Smartoptics Group AS
SMOP.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | NOK 5 | NOK 10 | NOK 9 | NOK 37 |
| Dep. & Amort. | NOK 2 | NOK 2 | NOK 2 | NOK 14 |
| Deferred Tax | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Stock-Based Comp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Change in WC | -NOK 0 | NOK 0 | -NOK 10 | -NOK 41 |
| Other Non-Cash | -NOK 1 | NOK 0 | NOK 0 | NOK 1 |
| Operating Cash Flow | NOK 7 | NOK 12 | NOK 0 | NOK 12 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -NOK 2 | -NOK 2 | -NOK 1 | -NOK 13 |
| Net Acquisitions | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Inv. Purchases | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Inv. Sales/Matur. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Inv. Act. | -NOK 2 | -NOK 1 | -NOK 0 | NOK 0 |
| Investing Cash Flow | -NOK 3 | -NOK 2 | -NOK 2 | -NOK 13 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -NOK 1 | -NOK 0 | -NOK 2 | -NOK 2 |
| Stock Issued | NOK 2 | -NOK 0 | NOK 0 | NOK 10 |
| Stock Repurch. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Dividends Paid | -NOK 4 | -NOK 4 | NOK 0 | -NOK 19 |
| Other Fin. Act. | -NOK 1 | -NOK 1 | NOK 1 | -NOK 1 |
| Financing Cash Flow | -NOK 4 | -NOK 6 | -NOK 1 | NOK 44 |
| Forex Effect | -NOK 1 | -NOK 2 | -NOK 1 | NOK 0 |
| Net Chg. in Cash | -NOK 1 | NOK 4 | -NOK 4 | NOK 43 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | NOK 9 | NOK 6 | NOK 9 | NOK 40 |
| End Cash | NOK 8 | NOK 9 | NOK 6 | NOK 83 |
| Free Cash Flow | NOK 4 | NOK 9 | -NOK 1 | -NOK 1 |