S

Smartoptics Group AS
OSE:SMOP

Watchlist Manager
Smartoptics Group AS
OSE:SMOP
Watchlist
Price: 18.4 NOK -0.81%
Market Cap: 1.8B NOK
Have any thoughts about
Smartoptics Group AS?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

53.1m
-7%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+145%
5 Years
-
7 Years
-
10 Years
-
5m
-31%
Operating Income
Growth Rates:
1 Year
-49%
3 Years
+130%
5 Years
-
7 Years
-
10 Years
-
3.9m
-37%
Net Income
Growth Rates:
1 Year
-54%
3 Years
+109%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Smartoptics Group AS

Revenue
53.1m USD
Cost of Revenue
-27m USD
Gross Profit
26.1m USD
Operating Expenses
-21.1m USD
Operating Income
5m USD
Other Expenses
-1.1m USD
Net Income
3.9m USD

Income Statement
Smartoptics Group AS

Rotate your device to view
Income Statement
Currency: USD
Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Sep-2020 Jun-2021 Sep-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
5
N/A
7
+41%
9
+29%
9
+5%
10
+9%
11
+8%
11
+1%
12
+8%
15
+25%
18
+19%
19
+5%
29
+59%
23
-21%
18
-23%
13
-27%
4
-68%
8
+86%
10
+28%
13
+31%
10
-26%
13
+36%
19
+41%
29
+55%
39
+33%
44
+14%
46
+5%
45
-1%
48
+6%
9
-81%
22
+134%
23
+8%
35
+51%
38
+6%
40
+6%
57
+44%
60
+4%
62
+4%
62
+0%
59
-6%
57
-2%
53
-7%
Gross Profit
Cost of Revenue
(3)
(4)
(5)
(5)
(6)
(6)
(6)
(7)
(9)
(11)
(11)
(18)
(14)
(11)
(9)
(3)
(6)
(7)
(9)
(7)
(9)
(15)
(23)
(32)
(36)
(36)
(34)
(34)
(5)
(13)
(14)
(21)
(21)
(22)
(32)
(32)
(33)
(33)
(29)
(29)
(27)
Gross Profit
2
N/A
3
+38%
4
+30%
4
+11%
5
+12%
5
+6%
5
-2%
5
+6%
6
+14%
7
+20%
8
+17%
12
+45%
9
-20%
7
-23%
5
-37%
1
-67%
2
+46%
3
+27%
4
+46%
2
-40%
4
+53%
4
+3%
6
+44%
7
+25%
8
+16%
10
+27%
12
+14%
14
+20%
4
-73%
9
+132%
10
+10%
15
+52%
17
+13%
18
+10%
25
+38%
27
+8%
29
+5%
29
+1%
29
0%
28
-3%
26
-8%
Operating Income
Operating Expenses
(5)
(6)
(7)
(9)
(11)
(12)
(14)
(15)
(15)
(16)
(16)
(18)
(15)
(12)
(17)
(10)
(14)
(16)
(13)
(10)
(8)
(8)
(11)
(13)
(14)
(14)
(15)
(16)
(3)
(7)
(7)
(11)
(11)
(11)
(16)
(17)
(19)
(20)
(20)
(21)
(21)
Selling, General & Administrative
(3)
(3)
(4)
(5)
(5)
(6)
(6)
(6)
(7)
(8)
(8)
(9)
(7)
(6)
(8)
(4)
(6)
(7)
(5)
(4)
(3)
(4)
(5)
(5)
(5)
(5)
(5)
(6)
0
0
0
(3)
(6)
(8)
(12)
(13)
(14)
(14)
(14)
(15)
(15)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
Depreciation & Amortization
(0)
(0)
(1)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(1)
(3)
(2)
(2)
(3)
(2)
(2)
(1)
(1)
(2)
(3)
(3)
(4)
(4)
(4)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Other Operating Expenses
(2)
(3)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(6)
