(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 129.13%50.97M | 112.05%42.3M | -51.52%50.05M | -145.21%-28.9M | -238.03%-12.48M | -267.09%-174.99M | -398.95%-351.2M | 323.98%103.24M | 220.71%63.92M | 113.68%9.04M |
Other non cash items | 145.31%89.35M | -114.47%-24.18M | 100.36%255K | 5.33%38.5M | 1,091.34%70.74M | 151.47%36.42M | 273.85%167.04M | -294.80%-71.32M | 72.75%36.55M | -88.51%5.94M |
Change In working capital | 184.16%17.76M | -45.57%49.54M | 19.76%-82.78M | -12.37%77.89M | 72.52%-26.89M | 18.10%-21.1M | -29.25%91.01M | -35.32%-103.17M | 288.38%88.88M | 5.90%-97.83M |
-Change in receivables | 1.75%-201.03M | -121.14%-121.28M | 7.83%-135.71M | 146.36%9.67M | 152.41%46.3M | -76.43%-204.6M | 56.06%-54.84M | -1,085.15%-147.24M | 62.45%-20.86M | -62.90%18.34M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 73.99%529.79M | 3.26%56.01M | 122.47%84.44M | 25.09%242.4M | 693.64%146.93M | -14.46%304.49M | -77.38%54.24M | -19.20%37.96M | 122.79%193.78M | 203.79%18.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 12.49%-5.86M | -596.25%-2.12M | -171.88%-2.59M | 87.09%-346K | 77.02%-801K | -167.08%-6.69M | 115.99%427K | 23.45%-953K | -198.39%-2.68M | -165.30%-3.49M |
Net intangibles purchase and sale | 12.24%-110.27M | 2,803.94%11.79M | -6.54%-39.57M | -13.80%-48.22M | 26.36%-34.28M | 8.59%-125.65M | 100.73%406K | -30.56%-37.14M | -34.93%-42.37M | -111.17%-46.54M |
Net business purchase and sale | --0 | 374.84%7.23M | --0 | ---7.23M | --0 | 100.08%1.52M | 104.94%1.52M | --0 | --0 | --0 |
Net other investing changes | 41.53%-63.99M | ---63.99M | ---- | ---1K | ---1K | ---109.44M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 25.03%-180.11M | 56.03%-47.09M | -10.67%-42.16M | -23.84%-55.79M | 29.89%-35.08M | 88.04%-240.26M | -20.22%-107.08M | 39.63%-38.09M | 97.45%-45.05M | 42.56%-50.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -48.29%-117.04M | -72.11%-117.04M | --0 | --0 | --0 | -104.84%-78.93M | -13,949.59%-68M | --0 | -100.66%-10.93M | --0 |
Net common stock issuance | -56.13%2.76M | 21.30%1.08M | --0 | -69.17%1.68M | --0 | -89.66%6.29M | 4,855.56%892K | 102.34%25K | -91.21%5.44M | ---67K |
Net other financing activities | 67.82%190.9M | ---- | ---- | ---- | ---- | 11,375,000.00%113.75M | ---- | ---- | --1K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 22.74%-90.22M | 86.31%-3.66M | 1.97%-5.67M | 1.42%-76.48M | 33.65%-4.4M | -107.45%-116.79M | 64.48%-26.77M | 76.74%-5.79M | -104.64%-77.59M | -52.04%-6.64M |
Net cash flow | ||||||||||
Beginning cash position | -1.82%826.85M | 20.55%1.1B | 20.75%1.09B | 20.22%963.67M | -1.99%826.85M | -11.55%842.2M | 19.58%916.21M | 11.61%901.76M | -0.70%801.6M | -11.40%843.62M |
Current changes in cash | 593.74%259.45M | 106.61%5.26M | 718.25%36.61M | 54.81%110.13M | 381.65%107.45M | 37.95%-52.55M | -205.61%-79.61M | 85.56%-5.92M | 828.65%71.14M | 65.09%-38.15M |
Effect of exchange rate changes | -41.06%21.93M | 81.90%-1.51M | -203.22%-21.03M | -47.97%15.1M | 859.40%29.37M | 256.06%37.2M | -501.83%-8.33M | 2,784.32%20.37M | 176.99%29.02M | 89.15%-3.87M |
End cash Position | 32.62%1.1B | 32.62%1.1B | 20.55%1.1B | 20.75%1.09B | 20.22%963.67M | -1.99%826.85M | -1.99%826.85M | 19.58%916.21M | 11.61%901.76M | -0.70%801.6M |
Free cash flow | 140.29%413.66M | 19.26%65.68M | 31,657.46%42.29M | 30.33%193.84M | 454.92%111.86M | -20.29%172.15M | -69.70%55.08M | -100.78%-134K | 167.61%148.73M | 23.49%-31.52M |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data