1. Norway Stocks

  2. •

    Technology

  3. •

    Information Technology Services
Crayon Group Holding ASA

Crayon Group Holding ASA

CRAYF
Crayon Group Holding ASAUS flagOther OTC
13.85
USD
-0.72
- -
1.24BMarket Cap
Crayon Group Holding ASA
CRAYF
(Other OTC)

Recent

price

13.85

P/E

ratio

- -

div

yld

- -

ROIC.AI

2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
FRC
57.8
70.82
88.97
114.65
132.19
120.06
180.59
247.09
43.48
58.69
71.76
78.27
79.21
Revenue per Share
0.5
-0.11
-1.08
-0.21
-0.81
0.2
-0.16
1.52
2.59
0.28
-1.29
2.88
2.9
Basic EPS, GAAP
3.1
3.11
0.26
2.66
2.77
1.52
2.53
11.87
0.31
1.49
15.85
14.5
14.67
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
1.14
2.09
1.69
-0.02
-0.55
0.04
-0.38
1.55
6.92
7.82
8.7
12.87
13.02
Book Value per Share
-12.73
-12.35
-14.33
-14.63
-8.3
-5.74
-5.68
1.04
-17.16
-14.73
-16.16
-11.03
-11.16
Tangible Book Value per Share
53
53
53
52
55
75
75
79
84
89
89
90
89
Basic Weighted Avg Shares
3,045
3,732
4,688
6,015
7,302
9,048
13,618
19,599
3,659
5,200
6,397
7,012
7,012
Sales/Revenue/Turnover
2.85
1.81
0.41
0.1
0.75
1.2
1
1.23
11.43
10.62
9
11.45
11.18
Operating Margin (%)
72
70
118
99
72
76
173
140
175
334
302
337
337
Depreciation Expense
26
-6
-57
-11
-45
15
-12
120
218
25
-115
258
257
Net Income, GAAP
4.13
- -
- -
- -
- -
79.54
301.16
34.51
15.99
64.62
- -
32.32
32.41
Effective Tax Rate (%)
0.86
-0.16
-1.22
-0.18
-0.61
0.17
-0.09
0.61
5.96
0.48
-1.8
3.68
3.67
Profit Margin (%)
34
38
-20
-773
-37
-4
-170
308
302
1,215
20
-161
-161
Working Capital
- -
650
650
- -
442
447
389
391
1,858
3,088
2,280
1,619
1,619
LT Debt
327
369
364
272
566
586
585
1,103
2,353
2,541
2,480
2,955
2,955
Total Equity
- -
- -
- -
- -
- -
2.12
-25.87
11.97
11.28
3.75
- -
11.12
10.84
Return on Invested Capital (%)
- -
- -
- -
- -
- -
6.35
-27.64
26.95
14.68
2.76
- -
13.49
13.47
Return on Capital (%)
- -
-7.05
-57.41
- -
- -
- -
- -
- -
61.85
3.92
-15.66
26.75
26.65
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Jun'24
Sep'24
Dec'24
ST Debt
453
657
343
LT Borrowings
1,190
2,333
1,185
LT Finance Leases
466
449
434
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
88
88
88
Market Capitalization
9,476
10,725
11,341

Working Capital

FRC

•

in mil. unless spec.
Jun'24
Sep'24
Dec'24
Total Current Assets
15,613
11,273
14,627
Cash, Cash Equivalents & STI
1,435
1,346
1,654
Accounts Receivable, Net
11,132
7,320
10,113
Inventories
- -
- -
- -
Total Current Liabilities
16,034
10,427
14,788
Payables & Accruals
- -
- -
- -
ST Debt
453
657
343
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
31.11%
45.29%
19.15%
Free Cash Flow
253.38%
334.13%
-8.07%
Net Income, GAAP
-120.46%
-395.35%
-324.35%
Sales/Revenue/Turnover
18.71%
7.47%
9.61%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
1,071
1,416
1,206
1,678
5,200
2023
1,416
1,715
1,460
1,805
6,397
2024
1,633
1,915
1,621
1,843
7,012

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
0.66
0.06
-0.8
- -
0.28
2023
-1.01
0.69
-0.09
-0.87
-1.29
2024
0.14
1.4
0.86
0.48
2.88

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2022
- -
- -
- -
- -
- -
2023
- -
- -
- -
- -
- -
2024
- -
- -
- -
- -
- -
Similar Companies
Malam-Team Holdings Ltd (MLTH.TA)
Fujitsu Limited (FJTSF)
Conduent Incorporated (CNDT)
Econocom Group SE (ECONB.BR)
Cancom SE (CCCMF)
CID HoldCo, Inc. (DAIC)
Business
Crayon Group Holding ASA operates as a global IT services and advisory company focused on software asset management, cloud optimization, and digital transformation solutions. Founded in 2002 and headquartered in Oslo, Norway, the company delivers its offerings through four main segments: Software & Cloud Direct, Software & Cloud Channel, Software & Cloud Economics, and Consulting; these encompass software procurement, IT cost management including license optimization and cloud cost control, cloud migration and managed services such as AWS managed services and cloud cybersecurity assessments, data and AI solutions like machine learning operations and language technologies, as well as infrastructure consulting and software asset lifecycle management. With over 4,000 employees, Crayon serves public and private sector clients including SMEs and large enterprises across 46 countries in the Nordics, Europe, Asia-Pacific, Middle East, Africa, and the United States. In a transformative development, SoftwareOne Holding AG completed its acquisition of Crayon Group Holding ASA on July 2, 2025, for approximately NOK 10.8 billion in a stock-and-cash deal, issuing 62.5 million new shares to Crayon shareholders and creating a combined entity with CHF 1.6 billion in revenue, operations in over 70 countries, and around 13,000 employees. This merger positions the enlarged group as one of Microsoft's largest partners globally, enhancing geographic reach, technical capabilities, and service offerings with expected annual cost synergies of CHF 80-100 million within 18 months. The transaction, initially announced on December 19, 2024, followed shareholder approvals and regulatory clearances earlier in 2025.