SmartCraft ASA (OSL: SMCRT)
Norway flag Norway · Delayed Price · Currency is NOK
30.00
+0.60 (2.04%)
Dec 23, 2024, 4:25 PM CET

SmartCraft ASA Income Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2017
Revenue
481.5401.65333.42270.76195.94155.35
Upgrade
Revenue Growth (YoY)
25.01%20.46%23.14%38.19%26.13%107.26%
Upgrade
Cost of Revenue
220.31178.32156.01127.8594.0874.82
Upgrade
Gross Profit
261.19223.34177.42142.91101.8680.54
Upgrade
Selling, General & Admin
19.8719.8715.49.677.51-
Upgrade
Other Operating Expenses
60.8237.5332.6447.1614.5838.54
Upgrade
Operating Expenses
127.2293.675.779.5539.1472.03
Upgrade
Operating Income
133.97129.74101.7163.3662.728.5
Upgrade
Interest Expense
-5.89-1.16-1.1-6.32-10-9.17
Upgrade
Interest & Investment Income
3.023.540.90.780.360.55
Upgrade
Currency Exchange Gain (Loss)
4.244.241.1-2.322.721.4
Upgrade
Other Non Operating Income (Expenses)
0.130.13-0.12-0.86-0.25-0.24
Upgrade
EBT Excluding Unusual Items
135.46136.49102.4954.6455.541.05
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
135.24136.2789.1748.8752.441.39
Upgrade
Income Tax Expense
33.7328.6421.0812.1713.34.67
Upgrade
Net Income
101.51107.6368.0936.739.14-3.28
Upgrade
Preferred Dividends & Other Adjustments
---7.2815.19-
Upgrade
Net Income to Common
101.51107.6368.0929.4123.95-3.28
Upgrade
Net Income Growth
7.53%58.07%85.55%-6.24%--
Upgrade
Shares Outstanding (Basic)
1681701711561364
Upgrade
Shares Outstanding (Diluted)
1681701711561364
Upgrade
Shares Change (YoY)
-1.22%-1.11%10.03%14.84%2998.92%4.70%
Upgrade
EPS (Basic)
0.600.630.400.190.18-0.75
Upgrade
EPS (Diluted)
0.600.630.400.190.18-0.75
Upgrade
EPS Growth
8.86%59.85%110.39%6.94%--
Upgrade
Free Cash Flow
162.43134.82114.62106.1397.1933.53
Upgrade
Free Cash Flow Per Share
0.970.800.670.680.727.66
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
170.92156.37121.2771.7969.439.39
Upgrade
EBITDA Margin
35.50%38.93%36.37%26.51%35.42%25.36%
Upgrade
D&A For EBITDA
36.9626.6319.568.436.6930.89
Upgrade
EBIT
133.97129.74101.7163.3662.728.5
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
481.5401.65333.42270.76195.94155.35
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.