Crayon Group Holding ASA
CRAYF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $7,012 | $6,397 | $5,200 | $26,438 |
| % Growth | 9.6% | 23% | -80.3% | – |
| Cost of Goods Sold | $729 | $735 | $3,382 | $25,158 |
| Gross Profit | $6,283 | $5,662 | $1,818 | $1,280 |
| % Margin | 89.6% | 88.5% | 35% | 4.8% |
| R&D Expenses | $0 | $0 | $5 | $60 |
| G&A Expenses | $0 | $15 | $160 | $9 |
| SG&A Expenses | $0 | $117 | $232 | $42 |
| Sales & Mktg Exp. | $0 | $102 | $72 | $33 |
| Other Operating Expenses | $5,530 | $5,103 | -$58 | $1 |
| Operating Expenses | $5,530 | $5,220 | $1,284 | $864 |
| Operating Income | $753 | $442 | $417 | $416 |
| % Margin | 10.7% | 6.9% | 8% | 1.6% |
| Other Income/Exp. Net | -$358 | -$524 | -$352 | -$122 |
| Pre-Tax Income | $395 | -$82 | $65 | $294 |
| Tax Expense | $128 | $77 | $42 | $49 |
| Net Income | $258 | -$115 | $25 | $218 |
| % Margin | 3.7% | -1.8% | 0.5% | 0.8% |
| EPS | 2.88 | -1.29 | 0.29 | 2.59 |
| % Growth | 323.3% | -544.8% | -88.8% | – |
| EPS Diluted | 2.84 | -1.29 | 0.28 | 2.54 |
| Weighted Avg Shares Out | 90 | 89 | 89 | 84 |
| Weighted Avg Shares Out Dil | 91 | 89 | 90 | 86 |
| Supplemental Information | – | – | – | – |
| Interest Income | $32 | $27 | $29 | $14 |
| Interest Expense | $279 | $314 | $194 | $83 |
| Depreciation & Amortization | $337 | $302 | $263 | $115 |
| EBITDA | $1,012 | $497 | $522 | $549 |
| % Margin | 14.4% | 7.8% | 10% | 2.1% |