Crayon Group Holding ASA (CRAYF)
OTCMKTS
· Delayed Price · Currency is USD
10.75
+0.68 (6.74%)
At close: Apr 14, 2025
Crayon Group Holding ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 7,120 | 7,012 | 6,397 | 5,200 | 3,659 | 19,599 | Upgrade
|
| Revenue Growth (YoY) | 7.65% | 9.61% | 23.02% | 42.12% | -81.33% | 43.92% | Upgrade
|
| Cost of Revenue | 765 | 729 | 735 | 704 | 2,696 | 18,940 | Upgrade
|
| Gross Profit | 6,355 | 6,283 | 5,662 | 4,496 | 962.72 | 659.16 | Upgrade
|
| Selling, General & Admin | 4,416 | 4,329 | 3,986 | 3,077 | - | - | Upgrade
|
| Other Operating Expenses | 715 | 708 | 750 | 552 | 331.54 | 246.25 | Upgrade
|
| Operating Expenses | 5,576 | 5,481 | 5,086 | 3,973 | 571.13 | 435.24 | Upgrade
|
| Operating Income | 779 | 802 | 576 | 523 | 391.59 | 223.92 | Upgrade
|
| Interest Expense | -271 | -279 | -276 | -194 | -83.07 | -41.13 | Upgrade
|
| Interest & Investment Income | 36 | 32 | 23 | 29 | 13.95 | 8.45 | Upgrade
|
| Earnings From Equity Investments | 2 | 2 | - | 7 | -1.17 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -26 | -26 | -238 | -148 | -10.02 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 10 | -25 | -35 | -47 | -33.02 | -14.78 | Upgrade
|
| EBT Excluding Unusual Items | 530 | 506 | 50 | 170 | 278.26 | 176.46 | Upgrade
|
| Merger & Restructuring Charges | -30 | -33 | -11 | -16 | - | -0.42 | Upgrade
|
| Gain (Loss) on Sale of Investments | -24 | -24 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | -31 | - | - | Upgrade
|
| Other Unusual Items | -48 | -53 | -121 | -58 | 13.52 | 17.61 | Upgrade
|
| Pretax Income | 428 | 396 | -82 | 65 | 291.77 | 193.65 | Upgrade
|
| Income Tax Expense | 125 | 128 | 77 | 42 | 46.66 | 66.82 | Upgrade
|
| Earnings From Continuing Operations | 303 | 268 | -159 | 23 | 245.11 | 126.83 | Upgrade
|
| Minority Interest in Earnings | -9 | -10 | 44 | 2 | -27.02 | -6.34 | Upgrade
|
| Net Income | 294 | 258 | -115 | 25 | 218.09 | 120.5 | Upgrade
|
| Net Income to Common | 294 | 258 | -115 | 25 | 218.09 | 120.5 | Upgrade
|
| Net Income Growth | - | - | - | -88.54% | 81.00% | - | Upgrade
|
| Shares Outstanding (Basic) | 90 | 89 | 89 | 89 | 84 | 79 | Upgrade
|
| Shares Outstanding (Diluted) | 91 | 90 | 89 | 90 | 86 | 81 | Upgrade
|
| Shares Change (YoY) | 3.40% | 0.77% | -0.60% | 4.51% | 5.78% | 6.42% | Upgrade
|
| EPS (Basic) | 3.28 | 2.90 | -1.29 | 0.28 | 2.59 | 1.52 | Upgrade
|
| EPS (Diluted) | 3.22 | 2.86 | -1.29 | 0.28 | 2.54 | 1.48 | Upgrade
|
| EPS Growth | - | - | - | -88.98% | 71.62% | - | Upgrade
|
| Free Cash Flow | 1,149 | 1,183 | 1,260 | -10 | -57.05 | 860.27 | Upgrade
|
| Free Cash Flow Per Share | 12.60 | 13.15 | 14.11 | -0.11 | -0.66 | 10.59 | Upgrade
|
| Gross Margin | 89.26% | 89.60% | 88.51% | 86.46% | 26.31% | 3.36% | Upgrade
|
| Operating Margin | 10.94% | 11.44% | 9.00% | 10.06% | 10.70% | 1.14% | Upgrade
|
| Profit Margin | 4.13% | 3.68% | -1.80% | 0.48% | 5.96% | 0.61% | Upgrade
|
| Free Cash Flow Margin | 16.14% | 16.87% | 19.70% | -0.19% | -1.56% | 4.39% | Upgrade
|
| EBITDA | 862 | 933 | 699 | 649 | 451.76 | 267.81 | Upgrade
|
| EBITDA Margin | 12.11% | 13.31% | 10.93% | 12.48% | 12.35% | 1.37% | Upgrade
|
| D&A For EBITDA | 83 | 131 | 123 | 126 | 60.17 | 43.9 | Upgrade
|
| EBIT | 779 | 802 | 576 | 523 | 391.59 | 223.92 | Upgrade
|
| EBIT Margin | 10.94% | 11.44% | 9.00% | 10.06% | 10.70% | 1.14% | Upgrade
|
| Effective Tax Rate | 29.21% | 32.32% | - | 64.61% | 15.99% | 34.51% | Upgrade
|
Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.