Smartoptics Group AS
OSE:SMOP.OL
16.9 (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 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 618.097 | 57.367 | 393.94 | 327.375 | 230.065 | 0 | 268.443 | 176.717 | 72.105 | 396.789 |
| Cost of Revenue
| 475.142 | 32.014 | 225.883 | 202.862 | 129.188 | 0 | 259.042 | 190.6 | 91.695 | 391.64 |
| Gross Profit
| 142.955 | 25.353 | 168.057 | 124.513 | 100.877 | 0 | 9.401 | -13.883 | -19.59 | 5.149 |
| Gross Profit Ratio
| 0.231 | 0.442 | 0.427 | 0.38 | 0.438 | 0 | 0.035 | -0.079 | -0.272 | 0.013 |
| Reseach & Development Expenses
| 2.991 | 0.352 | 3.497 | 2.861 | 0 | 0 | 15.8 | 0 | 0 | 0 |
| General & Administrative Expenses
| 44.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 1.211 | 1.057 | 4.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 45.76 | 1.057 | 4.463 | 26.846 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0.317 | 14.645 | 123.937 | 109.54 | 93.684 | 0.041 | -17.989 | -27.982 | -30.804 | -66.938 |
| Operating Expenses
| 48.434 | 16.054 | 128.4 | 109.54 | 93.684 | 0.041 | 33.789 | 27.982 | -30.804 | -66.938 |
| Operating Income
| 94.521 | 9.3 | 39.657 | 14.973 | 7.193 | -0.041 | -24.388 | -41.865 | -50.394 | -61.789 |
| Operating Income Ratio
| 0.153 | 0.162 | 0.101 | 0.046 | 0.031 | 0 | -0.091 | -0.237 | -0.699 | -0.156 |
| Total Other Income Expenses Net
| 6.85 | -0.442 | -2.55 | -1.41 | -1.578 | 0.962 | 7.061 | -2.309 | -13.549 | -24.731 |
| Income Before Tax
| 101.371 | 8.858 | 37.107 | 13.563 | 5.614 | 0.921 | -17.327 | -44.174 | -63.943 | -86.52 |
| Income Before Tax Ratio
| 0.164 | 0.154 | 0.094 | 0.041 | 0.024 | 0 | -0.065 | -0.25 | -0.887 | -0.218 |
| Income Tax Expense
| 22.399 | 2.069 | 6.565 | 0.151 | 2.089 | 1.521 | -16.935 | 5.553 | 9.36 | 2.39 |
| Net Income
| 78.972 | 6.789 | 30.542 | 13.412 | 3.525 | -0.6 | -7.28 | -49.727 | -62.471 | -90.5 |
| Net Income Ratio
| 0.128 | 0.118 | 0.078 | 0.041 | 0.015 | 0 | -0.027 | -0.281 | -0.866 | -0.228 |
| EPS
| 0.82 | 0.68 | 0.33 | 0.15 | 0.037 | -0.006 | -0.13 | -1.35 | -2.05 | -3.25 |
| EPS Diluted
| 0.81 | 0.68 | 0.32 | 0.15 | 0.037 | -0.006 | -0.13 | -1.35 | -2.05 | -3.25 |
| EBITDA
| 111.18 | 10.629 | 52.223 | 20.74 | 12.593 | -0.047 | -0.743 | -27.925 | -38.302 | -42.738 |
| EBITDA Ratio
| 0.18 | 0.185 | 0.133 | 0.063 | 0.055 | 0 | -0.003 | -0.158 | -0.531 | -0.108 |