C

Crayon Group Holding ASA
OSE:CRAYN

Watchlist Manager
Crayon Group Holding ASA
OSE:CRAYN
Watchlist
Price: 129.5 NOK Market Closed
Market Cap: 11.6B NOK
Have any thoughts about
Crayon Group Holding ASA?
Write Note

Income Statement

Earnings Waterfall
Crayon Group Holding ASA

Revenue
7B NOK
Cost of Revenue
-716m NOK
Gross Profit
6.3B NOK
Operating Expenses
-5.6B NOK
Operating Income
630m NOK
Other Expenses
-493m NOK
Net Income
137m NOK

Income Statement
Crayon Group Holding ASA

Rotate your device to view
Income Statement
Currency: NOK
Dec-2016 Jun-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
6 015
N/A
6 583
+9%
7 302
+11%
9 097
+25%
8 303
-9%
9 849
+19%
9 048
-8%
9 642
+7%
10 911
+13%
11 923
+9%
13 618
+14%
15 148
+11%
17 007
+12%
18 116
+7%
19 599
+8%
16 106
-18%
10 952
-32%
8 034
-27%
3 534
-56%
4 019
+14%
4 495
+12%
4 950
+10%
5 200
+5%
5 716
+10%
6 015
+5%
6 269
+4%
6 397
+2%
6 613
+3%
6 813
+3%
6 974
+2%
Gross Profit
Cost of Revenue
(4 887)
(5 408)
(6 086)
(7 571)
(6 997)
(8 233)
(7 561)
(8 072)
(9 254)
(10 184)
(11 809)
(13 219)
(14 906)
(15 912)
(17 255)
(13 642)
(8 341)
(5 278)
(494)
(529)
(571)
(651)
(704)
(752)
(764)
(776)
(735)
(735)
(730)
(716)
Gross Profit
1 128
N/A
1 175
+4%
1 216
+4%
1 526
+25%
1 307
-14%
1 617
+24%
1 486
-8%
1 570
+6%
1 656
+5%
1 740
+5%
1 809
+4%
1 929
+7%
2 101
+9%
2 204
+5%
2 345
+6%
2 465
+5%
2 610
+6%
2 756
+6%
3 040
+10%
3 490
+15%
3 923
+12%
4 299
+10%
4 496
+5%
4 965
+10%
5 252
+6%
5 494
+5%
5 662
+3%
5 878
+4%
6 083
+3%
6 258
+3%
Operating Income
Operating Expenses
(1 126)
(1 141)
(1 176)
(1 501)
(1 258)
(1 588)
(1 386)
(1 459)
(1 542)
(1 602)
(1 673)
(1 849)
(1 967)
(2 018)
(2 103)
(2 184)
(2 240)
(2 363)
(2 623)
(3 083)
(3 467)
(3 827)
(4 047)
(4 515)
(4 854)
(5 062)
(5 089)
(5 423)
(5 531)
(5 628)
Selling, General & Administrative
(878)
(902)
(944)
(1 202)
(1 000)
(1 253)
(828)
(1 160)
(1 222)
(1 278)
(1 313)
(1 400)
(1 517)
(1 618)
(1 734)
(1 828)
(1 873)
(1 970)
(2 126)
(2 492)
(2 757)
(2 988)
(3 148)
(3 473)
(3 746)
(3 935)
(4 110)
(4 200)
(4 294)
(4 375)
Depreciation & Amortization
(90)
(91)
(64)
(82)
(68)
(87)
(76)
(85)
(96)
(104)
(113)
(135)
(141)
(149)
(140)
(144)
(149)
(154)
(175)
(206)
(241)
(271)
(300)
(312)
(318)
(312)
(303)
(302)
(305)
(324)
Other Operating Expenses
(159)
