SmartCraft Group AB (publ) (STO:SMCRT)
Sweden · Delayed Price · Currency is SEK 14.50
-0.04 (-0.28%)
At close: Sep 3, 2026
SmartCraft Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 |
| 561.26 | 511.05 | 497.57 | 398.34 | 352.78 | 277.9 | |
Revenue Growth | 8.79% | 2.71% | 24.91% | 12.91% | 26.95% | 48.02% |
Cost of Revenue | 278.89 | 247.83 | 236.09 | 176.85 | 165.07 | 131.22 |
Gross Profit | 282.37 | 263.22 | 261.47 | 221.49 | 187.72 | 146.68 |
Selling, General & Admin | 26.31 | 24.59 | 24.7 | 19.7 | 16.3 | 9.92 |
Other Operating Expenses | 79.99 | 64.66 | 51.69 | 37.22 | 34.54 | 48.4 |
Operating Expenses | 188.26 | 164.07 | 127.5 | 92.83 | 80.1 | 81.65 |
Operating Income | 94.1 | 99.16 | 133.97 | 128.67 | 107.62 | 65.03 |
Interest Expense | -7.14 | -2.28 | -2.72 | -1.15 | -1.17 | -6.48 |
Interest & Investment Income | 19.14 | 2.56 | 4.66 | 3.51 | 0.95 | 0.8 |
Currency Exchange Gain (Loss) | -12.43 | -11.62 | -0.96 | 4.21 | 1.17 | -2.39 |
Other Non Operating Income (Expenses) | 1.94 | 1.72 | 0.45 | 0.13 | -0.12 | -0.88 |
EBT Excluding Unusual Items | 95.61 | 89.54 | 135.39 | 135.36 | 108.44 | 56.08 |
Merger & Restructuring Charges | - | - | -5.32 | -0.22 | -1.01 | -5.93 |
Other Unusual Items | - | - | - | - | -13.08 | - |
Pretax Income | 95.61 | 89.54 | 130.07 | 135.14 | 94.35 | 50.15 |
Income Tax Expense | 12.75 | 13.22 | 26.85 | 28.4 | 22.31 | 12.49 |
Net Income | 82.86 | 76.32 | 103.22 | 106.74 | 72.04 | 37.66 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 7.47 |
Net Income to Common | 82.86 | 76.32 | 103.22 | 106.74 | 72.04 | 30.19 |
Net Income Growth | -10.27% | -26.07% | -3.30% | 48.16% | 138.64% | 31.55% |
Shares Outstanding (Basic) | 164 | 166 | 168 | 170 | 171 | 156 |
Shares Outstanding (Diluted) | 164 | 166 | 168 | 170 | 171 | 156 |
Shares Change | -2.05% | -1.15% | -0.98% | -1.11% | 10.03% | 14.84% |
EPS (Basic) | 0.51 | 0.46 | 0.61 | 0.63 | 0.42 | 0.19 |
EPS (Diluted) | 0.51 | 0.46 | 0.61 | 0.63 | 0.42 | 0.19 |
EPS Growth | -8.39% | -25.21% | -2.34% | 49.83% | 116.89% | 14.55% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 165.89 | 130.54 | 170.92 | 133.71 | 121.27 | 108.92 |
Free Cash Flow Per Share | 1.01 | 0.79 | 1.02 | 0.79 | 0.71 | 0.70 |
Gross Margin | 50.31% | 51.51% | 52.55% | 55.60% | 53.21% | 52.78% |
Operating Margin | 16.77% | 19.40% | 26.92% | 32.30% | 30.51% | 23.40% |
Profit Margin | 14.76% | 14.93% | 20.75% | 26.80% | 20.42% | 10.86% |
Free Cash Flow Margin | 29.56% | 25.54% | 34.35% | 33.57% | 34.38% | 39.20% |
EBITDA | 111.61 | 113.74 | 150.27 | 137.64 | 128.31 | 73.68 |
EBITDA Margin | 19.89% | 22.26% | 30.20% | 34.55% | 36.37% | 26.51% |
D&A For EBITDA | 17.5 | 14.58 | 16.3 | 8.97 | 20.69 | 8.65 |
EBIT | 94.1 | 99.16 | 133.97 | 128.67 | 107.62 | 65.03 |
EBIT Margin | 16.77% | 19.40% | 26.92% | 32.30% | 30.51% | 23.40% |
Effective Tax Rate | 13.33% | 14.77% | 20.64% | 21.02% | 23.64% | 24.91% |
Revenue as Reported | 546.86 | 511.05 | 497.57 | 398.34 | 352.78 | 277.9 |