Crayon Group Holding ASA
OSE:CRAYN.OL
75.95 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 6,397 | 5,199.561 | 26,438.331 | 19,599.455 | 13,618.02 | 9,047.526 | 7,301.712 | 6,015.162 | 4,687.943 | 3,731.813 | 3,045.316 |
| Cost of Revenue
| 5,159 | 3,381.553 | 25,157.838 | 18,692.973 | 13,102.184 | 8,667.191 | 7,026.399 | 5,632.57 | 4,332.729 | 3,396.235 | 2,708.055 |
| Gross Profit
| 1,238 | 1,818.008 | 1,280.493 | 906.482 | 515.836 | 380.335 | 275.313 | 382.592 | 355.214 | 335.578 | 337.261 |
| Gross Profit Ratio
| 0.194 | 0.35 | 0.048 | 0.046 | 0.038 | 0.042 | 0.038 | 0.064 | 0.076 | 0.09 | 0.111 |
| Reseach & Development Expenses
| 74 | 4.698 | 59.704 | 52.349 | 45.426 | 39.461 | 27.53 | 0 | 0 | 0 | 9.635 |
| General & Administrative Expenses
| 15 | 159.553 | 105.647 | 0 | 0 | 0 | 0 | 85.72 | 83.019 | 47.229 | 0 |
| Selling & Marketing Expenses
| 102 | 72.112 | 32.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 574 | 231.665 | 213.496 | 24.954 | 19.813 | 1,109.033 | 944.409 | 85.72 | 83.019 | 47.229 | 0 |
| Other Expenses
| 5 | 1,048.037 | 864.063 | 665.371 | 356.898 | -7.825 | 220.34 | 295.279 | 253.187 | 220.902 | -0.005 |
| Operating Expenses
| 643 | 1,284.4 | 864.063 | 665.371 | 356.898 | 271.934 | 220.34 | 380.999 | 336.206 | 268.131 | 250.376 |
| Operating Income
| 595 | 331.632 | 416.431 | 241.112 | 77.057 | 100.576 | 32.158 | -7.299 | -20.978 | 67.446 | 81.241 |
| Operating Income Ratio
| 0.093 | 0.064 | 0.016 | 0.012 | 0.006 | 0.011 | 0.004 | -0.001 | -0.004 | 0.018 | 0.027 |
| Total Other Income Expenses Net
| -677 | -266.152 | -113.33 | -47.46 | -67.468 | -46.803 | -85.831 | -32.519 | -55.121 | -72.977 | -53.833 |
| Income Before Tax
| -82 | 65.48 | 303.101 | 193.652 | 9.589 | 53.773 | -53.673 | -39.818 | -76.099 | -5.531 | 27.408 |
| Income Before Tax Ratio
| -0.013 | 0.013 | 0.011 | 0.01 | 0.001 | 0.006 | -0.007 | -0.007 | -0.016 | -0.001 | 0.009 |
| Income Tax Expense
| 77 | 42.154 | 49.155 | 66.821 | 28.878 | 42.773 | -2.939 | -9.605 | -11.581 | 4.882 | 1.131 |
| Net Income
| -115 | 25 | 218.091 | 120.495 | -19.289 | 15.364 | -44.629 | -10.769 | -57.051 | -5.987 | 26.277 |
| Net Income Ratio
| -0.018 | 0.005 | 0.008 | 0.006 | -0.001 | 0.002 | -0.006 | -0.002 | -0.012 | -0.002 | 0.009 |
| EPS
| -1.29 | 0.29 | 2.59 | 1.52 | -0.26 | 0.2 | -0.81 | -0.21 | -1.09 | -0.11 | 0.5 |
| EPS Diluted
| -1.29 | 0.28 | 2.54 | 1.48 | -0.26 | 0.2 | -0.81 | -0.2 | -1.08 | -0.11 | 0.5 |
| EBITDA
| 823 | 665.976 | 560.711 | 375.08 | 242.268 | 174.328 | 101.545 | 122.221 | 103.684 | 129.49 | 159.384 |
| EBITDA Ratio
| 0.129 | 0.128 | 0.021 | 0.019 | 0.018 | 0.019 | 0.014 | 0.02 | 0.022 | 0.035 | 0.052 |