OTCM
SMOPF
Market cap178mUSD
Jun 24, Last price
1.85USD
Name
Smartoptics Group AS
Chart & Performance
P/E
44.07
P/S
3.22
EPS
0.04
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
55m
-8.71%
Net income
4m
-47.87%
CFO
7m
-43.08%
Dividend
May 10, 20240.046085 USD/sh
Profile
Smartoptics Group AS provides optical networking solutions and devices in Norway. Its products include open line systems comprising flexible open line systems, and passive optical networking multiplexers and OADM; layer 1 transport, such as transponders; optical transceivers; and certified FC transceivers. The company also provides technical support, extended warranty, advance product replacement, care, network design, and staging and installation support services. Its solutions are used in metro and regional network applications. The company serves enterprises, governments, cloud providers, Internet exchanges, and cable and telecom operators. It operates through its sales force; and business partners, including distributors, OEMs, and VARs. The company was founded in 1990 and is headquartered in Oslo, Norway. Smartoptics Group AS operates as a subsidiary of Smarter Holding AS.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY |
|---|---|---|
| 2024‑12 | 2023‑12 | |
| Income | ||
Revenues | 55,394 -8.71% | 60,682 |
Cost of revenue | 28,784 | 51,423 |
Unusual Expense (Income) | ||
NOPBT | 26,610 | 9,259 |
NOPBT Margin | 48.04% | 15.26% |
Operating Taxes | 1,337 | 2,199 |
Tax Rate | 5.02% | 23.75% |
NOPAT | 25,273 | 7,060 |
Net income | 4,042 -47.87% | 7,753 |
Dividends | (4,449) | (4,557) |
Dividend yield | ||
Proceeds from repurchase of equity | 2,107 | (132) |
BB yield | ||
| Debt | ||
Debt current | 730 | 1,274 |
Long-term debt | 1,284 | 3,415 |
Deferred revenue | 4,939 | |
Other long-term liabilities | 540 | 3,420 |
Net debt | (5,958) | (4,605) |
| Cash flow | ||
Cash from operating activities | 6,747 | 11,853 |
CAPEX | (1,604) | (1,760) |
Cash from investing activities | (3,242) | (2,578) |
Cash from financing activities | (3,915) | (5,576) |
FCF | 27,525 | |
| Balance | ||
Cash | 7,972 | 9,293 |
Long term investments | ||
Excess cash | 5,202 | 6,259 |
Stockholders' equity | 15,039 | 17,571 |
Invested Capital | 29,738 | 30,540 |
ROIC | 83.86% | 23.12% |
ROCE | 76.16% | 25.16% |
| EV | ||
Common stock shares outstanding | 98,046 | 97,087 |
Price | ||
Market cap | ||
EV | ||
EBITDA | 28,903 | 10,895 |
EV/EBITDA | ||
Interest | 310 | 250 |
Interest/NOPBT | 1.16% | 2.70% |