SmartCraft ASA (OSL:SMCRT)

Norway flag Norway · Delayed Price · Currency is NOK
25.80
-0.60 (-2.27%)
Aug 1, 2025, 4:25 PM CET

SmartCraft ASA Cash Flow Statement

Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202018 - 2020
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2020
Net Income
96.18105.96107.6368.0936.739.14
Upgrade
Depreciation & Amortization
39.5729.1918.6227.6614.9712.29
Upgrade
Other Amortization
23.2823.2817.58-7.754.76
Upgrade
Loss (Gain) From Sale of Assets
-0.150.08-0.08-0.01--
Upgrade
Other Operating Activities
-11.4-10.9-15.3115.9845.1221.76
Upgrade
Change in Accounts Receivable
3.437.16-33.62-4.81-5.840.18
Upgrade
Change in Accounts Payable
-0.540.230.740.39-0.071.73
Upgrade
Change in Unearned Revenue
16.1324.4435.289.896.5711.75
Upgrade
Change in Other Net Operating Assets
-6.72-0.425.45-1.411.326.86
Upgrade
Operating Cash Flow
159.79179.02136.3115.77106.5398.47
Upgrade
Operating Cash Flow Growth
16.89%31.34%17.73%8.68%8.19%168.60%
Upgrade
Capital Expenditures
-3.53-3.56-1.47-1.16-0.4-1.28
Upgrade
Cash Acquisitions
-148.73-152.06-23.97-34.41-77.51-72.21
Upgrade
Sale (Purchase) of Intangibles
-50.16-48.66-37.47-23.86-21.74-11.58
Upgrade
Other Investing Activities
0---0.070.18-
Upgrade
Investing Cash Flow
-202.42-204.28-62.91-59.49-99.47-85.07
Upgrade
Long-Term Debt Issued
-----60
Upgrade
Total Debt Issued
-----60
Upgrade
Long-Term Debt Repaid
--20.23-9.96-15.37-242.22-19.52
Upgrade
Net Debt Issued (Repaid)
-20.22-20.23-9.96-15.37-242.2240.48
Upgrade
Issuance of Common Stock
----551.290.5
Upgrade
Repurchase of Common Stock
-53.95-40.87-53.51-7.01-208.97-
Upgrade
Other Financing Activities
1.531.93-1.212.86-26.2-7.75
Upgrade
Financing Cash Flow
-72.64-59.17-64.69-19.5273.933.23
Upgrade
Foreign Exchange Rate Adjustments
7.624.065.74-1.45-4.58-6.69
Upgrade
Miscellaneous Cash Flow Adjustments
0---0--
Upgrade
Net Cash Flow
-107.66-80.3714.4435.3176.3839.93
Upgrade
Free Cash Flow
156.26175.46134.82114.62106.1397.19
Upgrade
Free Cash Flow Growth
15.60%30.14%17.63%8.00%9.20%189.87%
Upgrade
Free Cash Flow Margin
29.05%34.35%33.57%34.38%39.20%49.60%
Upgrade
Free Cash Flow Per Share
0.931.040.800.670.680.72
Upgrade
Cash Interest Paid
3.192.791.210.954.797.75
Upgrade
Cash Income Tax Paid
40.9741.2524.0619.375.817.26
Upgrade
Levered Free Cash Flow
123.33137.8578.4784.3673.3862.02
Upgrade
Unlevered Free Cash Flow
126.01139.679.285.0577.3368.27
Upgrade
Change in Net Working Capital
-35.76-53.41-0.85-18.83-37.14-24.88
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.