Sprott Inc.
NYSE:SII
42.8 (USD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 47.403 | 48.183 | 39.734 | 36.319 | 33.655 | 35.257 | 37.398 | 30.92 | 36.192 | 38.264 | 43.728 | 47.022 | 40.452 | 33.371 | 44.1 | 40.497 | 30.077 | 22.614 | 14.961 | 22.511 | 19.142 | 17.009 | 16.391 | 14.48 | 17.894 | 19.809 | 20.756 | 19.721 | 17.398 | 25.321 | 26.173 | 34.609 | 23.513 | 23.225 | 18.863 | 21.797 | 18.445 | 19.961 | 21.768 | 27.545 | 25.16 | 25.206 | 24.354 | 26.164 | 24.401 | 22.064 | 28.734 | 33.386 | 36.346 | 26.98 | 44.492 | 39.27 | 42.72 | 40.57 | 40.657 | 244.338 | 28.193 | 25.409 | 24.781 | 35.536 | 20.611 | 19.891 | 21.11 | 34.128 | 24.019 | 38.808 | 41.901 | 165.046 | 21.754 | 3.464 |
Kosten van de omzet
| 3.538 | 4.872 | 20.501 | 19.084 | 18.474 | 23.272 | 20.35 | 13.606 | 19.818 | 19.847 | 22.269 | 20.871 | 18.313 | 15.712 | 22.986 | 23.357 | 15.189 | 10.474 | 6.914 | 9.664 | 8.358 | 7.022 | 6.323 | 6.502 | 6.186 | 8.147 | 8.442 | 11.572 | 4.791 | 10.941 | 10.776 | 12.53 | 8.13 | 8.957 | 7.111 | 8.266 | 5.79 | 6.036 | 8.281 | 7.633 | 8.853 | 9.236 | 8.259 | 7.684 | 16.8 | 7.85 | 9.678 | 37.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 43.865 | 43.311 | 19.233 | 17.235 | 15.181 | 11.985 | 17.048 | 17.314 | 16.374 | 18.417 | 21.459 | 26.151 | 22.139 | 17.659 | 21.114 | 17.14 | 14.888 | 12.14 | 8.047 | 12.847 | 10.784 | 9.987 | 10.068 | 7.978 | 11.707 | 11.662 | 12.314 | 8.149 | 12.608 | 14.38 | 15.398 | 22.079 | 15.383 | 14.267 | 11.752 | 13.531 | 12.655 | 13.926 | 13.486 | 19.912 | 16.307 | 15.97 | 16.095 | 18.479 | 7.601 | 14.215 | 19.055 | -3.662 | 36.346 | 26.98 | 44.492 | 39.27 | 42.72 | 40.57 | 40.657 | 244.338 | 28.193 | 25.409 | 24.781 | 35.536 | 20.611 | 19.891 | 21.11 | 34.128 | 24.019 | 38.808 | 41.901 | 165.046 | 21.754 | 3.464 |
Brutowinstmarge
| 0.925 | 0.899 | 0.484 | 0.475 | 0.451 | 0.34 | 0.456 | 0.56 | 0.452 | 0.481 | 0.491 | 0.556 | 0.547 | 0.529 | 0.479 | 0.423 | 0.495 | 0.537 | 0.538 | 0.571 | 0.563 | 0.587 | 0.614 | 0.551 | 0.654 | 0.589 | 0.593 | 0.413 | 0.725 | 0.568 | 0.588 | 0.638 | 0.654 | 0.614 | 0.623 | 0.621 | 0.686 | 0.698 | 0.62 | 0.723 | 0.648 | 0.634 | 0.661 | 0.706 | 0.311 | 0.644 | 0.663 | -0.11 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 5.04 | 0 | 0 | 0 | 4.988 | 4.267 | 0 | 0 | 0 | 3.438 | 8.85 | 6.701 | 4.044 | 4.545 | -0.023 | 4.225 | 4.242 | 2.999 | 5.455 | 4.842 | 4.199 | 4.739 | 4.948 | 4.961 | 6.004 | 5.893 | 6.64 | 5.611 | 6.47 | 6.705 | 13.823 | 7.611 | 8.041 | 7.908 | 9.851 | 6.99 | 5.773 | 5.71 | 11.024 | 6.005 | 7.581 | 6.783 | 11.164 | 8.234 | 7.72 | 8.178 | -33.207 | 22.764 | 21.755 | 25.158 | 24.888 | 27.072 | 26.738 | 23.676 | 102.34 | 15.466 | 15.01 | 16.094 | 17.046 | 12.9 | 12.947 | 12.364 | 63.278 | 2.57 | 2.796 | 17.662 | 171.442 | 1.482 | 0.989 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 5.04 | 4.173 | 4.195 | 4 | 4.988 | 4.267 | 4.08 | 4.239 | 4.221 | 3.438 | 8.85 | 6.701 | 4.044 | 4.545 | -0.023 | 4.225 | 4.242 | 2.999 | 5.455 | 4.842 | 4.199 | 4.739 | 4.948 | 4.961 | 6.004 | 5.893 | 6.64 | 5.611 | 6.47 | 6.705 | 13.823 | 7.611 | 8.041 | 7.908 | 9.851 | 6.99 | 5.773 | 5.71 | 11.024 | 6.005 | 7.581 | 6.783 | 11.164 | 8.234 | 7.72 | 8.178 | -33.207 | 22.764 | 21.755 | 25.158 | 24.888 | 27.072 | 26.738 | 23.676 | 102.34 | 15.466 | 15.01 | 16.094 | 17.046 | 12.9 | 12.947 | 12.364 | 63.278 | 2.57 | 2.796 | 17.662 | 171.442 | 1.482 | 0.989 |
Overige kosten
| -23.345 | -24.145 | -22.029 | -1.438 | -0.159 | 17.303 | 2.902 | 0.71 | 2.464 | 3.195 | 5.615 | -3.11 | -3.028 | -0.707 | -0.815 | -1.332 | -0.733 | -1.807 | 0.757 | 1.745 | 1.005 | 1.092 | 0.883 | 0.645 | 0.561 | 0.497 | 0.727 | 1.814 | 2.315 | 7.049 | -0.105 | 4.315 | 4.396 | 4.141 | 3.933 | 9.655 | 3.642 | 3.823 | 3.689 | 3.384 | 4.423 | 4.442 | 4.142 | 3.878 | 4.473 | 4.701 | 5.347 | 27.337 | -1.51 | 4.045 | -1.92 | 10.001 | 2.169 | 2.27 | 1.592 | 0.399 | 0.187 | 0.176 | 0.169 | 0.349 | 0.184 | 0.192 | 0.171 | -49.377 | 16.162 | 19.422 | -0.057 | -33.388 | 10.69 | 12.21 |
Bedrijfskosten
| -23.345 | 5.608 | 4.724 | 4.853 | 4.731 | 5.736 | 7.169 | 4.79 | 6.703 | 7.416 | 9.053 | 9.986 | 7.835 | 5.258 | 5.915 | 1.191 | 5.739 | 5.537 | 3.756 | 7.2 | 5.847 | 5.29 | 5.622 | 5.593 | 5.522 | 6.5 | 6.62 | 8.455 | 7.926 | 13.519 | 6.6 | 18.138 | 12.008 | 12.181 | 11.841 | 19.506 | 10.632 | 9.596 | 9.399 | 14.408 | 10.428 | 12.023 | 10.925 | 15.042 | 12.707 | 12.421 | 13.525 | -5.87 | 21.254 | 25.8 | 23.237 | 34.889 | 29.242 | 29.008 | 25.268 | 102.739 | 15.653 | 15.186 | 16.263 | 17.395 | 13.084 | 13.139 | 12.535 | 13.9 | 18.733 | 22.218 | 17.605 | 138.054 | 12.172 | 13.199 |
