Smartoptics Group AS (SMOP.OL)
NOK 18.75
(1.35%)
NOK 18.75
(1.35%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 618.09 Million | 57.36 Million | 393.94 Million | 327.37 Million | 230.06 Million | - |
| Cost of Revenue | 475.14 Million | 32.01 Million | 225.88 Million | 202.86 Million | 129.18 Million | - |
| Gross Profit | 142.95 Million | 25.35 Million | 168.05 Million | 124.51 Million | 100.87 Million | - |
| Operating Expenses | 20.29 Million | 16.05 Million | 128.4 Million | 109.53 Million | 93.68 Million | 40.76 Thousand |
| Selling, General and Administrative Expenses | 1.21 Million | 1.05 Million | 4.46 Million | 26.84 Million | - | - |
| Research and Development Expenses | 409 Thousand | 352 Thousand | 3.49 Million | 2.86 Million | - | - |
| Other Expenses | 18.67 Million | 14.64 Million | 123.93 Million | 109.53 Million | 93.68 Million | 40.76 Thousand |
| Cost and Expenses | 49.53 Million | 48.06 Million | 354.28 Million | 312.4 Million | 222.87 Million | 40.76 Thousand |
| Operating Income | 8.94 Million | 9.3 Million | 39.65 Million | 14.97 Million | 7.19 Million | -40.76 Thousand |
| Interest Expense | 241 Thousand | 229 Thousand | 1.06 Million | 1.44 Million | 1.99 Million | - |
| Income Tax Expense | 22.39 Million | 2.06 Million | 6.56 Million | 151.01 Thousand | 2.08 Million | 1.52 Million |
| Earnings before Tax | 97.42 Million | 8.85 Million | 37.1 Million | 13.56 Million | 5.61 Million | 920.93 Thousand |
| Net Income | 75.9 Million | 6.78 Million | 30.54 Million | 13.41 Million | 3.52 Million | -600.36 Thousand |
| Earnings Per Share Basic | 0.82 | 0.68 | 0.33 | 0.15 | 0.04 | -0.01 |
| Earnings Per Share Diluted | 0.81 | 0.68 | 0.32 | 0.15 | 0.04 | -0.01 |
| Weighted Average Shares Outstanding | 96.28 Million | 96.28 Million | 93.74 Million | 90.18 Million | 96.28 Million | 96.28 Million |
| Weighted Average Shares Outstanding (Diluted) | 97.08 Million | 96.32 Million | 95.82 Million | 90.18 Million | 96.28 Million | 96.28 Million |
| Gross Margin | 0.23 | 0.44 | 0.43 | 0.38 | 0.44 | - |
| EBIT Margin | 0.02 | 0.19 | 0.13 | 0.06 | 0.05 | - |
| Profit Margin | 0.12 | 0.12 | 0.08 | 0.04 | 0.02 | - |
| EBITDA | 11.69 Million | 99.02 Million | 49.09 Million | 21.7 Million | 12.17 Million | -47.03 Thousand |
| Earnings Before Tax Margin | 0.01 | 0.16 | 0.10 | 0.05 | 0.03 | - |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 12.96 Million | 12.99 Million | 12.64 Million | 13.8 Million | 618.09 Million | 13.6 Million |
| Cost of Revenue | 6.83 Million | 6.84 Million | 6.5 Million | 6.85 Million | 475.14 Million | 6.8 Million |
| Gross Profit | 6.13 Million | 6.14 Million | 6.14 Million | 6.95 Million | 142.95 Million | 6.79 Million |
| Operating Expenses | 5.63 Million | 5.68 Million | 5.64 Million | 5.12 Million | 48.43 Million | 4.58 Million |
| Selling, General and Administrative Expenses | - | 11.42 Million | 10.75 Million | 11.58 Million | - | 9.57 Million |
| Research and Development Expenses | - | 849.79 Thousand | 852.22 Thousand | 704.3 Thousand | - | - |
| Other Expenses | 5.63 Million | 5.68 Million | 10.52 Thousand | 303.39 Thousand | 317.1 Thousand | -10.48 Thousand |
| Cost and Expenses | 12.47 Million | 12.52 Million | 12.14 Million | 11.98 Million | 523.57 Million | 11.39 Million |
| Operating Income | 498 Thousand | 466 Thousand | 504 Thousand | 1.82 Million | 94.52 Million | 2.21 Million |
| Interest Expense | 72 Thousand | 69 Thousand | 101 Thousand | 79 Thousand | 241 Thousand | 66 Thousand |
| Income Tax Expense | 201 Thousand | 89 Thousand | 345 Thousand | 421 Thousand | 22.39 Million | 329 Thousand |
| Earnings before Tax | 738 Thousand | 210 Thousand | 1.46 Million | 1.87 Million | 101.37 Million | 1.49 Million |
| Net Income | 537 Thousand | 121 Thousand | 1.12 Million | 1.45 Million | 78.97 Million | 1.16 Million |
| Earnings Per Share Basic | 0.06 | 0.01 | 0.01 | 0.14 | - | 0.01 |
| Earnings Per Share Diluted | 0.06 | 0.01 | 0.01 | 0.14 | - | 0.01 |
| Weighted Average Shares Outstanding | 98.04 Million | 97.79 Million | 97.45 Million | 96.28 Million | 96.28 Million | 96.28 Million |
| Weighted Average Shares Outstanding (Diluted) | 98.04 Million | 97.79 Million | 97.61 Million | 96.75 Million | 97.08 Million | 97.29 Million |
| Gross Margin | 0.47 | 0.47 | 0.49 | 0.50 | 0.23 | 0.50 |
| EBIT Margin | 0.11 | 0.06 | 0.17 | 0.18 | - | 0.15 |
| Profit Margin | 0.04 | 0.01 | 0.09 | 0.11 | 0.13 | 0.09 |
| EBITDA | 1.38 Million | 823 Thousand | 2.12 Million | 2.45 Million | - | 2.04 Million |
| Earnings Before Tax Margin | 0.04 | 0.04 | 0.04 | 0.13 | 0.15 | 0.16 |
FICO
002630
3380
CYBERMEDIA
BTGOF
EQNR