S

Smartcraft ASA
OSE:SMCRT

Watchlist Manager
Smartcraft ASA
OSE:SMCRT
Watchlist
Price: 29.4 NOK -4.85%
Market Cap: 4.9B NOK
Have any thoughts about
Smartcraft ASA?
Write Note

Income Statement

Earnings Waterfall
Smartcraft ASA

Revenue
449.3m NOK
Cost of Revenue
-36.1m NOK
Gross Profit
413.2m NOK
Operating Expenses
-278.3m NOK
Operating Income
134.9m NOK
Other Expenses
-29.1m NOK
Net Income
105.8m NOK

Income Statement
Smartcraft ASA

Rotate your device to view
Income Statement
Currency: NOK
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
Revenue
Revenue
196
N/A
210
+7%
227
+8%
250
+10%
271
+8%
291
+7%
308
+6%
319
+3%
333
+5%
349
+5%
368
+6%
385
+5%
402
+4%
417
+4%
449
+8%
Gross Profit
Cost of Revenue
(26)
(20)
(21)
(22)
(56)
(25)
(26)
(26)
(41)
(28)
(30)
(31)
(50)
(33)
(36)
Gross Profit
170
N/A
189
+11%
205
+9%
228
+11%
215
-6%
266
+24%
283
+6%
292
+3%
292
+0%
321
+10%
338
+5%
354
+5%
352
-1%
384
+9%
413
+8%
Operating Income
Operating Expenses
(105)
(123)
(154)
(176)
(148)
(202)
(198)
(200)
(186)
(214)
(220)
(228)
(218)
(250)
(278)
Selling, General & Administrative
(81)
(79)
(86)
(98)
(112)
(112)
(122)
(125)
(140)
(135)
(137)
(142)
(161)
(149)
(164)
Depreciation & Amortization
(17)
(18)
(19)
(20)
(22)
(24)
(26)
(27)
(28)
(29)
(31)
(33)
(36)
(38)
(42)
Other Operating Expenses
(7)
(25)
(48)
(57)
(14)
(66)
(50)
(48)
(19)
(50)
(51)
(53)
(21)
(63)
(73)
Operating Income
65
N/A
67
+3%
52
-22%
52
+1%
67
+27%
64
-4%
85
+32%
92
+9%
106
+15%
107
+0%
118
+11%
126
+7%
134
+6%
133
0%
135
+1%
Pre-Tax Income
Interest Income Expense
(7)
(8)
(12)
(8)
(8)
(7)
(1)
(0)
(11)
(4)
(6)
(9)
7
6
3
Non-Reccuring Items
(5)
0
0
0
(9)
0
0
0
(5)
0
0
0
(4)
0
0
Total Other Income
(0)
0
(0)
(0)
(1)
(0)
0
0
(0)
0
(0)
0
0
(0)
0
Pre-Tax Income
52
N/A
58
+11%
40
-31%
45
+11%
49
+10%
57
+17%
84
+46%
92
+9%
89
-3%
103
+15%
112
+9%
118
+5%
136
+16%
139
+2%
138
-1%
Net Income
Tax Provision
(13)
(14)
(12)
(12)
(12)
(13)
(18)
(20)
(21)
(23)
(23)
(23)
(29)
(31)
(32)
Income from Continuing Operations
39
44
28
33
37
44
66
72
68
80
89
94
108
108
106
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
39
N/A
44
+12%
28
-37%
33
+18%
37
+12%
44
+20%
66
+50%
72
+8%
68
-5%
80
+17%
89
+12%
94
+6%
108
+14%
108
+1%
106
-2%
EPS (Diluted)
0.23
N/A
0.31
+35%
0.14
-55%
0.19
+36%
0.24
+26%
0.25
+4%
0.39
+56%
0.42
+8%
0.4
-5%
0.47
+18%
0.53
+13%
0.56
+6%
0.64
+14%
0.65
+2%
0.63
-3%

See Also

Discover More