SmartCraft ASA (OSL: SMCRT)
Norway
· Delayed Price · Currency is NOK 28.00
-0.20 (-0.71%)
Nov 21, 2024, 4:25 PM CET
SmartCraft ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Revenue | 481.5 | 401.65 | 333.42 | 270.76 | 195.94 | 155.35 | Upgrade
|
| Revenue Growth (YoY) | 25.01% | 20.46% | 23.14% | 38.19% | 26.13% | 107.26% | Upgrade
|
| Cost of Revenue | 220.31 | 178.32 | 156.01 | 127.85 | 94.08 | 74.82 | Upgrade
|
| Gross Profit | 261.19 | 223.34 | 177.42 | 142.91 | 101.86 | 80.54 | Upgrade
|
| Selling, General & Admin | 19.87 | 19.87 | 15.4 | 9.67 | 7.51 | - | Upgrade
|
| Other Operating Expenses | 60.82 | 37.53 | 32.64 | 47.16 | 14.58 | 38.54 | Upgrade
|
| Operating Expenses | 127.22 | 93.6 | 75.7 | 79.55 | 39.14 | 72.03 | Upgrade
|
| Operating Income | 133.97 | 129.74 | 101.71 | 63.36 | 62.72 | 8.5 | Upgrade
|
| Interest Expense | -5.89 | -1.16 | -1.1 | -6.32 | -10 | -9.17 | Upgrade
|
| Interest & Investment Income | 3.02 | 3.54 | 0.9 | 0.78 | 0.36 | 0.55 | Upgrade
|
| Currency Exchange Gain (Loss) | 4.24 | 4.24 | 1.1 | -2.32 | 2.72 | 1.4 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.13 | 0.13 | -0.12 | -0.86 | -0.25 | -0.24 | Upgrade
|
| EBT Excluding Unusual Items | 135.46 | 136.49 | 102.49 | 54.64 | 55.54 | 1.05 | Upgrade
|
| Merger & Restructuring Charges | -0.22 | -0.22 | -0.95 | -5.78 | -3.11 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.34 | Upgrade
|
| Other Unusual Items | - | - | -12.36 | - | - | - | Upgrade
|
| Pretax Income | 135.24 | 136.27 | 89.17 | 48.87 | 52.44 | 1.39 | Upgrade
|
| Income Tax Expense | 33.73 | 28.64 | 21.08 | 12.17 | 13.3 | 4.67 | Upgrade
|
| Net Income | 101.51 | 107.63 | 68.09 | 36.7 | 39.14 | -3.28 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 7.28 | 15.19 | - | Upgrade
|
| Net Income to Common | 101.51 | 107.63 | 68.09 | 29.41 | 23.95 | -3.28 | Upgrade
|
| Net Income Growth | 7.53% | 58.07% | 85.55% | -6.24% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 168 | 170 | 171 | 156 | 136 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 168 | 170 | 171 | 156 | 136 | 4 | Upgrade
|
| Shares Change (YoY) | -1.22% | -1.11% | 10.03% | 14.84% | 2998.92% | 4.70% | Upgrade
|
| EPS (Basic) | 0.60 | 0.63 | 0.40 | 0.19 | 0.18 | -0.75 | Upgrade
|
| EPS (Diluted) | 0.60 | 0.63 | 0.40 | 0.19 | 0.18 | -0.75 | Upgrade
|
| EPS Growth | 8.86% | 59.85% | 110.39% | 6.94% | - | - | Upgrade
|
| Free Cash Flow | 162.43 | 134.82 | 114.62 | 106.13 | 97.19 | 33.53 | Upgrade
|
| Free Cash Flow Per Share | 0.97 | 0.80 | 0.67 | 0.68 | 0.72 | 7.66 | Upgrade
|
| Gross Margin | 54.24% | 55.60% | 53.21% | 52.78% | 51.98% | 51.84% | Upgrade
|
| Operating Margin | 27.82% | 32.30% | 30.51% | 23.40% | 32.01% | 5.47% | Upgrade
|
| Profit Margin | 21.08% | 26.80% | 20.42% | 10.86% | 12.22% | -2.11% | Upgrade
|
| Free Cash Flow Margin | 33.73% | 33.57% | 34.38% | 39.20% | 49.60% | 21.58% | Upgrade
|
| EBITDA | 170.92 | 156.37 | 121.27 | 71.79 | 69.4 | 39.39 | Upgrade
|
| EBITDA Margin | 35.50% | 38.93% | 36.37% | 26.51% | 35.42% | 25.36% | Upgrade
|
| D&A For EBITDA | 36.96 | 26.63 | 19.56 | 8.43 | 6.69 | 30.89 | Upgrade
|
| EBIT | 133.97 | 129.74 | 101.71 | 63.36 | 62.72 | 8.5 | Upgrade
|
| EBIT Margin | 27.82% | 32.30% | 30.51% | 23.40% | 32.01% | 5.47% | Upgrade
|
| Effective Tax Rate | 24.94% | 21.02% | 23.64% | 24.91% | 25.36% | 336.65% | Upgrade
|
| Revenue as Reported | 481.5 | 401.65 | 333.42 | 270.76 | 195.94 | 155.35 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.