SPROTT INC.

Annual Trend FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Cash and cash equivalents $54.7m $44.1m $49.8m $51.7m $20.7m $46.8m $123.4m
Fees receivable $8.7m $21.6m $13.2m $11.0m $7.5m $15.4m $46.0m
Short-term investments $17.5m $9.5m $6.1m $3.3m $2.2m $225k $640k
Total current assets $95.3m $85.3m $77.5m $77.0m $45.1m $79.2m $187.7m
Property and equipment, net $16.2m $16.6m $16.5m $12.5m $10.9m $19.2m $21.3m
Intangible assets $114.1m $156.0m $170.1m $178.6m $182.9m $168.3m $183.1m
Goodwill $19.1m $19.1m $19.1m $19.1m $19.1m $19.1m $19.1m
Other assets $20.3m $16.1m $12.4m $21.3m $24.3m $27.3m $34.5m
Income taxes recoverable $1.4m $948k $1.6m $2.2m $1.2m $2.1m $3.4m
Co-investments $55.6m $82.5m $68.8m $73.6m $93.5m $72.8m $76.7m
Deferred income taxes $2.4m $4.8m $8.5m $8.2m $10.8m $11.9m $13.3m
Compensation payable $6.9m $15.2m $15.8m $12.3m $7.8m $11.8m $81.3m
Income taxes payable $807k $2.3m $3.0m $2.7m $980k $10.8m $2.7m
Contributed surplus $43.2m $43.3m $35.4m $33.7m $35.3m $36.3m $35.1m
Deficit ($108.2m) ($104.5m) ($97.0m) ($105.3m) ($89.4m) ($67.3m) ($33.4m)
Total non-current assets $229.6m $292.0m $288.3m $306.8m $333.8m $309.6m $338.0m
Total shareholders' equity $271.6m $291.0m $291.2m $277.3m $305.7m $323.6m $367.2m
Total assets $324.9m $377.3m $365.9m $383.7m $378.8m $388.8m $525.8m
Accounts payable and accrued liabilities $23.6m $29.7m $9.4m $10.7m $12.6m $7.6m $13.6m
Other accrued liabilities $4.2m $17.4m $8.3m $18.1m $16.6m $23.0m $47.7m
Total current liabilities $35.2m $47.2m $28.1m $25.8m $21.4m $30.3m $97.5m
Total liabilities $53.3m $86.4m $74.7m $106.5m $73.1m $65.2m $158.5m
Capital stock $407.9m $417.8m $417.4m $428.5m $434.8m $450.1m $448.6m
Accumulated other comprehensive loss ($71.2m) ($65.6m) ($64.6m) ($79.6m) ($74.9m) ($95.5m) ($82.9m)
Total liabilities and shareholders' equity $324.9m $377.3m $365.9m $383.7m $378.8m $388.8m $525.8m