.42M61.08M6.77M-4.29M39.84M
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 Income84.47M67.34M49.29M41.8M17.63M33.19M26.98M10.21M23.04M29.85M23.46M-28.56M16.7M-76.32M32.15M32.36M131.21M30.4M42.84M42.7M
Depreciation & Amortization2.62M2.48M2.11M2.84M3.35M4.55M4.05M3.79M1.61M5.11M5.52M4.61M5.37M7.24M8.93M15.78M756.88K943.56K471.65K518.02K
Stock-Based Compensation18K73K17.61M20.41M17.04M3.65M4.52M5.39M9.07M5.32M4.75M1.42M2.91M9.64M-2.86M4.3M28M2.19M1.25M143.39K
Deferred Taxes9.75M23.01M19.71M8.49M7.45M12.01M7.68M2.74M938.3K4.59M4.69M6.24M7.36M-4.51M9.77M-9.93M629.9K654.19K-3.04M2.24M
Other Non-Cash Items-18.01M-47.91M-10.83M-35.06M1.63M-7.25M-4.89M-651K-987.49K-13.91M-27.4M44.97M-3.72M79.12M-36.46M4.41M-9.01M-4.89M07.54M
Working Capital Changes48.9M52.69M-8.75M-8.63M-14.61M5.1M-12.1M11.56M36.37M10.52M31.92M548.39K3.75M-10.84M-14.5M151.5M-90.51M-22.53M-45.82M-13.3M
Change in Receivables-3.76M-30.64M-7.91M900.21K2.22M8.4M-12.9M24.05M3.77M28.82M15.61M9.39M-8.9M-8.17M-6.71M00000
Change in Inventory00000000000000000000
Change in Payables-4.76M04.02M-4.45M0000000000000000
Cash from Investing32.09M9.32M24.52M4.61M-23.49M-20.63M-17.09M1.53M-121.67M22.05M-4.98M-3.75M-14.01M33.81M-8.78M-33.17M-7.13M-10M84.55M2.59M
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 Revenue0.46%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%
Acquisitions0-------------------
Investments65.54M82.33M73.07M95.76M76.92M74.9M91.94M73.09M94.91M90.92M109.77M132.89M96.99M87.74M77.12M76.87M41.88M13.05M10.69M128.63M
Other Investing00-4M-4.76M-10.5M-40.56M-12.5M0-84.96M-131.21K-13.31M-7.32M-4.53M00-2.08M-2.28M004.5M
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-3.04M0-2.02M-1.72M0-8.75M000-1.25M0-2.62M0020.7M4.62M
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-3.04M0-2.02M-1.72M0-8.75M000-1.25M0-2.62M000-697.77K
Other Financing-5.89M3.04M-2.42M-2.71M1.5M-9.31M3.51M-4.91M-8.49M-6.35M-3.33M-5.58M-2.59M24.5M-10.06M0003.88M1
Net Change in Cash117.9M76.61M26.18M-31.02M1.87M5.7M-10.64M20.11M-79.93M25.58M12.15M-9.48M4.4M35.94M-42.32M37.51M32.19M-39.04M-3.62M25.94M
Free Cash Flow125.76M95.84M67.28M28.33M32.37M50.55M25.55M30.83M-20.64M40.66M28.96M18.78M27.82M1.11M-8.94M195.9M60.91M6.21M-5.38M38.53M
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 Share6.783.712.601.091.241.950.991.20-0.811.651.170.771.120.05-0.5211.654.060.41-0.372.92
FCF Conversion (FCF/Net Income)1.49x1.43x1.40x0.71x1.84x1.54x0.97x3.24x3.04x1.39x1.83x-1.02x1.94x-0.06x-0.09x6.13x0.47x0.22x-0.10x0.93x
Interest Paid00000000000000000000
Taxes Paid0000000000000000020.91M00

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Commodity cycle dependency

Operating Cash Flow Outpacing Earnings

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.

Free Cash Flow Margin Expansion

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.

Minimal Capital Intensity Sustains Returns

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.

Working Capital Dynamics Drive Volatility

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.

Disciplined Capital Allocation and Returns

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.

SII — Frequently Asked Questions

Quick answers to the most common questions about buying SII stock.

How much cash does Sprott Inc. (SII) generate from operations?

Sprott Inc. (SII) generated $97.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sprott Inc.'s free cash flow?

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.

What is Sprott Inc.'s capital expenditure (CapEx)?

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.

How does Sprott Inc. distribute cash to shareholders?

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.