SmartCraft ASA (OSL:SMCRT)
Norway · Delayed Price · Currency is NOK 18.50
0.00 (0.00%)
Inactive · Last trade price on Mar 20, 2026
SmartCraft ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 558.93 | 510.76 | 401.65 | 333.42 | 270.76 | |
Revenue Growth (YoY) | 9.43% | 27.16% | 20.46% | 23.14% | 38.19% |
Cost of Revenue | 271.05 | 242.36 | 178.32 | 156.01 | 127.85 |
Gross Profit | 287.88 | 268.41 | 223.34 | 177.42 | 142.91 |
Selling, General & Admin | - | 25.36 | 19.87 | 15.4 | 9.67 |
Other Operating Expenses | 97.62 | 53.06 | 37.53 | 32.64 | 47.16 |
Operating Expenses | 179.42 | 130.89 | 93.6 | 75.7 | 79.55 |
Operating Income | 108.46 | 137.52 | 129.74 | 101.71 | 63.36 |
Interest Expense | -20.21 | -2.8 | -1.16 | -1.1 | -6.32 |
Interest & Investment Income | 9.68 | 4.78 | 3.54 | 0.9 | 0.78 |
Currency Exchange Gain (Loss) | - | -0.99 | 4.24 | 1.1 | -2.32 |
Other Non Operating Income (Expenses) | -0 | 0.46 | 0.13 | -0.12 | -0.86 |
EBT Excluding Unusual Items | 97.94 | 138.98 | 136.49 | 102.49 | 54.64 |
Merger & Restructuring Charges | - | -5.46 | -0.22 | -0.95 | -5.78 |
Other Unusual Items | - | - | - | -12.36 | - |
Pretax Income | 97.94 | 133.52 | 136.27 | 89.17 | 48.87 |
Income Tax Expense | 12.71 | 27.56 | 28.64 | 21.08 | 12.17 |
Net Income | 85.23 | 105.96 | 107.63 | 68.09 | 36.7 |
Preferred Dividends & Other Adjustments | - | - | - | - | 7.28 |
Net Income to Common | 85.23 | 105.96 | 107.63 | 68.09 | 29.41 |
Net Income Growth | -19.57% | -1.55% | 58.07% | 85.55% | -6.24% |
Shares Outstanding (Basic) | 166 | 168 | 170 | 171 | 156 |
Shares Outstanding (Diluted) | 166 | 168 | 170 | 171 | 156 |
Shares Change (YoY) | -1.15% | -0.98% | -1.11% | 10.03% | 14.84% |
EPS (Basic) | 0.51 | 0.63 | 0.63 | 0.40 | 0.19 |
EPS (Diluted) | 0.51 | 0.63 | 0.63 | 0.40 | 0.19 |
EPS Growth | -18.64% | -0.57% | 59.85% | 110.39% | 6.94% |
Free Cash Flow | 142.77 | 175.46 | 134.82 | 114.62 | 106.13 |
Free Cash Flow Per Share | 0.86 | 1.04 | 0.80 | 0.67 | 0.68 |
Gross Margin | 51.51% | 52.55% | 55.60% | 53.21% | 52.78% |
Operating Margin | 19.41% | 26.92% | 32.30% | 30.51% | 23.40% |
Profit Margin | 15.25% | 20.75% | 26.80% | 20.42% | 10.86% |
Free Cash Flow Margin | 25.54% | 34.35% | 33.57% | 34.38% | 39.20% |
EBITDA | 190.26 | 154.26 | 138.79 | 121.27 | 71.79 |
EBITDA Margin | 34.04% | 30.20% | 34.55% | 36.37% | 26.51% |
D&A For EBITDA | 81.8 | 16.73 | 9.05 | 19.56 | 8.43 |
EBIT | 108.46 | 137.52 | 129.74 | 101.71 | 63.36 |
EBIT Margin | 19.41% | 26.92% | 32.30% | 30.51% | 23.40% |
Effective Tax Rate | 12.98% | 20.64% | 21.02% | 23.64% | 24.91% |
Revenue as Reported | - | 510.76 | 401.65 | 333.42 | 270.76 |