Smartoptics Group ASA (OSL:SMOP)
Norway · Delayed Price · Currency is NOK 55.20
+1.60 (2.99%)
Nov 13, 2026, 4:26 PM CET
Smartoptics Group ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 109.3 | 75.27 | 55.39 | 58.47 | 57.37 | 45.85 |
Other Revenue | -0 | - | - | - | - | - |
| 109.3 | 75.27 | 55.39 | 58.47 | 57.37 | 45.85 | |
Revenue Growth | 58.83% | 35.88% | -5.27% | 1.93% | 25.12% | 20.04% |
Cost of Revenue | 57.27 | 39.28 | 28.78 | 29.23 | 32.01 | 26.31 |
Gross Profit | 52.02 | 35.99 | 26.61 | 29.24 | 25.35 | 19.54 |
Selling, General & Admin | 21.58 | 16.43 | 13.23 | 13.18 | 11.03 | 10.08 |
Amortization of Goodwill & Intangibles | 0.8 | 0.56 | 0.32 | 0.28 | 0.32 | 0.41 |
Other Operating Expenses | 11.67 | 9.84 | 7.79 | 5.26 | 3.48 | 3.24 |
Operating Expenses | 36.77 | 29.2 | 23.32 | 20.3 | 16.04 | 14.95 |
Operating Income | 15.26 | 6.79 | 3.29 | 8.94 | 9.31 | 4.59 |
Interest Expense | -0.85 | -0.24 | -0.31 | -0.24 | -0.23 | -0.17 |
Interest & Investment Income | 0.15 | 0.18 | 0.32 | 0.25 | 0.04 | 0.02 |
Currency Exchange Gain (Loss) | -0.92 | -0.85 | 2.08 | 0.64 | -0.25 | -0.15 |
Other Non Operating Income (Expenses) | 0.11 | 0.11 | -0 | -0 | - | - |
EBT Excluding Unusual Items | 13.75 | 5.99 | 5.38 | 9.59 | 8.87 | 4.3 |
Asset Writedown | - | - | - | - | -0.01 | - |
Pretax Income | 13.75 | 5.99 | 5.38 | 9.59 | 8.86 | 4.3 |
Income Tax Expense | 3.19 | 1.31 | 1.34 | 2.12 | 2.07 | 0.77 |
Net Income | 10.56 | 4.68 | 4.04 | 7.47 | 6.79 | 3.53 |
Net Income to Common | 10.56 | 4.68 | 4.04 | 7.47 | 6.79 | 3.53 |
Net Income Growth | 154.91% | 15.88% | -45.90% | 10.05% | 92.21% | 125.71% |
Shares Outstanding (Basic) | 98 | 98 | 98 | 96 | 96 | 94 |
Shares Outstanding (Diluted) | 98 | 98 | 98 | 97 | 96 | 94 |
Shares Change | - | 0.17% | 0.81% | 0.79% | 2.75% | 47.46% |
EPS (Basic) | 0.11 | 0.05 | 0.04 | 0.08 | 0.07 | 0.04 |
EPS (Diluted) | 0.11 | 0.05 | 0.04 | 0.08 | 0.07 | 0.04 |
EPS Growth | 156.65% | 16.52% | -46.75% | 10.00% | 85.79% | 53.07% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 14.4 | 7.05 | 4.66 | 10.09 | -1.03 | 0.24 |
Free Cash Flow Per Share | 0.15 | 0.07 | 0.05 | 0.10 | -0.01 | 0.00 |
Dividend Per Share | 0.060 | 0.060 | 0.053 | 0.049 | 0.051 | - |
Dividend Growth | 12.70% | 12.70% | 7.11% | -2.84% | - | - |
Gross Margin | 47.60% | 47.81% | 48.04% | 50.01% | 44.19% | 42.62% |
Operating Margin | 13.96% | 9.01% | 5.94% | 15.29% | 16.23% | 10.02% |
Profit Margin | 9.66% | 6.22% | 7.30% | 12.78% | 11.83% | 7.70% |
Free Cash Flow Margin | 13.18% | 9.36% | 8.41% | 17.26% | -1.80% | 0.53% |
EBITDA | 17.24 | 8.43 | 4.54 | 9.78 | 9.83 | 5.07 |
EBITDA Margin | 15.78% | 11.20% | 8.20% | 16.73% | 17.14% | 11.06% |
D&A For EBITDA | 1.99 | 1.65 | 1.25 | 0.84 | 0.52 | 0.48 |
EBIT | 15.26 | 6.79 | 3.29 | 8.94 | 9.31 | 4.59 |
EBIT Margin | 13.96% | 9.01% | 5.94% | 15.29% | 16.23% | 10.02% |
Effective Tax Rate | 23.19% | 21.84% | 24.86% | 22.10% | 23.36% | 17.80% |
Revenue as Reported | 109.3 | 75.27 | 55.51 | 58.5 | 57.37 | 45.9 |