Bedrijfsresultaat
| 20.52 | 19.631 | 14.509 | 12.216 | 10.323 | 24.304 | 7.793 | 14.694 | 12.056 | 19.866 | 14.603 | 13.525 | 14.304 | 12.401 | 15.199 | 15.949 | 9.149 | 6.603 | 4.291 | 5.647 | 4.937 | 4.697 | 4.446 | 2.385 | 6.185 | 5.162 | 5.695 | -0.305 | 33.205 | 0.861 | 8.797 | 3.941 | 3.376 | 2.086 | -0.089 | -5.975 | 2.023 | 4.33 | 4.087 | 5.504 | 5.878 | 3.947 | 5.17 | 82.587 | -5.106 | 1.793 | 5.53 | 2.209 | 15.093 | 1.18 | 21.255 | 4.381 | 13.479 | 11.562 | 15.389 | 141.599 | 12.54 | 10.223 | 8.519 | 18.141 | 7.526 | 6.751 | 8.575 | 20.228 | 5.596 | 16.59 | 24.296 | 26.992 | 9.582 | 10.364 |
Bedrijfsresultaat ratio
| 0.433 | 0.407 | 0.365 | 0.336 | 0.307 | 0.689 | 0.208 | 0.475 | 0.333 | 0.519 | 0.334 | 0.288 | 0.354 | 0.372 | 0.345 | 0.394 | 0.304 | 0.292 | 0.287 | 0.251 | 0.258 | 0.276 | 0.271 | 0.165 | 0.346 | 0.261 | 0.274 | -0.015 | 1.909 | 0.034 | 0.336 | 0.114 | 0.144 | 0.09 | -0.005 | -0.274 | 0.11 | 0.217 | 0.188 | 0.2 | 0.234 | 0.157 | 0.212 | 3.157 | -0.209 | 0.081 | 0.192 | 0.066 | 0.415 | 0.044 | 0.478 | 0.112 | 0.316 | 0.285 | 0.379 | 0.58 | 0.445 | 0.402 | 0.344 | 0.511 | 0.365 | 0.339 | 0.406 | 0.593 | 0.233 | 0.427 | 0.58 | 0.164 | 0.44 | 2.992 |
Totaal overige inkomsten en kosten netto
| -1.977 | -0.837 | 1.641 | -1.929 | -5.325 | 17.342 | 2.47 | -4.991 | -8.264 | -17.447 | -5.438 | -2.64 | -3.036 | 2.064 | -9.267 | -6.668 | 1.168 | 5.534 | -2.227 | -3.086 | 0.855 | -3.431 | -0.955 | 6.544 | -4.629 | -0.183 | 2.734 | 0.87 | -6.438 | -1.848 | -1.224 | -3.407 | 7.579 | 13.414 | 1.52 | 2.769 | -33.867 | 2.389 | 2.81 | -4.544 | 0.012 | 3.242 | 5.384 | -166.782 | 14.56 | -11.411 | -1.755 | 1.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 0 | 0 | -1.154 | 0 | -20.099 |
Inkomen voor belasting
| 18.543 | 18.794 | 15.32 | 10.823 | 5.424 | 23.781 | 10.263 | 9.703 | 3.792 | 2.419 | 9.165 | 13.525 | 11.268 | 14.465 | 5.932 | 9.281 | 10.317 | 12.137 | 2.064 | 2.561 | 5.792 | 1.266 | 3.491 | 8.929 | 1.556 | 4.979 | 8.429 | 0.565 | 26.767 | -0.987 | 7.574 | 0.534 | 10.955 | 15.5 | 1.431 | -3.206 | -31.844 | 6.719 | 6.898 | 0.959 | 5.89 | 7.189 | 10.554 | -84.195 | 9.454 | -9.617 | 3.775 | 4.067 | 15.093 | 1.18 | 21.255 | 4.381 | 13.479 | 11.562 | 15.389 | 141.599 | 12.54 | 10.223 | 8.519 | 18.141 | 7.526 | 6.751 | 8.575 | 20.228 | 5.286 | 16.59 | 24.296 | 25.837 | 9.582 | -9.736 |
