SmartCraft Group AB (publ) (STO:SMCRT)
Sweden · Delayed Price · Currency is SEK 15.68
-0.06 (-0.38%)
At close: Jul 23, 2026
SmartCraft Group AB Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 421.97 | 558.93 | 510.76 | 401.65 | 333.42 | 270.76 | |
Revenue Growth (YoY) | -21.76% | 9.43% | 27.16% | 20.46% | 23.14% | 38.19% |
Cost of Revenue | 33.4 | 44.46 | 43.55 | 32.68 | 27.27 | 22.87 |
Gross Profit | 388.57 | 514.47 | 467.21 | 368.97 | 306.15 | 247.9 |
Selling, General & Admin | 225.8 | 226.59 | 198.8 | 145.64 | 128.74 | 104.99 |
Depreciation & Amortization Expenses | 81.6 | 81.82 | 52.47 | 36.2 | 27.66 | 22.73 |
Other Operating Expenses | 108.83 | 97.62 | 83.88 | 57.62 | 49 | 62.6 |
Total Operating Expenses | 416.22 | 406.02 | 335.15 | 239.46 | 205.39 | 190.31 |
Operating Income | 20.46 | 108.45 | 132.06 | 129.52 | 100.76 | 57.59 |
Interest Income | 26.47 | 9.68 | 21.16 | 29.52 | 17.19 | 5.62 |
Interest Expense | -28.78 | -20.2 | -19.7 | -22.77 | -16.41 | -14.33 |
Other Non-Operating Income (Expense) | - | - | - | - | -12.36 | - |
Total Non-Operating Income (Expense) | -8.95 | -10.52 | 1.46 | 6.75 | -11.59 | -8.72 |
Pretax Income | 99.33 | 97.93 | 133.52 | 136.27 | 89.17 | 48.87 |
Provision for Income Taxes | 11.36 | 14.46 | 27.56 | 28.64 | 21.08 | 12.17 |
Net Income | 24.8 | 83.47 | 105.96 | 107.63 | 68.09 | 36.7 |
Net Income Attributable to Preferred Dividends | - | - | - | - | - | 7.28 |
Net Income to Common | 24.8 | 83.47 | 105.96 | 107.63 | 68.09 | 29.41 |
Net Income Growth | -74.33% | -21.23% | -1.55% | 58.07% | 131.49% | 22.81% |
Shares Outstanding (Basic) | 165 | 166 | 168 | 170 | 171 | 156 |
Shares Outstanding (Diluted) | 165 | 166 | 168 | 170 | 171 | 156 |
Shares Change (YoY) | -1.52% | -1.15% | -0.98% | -1.11% | 10.03% | 14.84% |
EPS (Basic) | 0.53 | 0.50 | 0.63 | 0.63 | 0.40 | 0.19 |
EPS (Diluted) | 0.53 | 0.50 | 0.63 | 0.63 | 0.40 | 0.19 |
EPS Growth | -8.62% | -20.64% | - | 57.50% | 110.53% | 5.56% |
Free Cash Flow | 163.4 | 142.77 | 175.46 | 134.82 | 114.62 | 106.13 |
Free Cash Flow Growth | 14.45% | -18.63% | 30.14% | 17.63% | 8.00% | 9.20% |
Free Cash Flow Per Share | 0.99 | 0.86 | 1.04 | 0.80 | 0.67 | 0.68 |
Gross Margin | 92.09% | 92.05% | 91.47% | 91.86% | 91.82% | 91.55% |
Operating Margin | 4.85% | 19.40% | 25.86% | 32.25% | 30.22% | 21.27% |
Profit Margin | 5.88% | 14.93% | 20.75% | 26.80% | 20.42% | 13.55% |
FCF Margin | 38.72% | 25.54% | 34.35% | 33.57% | 34.38% | 39.20% |
EBITDA | 102.06 | 190.27 | 184.53 | 165.72 | 128.42 | 80.31 |
EBITDA Margin | 24.19% | 34.04% | 36.13% | 41.26% | 38.52% | 29.66% |
EBIT | 20.46 | 108.45 | 132.06 | 129.52 | 100.76 | 57.59 |
EBIT Margin | 4.85% | 19.40% | 25.86% | 32.25% | 30.22% | 21.27% |
Effective Tax Rate | 11.44% | 14.77% | 20.64% | 21.02% | 23.64% | 24.91% |