(7)
(6)
(5)
(7)
(4)
(5)
(6)
(5)
(4)
(4)
(3)
(4)
(5)
(5)
(6)
(6)
(6)
(3)
(6)
(7)
(7)
(4)
(2)
(2)
(3)
(4)
(4)
(4)
(4)
(4)
Operating Income
(3)
N/A
(3)
+1%
(4)
-14%
(5)
-21%
(6)
-33%
(7)
-13%
(9)
-35%
(10)
-4%
(9)
+4%
(9)
-3%
(8)
+16%
(7)
+17%
(5)
+17%
(4)
+19%
(13)
-194%
(8)
+35%
(11)
-36%
(13)
-16%
(8)
+35%
(7)
+14%
(5)
+36%
(4)
+9%
(6)
-38%
(6)
-4%
(6)
+7%
(4)
+28%
(3)
+28%
(2)
+40%
1
N/A
2
+122%
2
+2%
4
+63%
5
+49%
7
+29%
9
+34%
10
+8%
10
-2%
9
-4%
9
-6%
7
-19%
5
-31%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
(0)
0
(0)
1
1
(0)
1
1
0
Total Other Income
0
(0)
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(4)
(3)
(4)
(5)
(3)
(2)
(1)
(0)
(1)
(1)
(0)
(1)
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(3)
N/A
(3)
+0%
(4)
-13%
(5)
-22%
(6)
-38%
(7)
-15%
(10)
-33%
(10)
-7%
(10)
+3%
(10)
-1%
(9)
+12%
(8)
+12%
(6)
+17%
(5)
+15%
(17)
-213%
(12)
+31%
(15)
-31%
(18)
-18%
(11)
+38%
(9)
+18%
(6)
+35%
(5)
+24%
(7)
-52%
(7)
-7%
(6)
+19%
(5)
+20%
(3)
+41%
(2)
+33%
1
N/A
2
+162%
2
+10%
3
+35%
5
+66%
7
+37%
9
+22%
11
+26%
11
-3%
9
-14%
10
+3%
8
-18%
5
-36%
Net Income
Tax Provision
1
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(2)
(2)
(2)
(2)
0
0
0
0
0
(0)
3
3
0
(0)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
Income from Continuing Operations
(3)
(3)
(4)
(5)
(6)
(7)
(9)
(10)
(10)
(10)
(9)
(8)
(6)
(5)
(17)
(12)
(17)
(20)
(13)
(11)
(6)
(5)
(7)
(7)
(6)
(5)
(0)
1
1
2
2
2
4
6
7
9
8
7
7
6
4
Income to Minority Interest
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(3)
N/A
(3)
-9%
(4)
-23%
(5)
-22%
(6)
-38%
(7)
-15%
(9)
-29%
(10)
-13%
(11)
-4%
(12)
-8%
(12)
+0%
(10)
+10%
(8)
+20%
(6)
+23%
(15)
-139%
(10)
+32%
6
N/A
3
-51%
7
+124%
11
+52%
(7)
N/A
(5)
+26%
(8)
-51%
(8)
-6%
(7)
+18%
(6)
+9%
(1)
+81%
(0)
+72%
1
N/A
2
+126%
2
-1%
2
+15%
4
+89%
6
+42%
7
+20%
9
+32%
8
-6%
7
-16%
7
+5%
6
-18%
4
-37%
EPS (Diluted)
-0.17
N/A
-0.17
N/A
-0.23
-35%
-0.27
-17%
-0.37
-37%
-0.39
-5%
-0.4
-3%
-0.49
-23%
-0.48
+2%
-0.51
-6%
-0.51
N/A
-0.52
-2%
-0.15
+71%
-0.23
-53%
-0.55
-139%
-0.34
+38%
0.21
N/A
0.1
-52%
0.23
+130%
0.35
+52%
-0.17
N/A
-0.13
+24%
-0.21
-62%
-0.23
-10%
-0.15
+35%
-0.09
+40%
-0.02
+78%
0
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.02
N/A
0.04
+100%
0.06
+50%
0.07
+17%
0.1
+43%
0.09
-10%
0.07
-22%
0.08
+14%
0.06
-25%
0.04
-33%

See Also

Summary
SMOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMOP stock valuation using valuation multiples.
Wall Street Estimates
SMOP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SMOP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.