Inkomen voor belasting ratio
| 0.391 | 0.39 | 0.386 | 0.298 | 0.161 | 0.675 | 0.274 | 0.314 | 0.105 | 0.063 | 0.21 | 0.288 | 0.279 | 0.433 | 0.135 | 0.229 | 0.343 | 0.537 | 0.138 | 0.114 | 0.303 | 0.074 | 0.213 | 0.617 | 0.087 | 0.251 | 0.406 | 0.029 | 1.538 | -0.039 | 0.289 | 0.015 | 0.466 | 0.667 | 0.076 | -0.147 | -1.726 | 0.337 | 0.317 | 0.035 | 0.234 | 0.285 | 0.433 | -3.218 | 0.387 | -0.436 | 0.131 | 0.122 | 0.415 | 0.044 | 0.478 | 0.112 | 0.316 | 0.285 | 0.379 | 0.58 | 0.445 | 0.402 | 0.344 | 0.511 | 0.365 | 0.339 | 0.406 | 0.593 | 0.22 | 0.427 | 0.58 | 0.157 | 0.44 | -2.811 |
Belastingkosten
| 5.744 | 5.437 | 3.763 | 1.159 | -1.349 | 6.057 | 2.625 | 2.372 | 0.721 | 1.662 | 2.692 | 3.354 | 2.55 | 3.39 | 2.711 | 2.561 | 1.613 | 1.645 | 1.315 | 0.982 | 1.469 | -0.346 | 0.657 | 2.568 | 0.027 | 0.481 | -2.146 | -1.058 | 2.742 | 1.785 | 0.964 | 0.485 | 1.424 | 2.402 | 0.424 | -1.11 | 4.797 | 1.3 | 1.426 | 1.953 | 1.856 | 2.492 | 1.291 | 0.701 | -3.603 | -3.24 | 1.721 | 1.063 | 3.909 | 0.456 | 4.273 | -0.597 | 3.497 | 3.83 | 4.518 | 32.873 | 3.237 | 2.941 | 2.706 | 5.066 | 2.375 | 1.936 | 2.698 | 7.398 | 1.82 | 5.399 | 8.062 | -2.118 | 6.033 | -2.525 |
Nettowinst
| 12.799 | 13.36 | 11.557 | 9.664 | 6.773 | 17.724 | 7.638 | 7.331 | 3.071 | 0.757 | 6.473 | 10.171 | 8.718 | 11.075 | 3.221 | 6.72 | 8.704 | 10.492 | 0.749 | 1.579 | 4.323 | 1.612 | 2.834 | 6.361 | 1.529 | 4.498 | 10.575 | 1.622 | 24.025 | -2.773 | 6.61 | 0.05 | 9.531 | 13.098 | 1.007 | -2.096 | -36.641 | 5.418 | 5.472 | -0.994 | 4.033 | 4.697 | 9.263 | -84.897 | 13.058 | -6.377 | 2.054 | 3.004 | 11.184 | 0.724 | 16.982 | 4.978 | 9.982 | 7.732 | 10.871 | 108.726 | 9.303 | 7.282 | 5.812 | 13.075 | 5.151 | 4.815 | 5.877 | 12.83 | 3.465 | 11.192 | 16.234 | 27.955 | 3.549 | -7.211 |
Nettowinstmarge
| 0.27 | 0.277 | 0.291 | 0.266 | 0.201 | 0.503 | 0.204 | 0.237 | 0.085 | 0.02 | 0.148 | 0.216 | 0.216 | 0.332 | 0.073 | 0.166 | 0.289 | 0.464 | 0.05 | 0.07 | 0.226 | 0.095 | 0.173 | 0.439 | 0.085 | 0.227 | 0.509 | 0.082 | 1.381 | -0.11 | 0.253 | 0.001 | 0.405 | 0.564 | 0.053 | -0.096 | -1.986 | 0.271 | 0.251 | -0.036 | 0.16 | 0.186 | 0.38 | -3.245 | 0.535 | -0.289 | 0.071 | 0.09 | 0.308 | 0.027 | 0.382 | 0.127 | 0.234 | 0.191 | 0.267 | 0.445 | 0.33 | 0.287 | 0.235 | 0.368 | 0.25 | 0.242 | 0.278 | 0.376 | 0.144 | 0.288 | 0.387 | 0.169 | 0.163 | -2.082 |
