Crayon Group Holding ASA (CRAYN.OL)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap10.62B
EV10.62B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
363.3
456.3
585.5
710.8
880.7
1,325.6
1,907.9
2,573.6
506.1
542.7
Revenue % Chg.
22.5%
25.6%
28.3%
21.4%
23.9%
50.5%
43.9%
34.9%
-80.3%
-74.6%
Cost of Revenue
330.6
421.8
548.3
684.0
843.7
1,275.4
1,819.6
2,448.9
329.2
358.2
Gross Profit
32.7
34.6
37.2
26.8
37.0
50.2
88.2
124.6
177.0
184.5
Gross Profit Margin
9.0%
7.6%
6.4%
3.8%
4.2%
3.8%
4.6%
4.8%
35.0%
34.0%
R&D Expenses
—
—
—
—
—
—
—
—
0.5
—
Selling, General, & Admin Expenses
4.6
8.1
8.3
—
—
—
—
—
22.6
—
Other Expenses
21.5
24.6
28.7
21.4
26.5
34.7
64.8
84.1
102.0
129.5
Operating Income
6.6
-2.0
-0.7
3.1
9.8
7.5
23.5
40.5
32.3
6.6
Operating Income Margin
1.8%
-0.4%
-0.1%
0.4%
1.1%
0.6%
1.2%
1.6%
6.4%
1.2%
Total Other Income/Expenses Net
-7.1
-5.4
-3.2
-8.4
-4.6
-6.6
-4.6
-11.0
-25.9
-20.8
Income Before Tax
-0.5
-7.4
-3.9
-5.2
5.2
0.9
18.9
29.5
6.4
-14.3
Income Before Tax Margin
-0.1%
-1.6%
-0.7%
-0.7%
0.6%
0.1%
1.0%
1.1%
1.3%
-2.6%
Income Tax Expense
0.5
-1.1
-0.9
-0.3
4.2
2.8
6.5
4.8
4.1
-0.4
Net Income
-0.6
-5.6
-1.0
-4.3
1.5
-1.9
11.7
22.1
2.5
-13.8
Net Income Margin
-0.2%
-1.2%
-0.2%
-0.6%
0.2%
-0.1%
0.6%
0.9%
0.5%
-2.5%
Weighted Avg. Shares Out
52.7
52.7
52.7
55.2
75.4
75.4
79.3
84.2
88.6
89.1
EPS
-0.0
-0.1
-0.0
-0.1
0.0
-0.0
0.1
0.3
0.0
-0.2
EPS % Chg.
—
852.9%
81.1%
296.3%
—
—
—
70.4%
-88.8%
—
Weighted Avg. Shares Out Dil
52.7
52.7
52.7
55.3
75.4
76.4
81.3
86.0
89.8
89.4
EPS Diluted
-0.0
-0.1
-0.0
-0.1
0.0
-0.0
0.1
0.2
0.0
-0.2
Interest Income
2.2
1.8
1.3
0.8
0.9
1.1
0.8
1.4
2.9
2.7
Interest Expense
6.3
6.1
6.1
5.9
4.3
5.8
4.0
8.1
18.9
20.8
EBIT
-4.7
-11.7
-8.7
-10.4
1.8
-3.8
15.7
22.8
-9.6
-32.4
EBIT Margin
-1.3%
-2.6%
-1.5%
-1.5%
0.2%
-0.3%
0.8%
0.9%
-1.9%
-6.0%
Depreciation & Amortization
6.9
11.5
9.6
7.0
7.4
16.1
13.0
14.0
32.5
33.7
EBITDA
2.2
-0.2
1.0
-3.4
9.3
12.3
28.7
36.8
22.9
1.4
EBITDA Margin
0.6%
-0.0%
0.2%
-0.5%
1.1%
0.9%
1.5%
1.4%
4.5%
0.3%