(148)
(168)
(217)
(191)
(248)
(481)
(215)
(224)
(220)
(246)
(313)
(309)
(251)
(229)
(212)
(218)
(239)
(323)
(384)
(470)
(568)
(599)
(730)
(790)
(815)
(676)
(921)
(932)
(929)
Operating Income
2
N/A
34
+1 593%
40
+18%
25
-38%
48
+93%
28
-42%
101
+260%
111
+10%
114
+3%
138
+20%
136
-1%
80
-41%
133
+67%
186
+39%
241
+30%
280
+16%
371
+32%
393
+6%
416
+6%
407
-2%
456
+12%
472
+3%
448
-5%
450
+0%
398
-12%
432
+9%
573
+33%
455
-21%
552
+21%
630
+14%
Pre-Tax Income
Interest Income Expense
(49)
(63)
(87)
(62)
(43)
(55)
(35)
(50)
(54)
(58)
(48)
(46)
(36)
(28)
(33)
(28)
(31)
(47)
(70)
(103)
(139)
(150)
(306)
(187)
(205)
(231)
(508)
(270)
(270)
(261)
Non-Reccuring Items
(9)
0
(8)
0
0
0
0
0
0
0
(59)
0
0
(59)
0
0
0
0
0
0
0
0
(45)
0
0
0
(113)
(12)
(15)
(16)
Total Other Income
17
(2)
1
(34)
(9)
(12)
(12)
2
(4)
3
(19)
(56)
(47)
(63)
(15)
12
(23)
(135)
(43)
37
(123)
(114)
(32)
(409)
(284)
(194)
(34)
(128)
(126)
(84)
Pre-Tax Income
(40)
N/A
(32)
+21%
(54)
-71%
(72)
-33%
(4)
+94%
(39)
-836%
54
N/A
62
+16%
57
-9%
83
+47%
10
-88%
(22)
N/A
50
N/A
36
-29%
194
+442%
264
+36%
316
+20%
211
-33%
303
+43%
342
+13%
195
-43%
208
+7%
65
-69%
(146)
N/A
(91)
+38%
7
N/A
(82)
N/A
45
N/A
141
+213%
269
+91%
Net Income
Tax Provision
10
(3)
3
9
(5)
(1)
(43)
(48)
(46)
(60)
(29)
(40)
(56)
(42)
(67)
(70)
(61)
(77)
(49)
(56)
(50)
(4)
(42)
4
(7)
(37)
(77)
(104)
(134)
(167)
Income from Continuing Operations
(30)
(35)
(51)
(63)
(9)
(40)
11
14
11
24
(19)
(62)
(5)
(6)
127
194
256
135
254
286
145
204
23
(141)
(97)
(29)
(159)
(59)
7
102
Income to Minority Interest
19
16
6
7
4
8
4
5
5
2
7
10
9
10
(6)
(10)
(22)
(25)
(27)
(28)
(31)
(22)
2
(0)
13
9
44
47
45
35
Net Income (Common)
(11)
N/A
(19)
-77%
(45)
-131%
(56)
-24%
(6)
+89%
(32)
-436%
15
N/A
19
+26%
16
-17%
25
+62%
(12)
N/A
(52)
-334%
4
N/A
4
-12%
120
+3 276%
184
+53%
233
+27%
109
-53%
227
+107%
258
+13%
114
-56%
183
+61%
25
-86%
(141)
N/A
(85)
+40%
(22)
+74%
(115)
-432%
(12)
+90%
52
N/A
137
+163%
EPS (Diluted)
-0.21
N/A
-0.36
-71%
-0.81
-125%
-0.74
+9%
-0.07
+91%
-0.41
-486%
0.2
N/A
0.25
+25%
0.21
-16%
0.34
+62%
-0.16
N/A
-0.69
-331%
0.04
N/A
0.04
N/A
1.52
+3 700%
2.24
+47%
2.77
+24%
1.3
-53%
2.58
+98%
3.09
+20%
1.29
-58%
2.08
+61%
0.28
-87%
-1.59
N/A
-0.94
+41%
-0.25
+73%
-1.29
-416%
-0.14
+89%
0.56
N/A
1.5
+168%

See Also

Discover More