WPA (Winst Per Aandeel)
| 0.5 | 0.53 | 0.45 | 0.39 | 0.27 | 0.71 | 0.3 | 0.29 | 0.12 | 0.03 | 0.26 | 0.41 | 0.35 | 0.44 | 0.13 | 0.27 | 0.36 | 0.43 | 0.031 | 0.065 | 0.18 | 0.066 | 0.12 | 0.26 | 0.064 | 0.19 | 0.44 | 0.07 | 1.03 | -0.12 | 0.27 | 0.002 | 0.39 | 0.54 | 0.041 | -0.086 | -1.5 | 0.22 | 0.22 | -0.04 | 0.16 | 0.19 | 0.38 | -3.71 | 0.57 | -0.36 | 0.12 | 0.18 | 0.71 | 0.043 | 1 | 0.29 | 0.58 | 0.41 | 0.72 | 7.25 | 0.68 | 0.47 | 0.39 | 0.95 | 0.37 | 0.34 | 0.4 | 0.7 | 0.19 | 0.79 | 1.17 | 2.38 | 0.3 | -0.56 |
Verwaterde WPA
| 0.49 | 0.51 | 0.44 | 0.38 | 0.26 | 0.68 | 0.29 | 0.28 | 0.12 | 0.029 | 0.25 | 0.41 | 0.34 | 0.43 | 0.12 | 0.27 | 0.34 | 0.41 | 0.029 | 0.065 | 0.17 | 0.063 | 0.11 | 0.26 | 0.06 | 0.18 | 0.42 | 0.07 | 0.99 | -0.11 | 0.27 | 0.002 | 0.38 | 0.53 | 0.041 | -0.086 | -1.5 | 0.22 | 0.22 | -0.04 | 0.16 | 0.19 | 0.37 | -3.71 | 0.57 | -0.36 | 0.12 | 0.18 | 0.61 | 0.043 | 1 | 0.29 | 0.58 | 0.41 | 0.72 | 7.25 | 0.68 | 0.47 | 0.39 | 0.95 | 0.37 | 0.34 | 0.4 | 0.7 | 0.19 | 0.79 | 1.17 | 2.38 | 0.3 | -0.56 |
EBITDA
| 21.026 | 20.199 | 15.06 | 12.874 | 11.054 | 25.052 | 8.499 | 15.404 | 12.766 | 20.825 | 15.579 | 16.624 | 15.671 | 10.851 | 24.787 | 22.635 | 8.672 | 0.602 | 2.927 | 4.143 | 6.967 | 2.346 | 4.558 | 11.987 | 5.66 | 7.819 | 11.11 | 5.321 | 30.026 | 3.08 | 13.337 | 4.336 | 14.459 | 19.945 | 5.935 | 0.448 | -27.846 | 11.086 | 13.504 | 6.552 | 11.909 | 12.275 | 16.818 | -78.283 | 14.493 | -7.736 | 5.763 | 12.275 | 15.394 | 5.261 | 19.334 | 14.382 | 15.648 | 13.838 | 16.981 | 141.998 | 12.735 | 10.399 | 8.687 | 18.49 | 7.743 | 6.958 | 8.746 | 20.338 | 5.54 | 16.759 | 24.353 | 26.935 | 9.792 | -9.529 |
EBITDA ratio
| 0.444 | 0.419 | 0.379 | 0.354 | 0.328 | 0.711 | 0.227 | 0.498 | 0.353 | 0.544 | 0.356 | 0.354 | 0.387 | 0.325 | 0.562 | 0.559 | 0.288 | 0.027 | 0.196 | 0.184 | 0.364 | 0.138 | 0.278 | 0.828 | 0.316 | 0.395 | 0.535 | 0.27 | 1.726 | 0.122 | 0.51 | 0.125 | 0.615 | 0.859 | 0.315 | 0.021 | -1.51 | 0.555 | 0.62 | 0.238 | 0.473 | 0.487 | 0.691 | -2.992 | 0.594 | -0.351 | 0.201 | 0.368 | 0.424 | 0.195 | 0.435 | 0.366 | 0.366 | 0.341 | 0.418 | 0.581 | 0.452 | 0.409 | 0.351 | 0.52 | 0.376 | 0.35 | 0.414 | 0.596 | 0.231 | 0.432 | 0.581 | 0.163 | 0.45 | -2.751 |