(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 | -56.80%-691.31M | -40.70%-187.33M | -207.46%-199.4M | -21.43%-149.88M | -29.50%-154.7M | -23.96%-440.9M | -127.89%-133.15M | 40.97%-64.85M | -47.69%-123.44M | -15.08%-119.46M |
Other non cash items | ---- | ---- | 998.68%4.16M | 1,163.03%3.8M | 974.95%5.58M | ---- | ---- | -85.47%379K | -118.56%-357K | -82.33%519K |
Change In working capital | -484.22%-219.76M | -83.17%21.69M | -161.71%-152.42M | 1.45%-70.87M | -131.08%-18.16M | 133.33%57.2M | 418.98%128.92M | 37.23%-58.24M | -49.59%-71.92M | 205.13%58.42M |
-Change in receivables | -241.70%-47.73M | ---- | ---- | ---- | ---- | 90.52%-13.97M | ---- | ---- | ---- | ---- |
-Change in inventory | -110.58%-149.48M | ---- | ---- | ---- | ---- | -144.02%-70.98M | ---- | ---- | ---- | ---- |
-Change in other current assets | 322.25%29.17M | ---- | ---- | ---- | ---- | 54.47%-13.12M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -119.15%-712.92M | -961.14%-138.23M | -113.54%-283.77M | -26.35%-171.64M | -64.21%-119.27M | 28.86%-325.31M | 136.79%16.05M | -6.50%-132.89M | 2.47%-135.84M | 51.45%-72.64M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -84.41%-442.64M | -14.47%-104.92M | -99.77%-102.09M | -194.06%-140.54M | -92.18%-95.11M | -122.85%-240.03M | -199.00%-91.65M | -24.59%-51.1M | -90.61%-47.79M | -351.16%-49.49M |
Net intangibles purchase and sale | 24.70%-39.63M | 51.21%-9.25M | -54.80%-11.65M | 34.20%-8.62M | 22.51%-10.11M | -39.46%-52.63M | 18.23%-18.95M | -1,671.19%-7.53M | 2.22%-13.1M | -693.80%-13.05M |
Net business purchase and sale | -177.23%-115M | --0 | --0 | -2,835.12%-115M | --0 | 73.08%-41.48M | 95.44%-7.03M | ---34.46M | ---3.92M | --0 |
Net other investing changes | ---- | ---- | 0.00%1K | ---- | ---- | ---- | ---- | --1K | --1K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -76.64%-597.08M | 6.14%-110.51M | -24.03%-116.62M | -314.75%-264.27M | -68.98%-105.68M | -13.46%-338.01M | 42.93%-117.73M | -131.96%-94.03M | -65.64%-63.72M | -395.82%-62.54M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 6,552.21%756.91M | --0 | -124.60%-911K | -534.47%-17.8M | 5,787.59%775.62M | -5.70%-11.73M | 42.18%-5.9M | 474.90%3.7M | 125.37%4.1M | -184.03%-13.64M |
Net common stock issuance | -16.70%499.83M | 321.36%25.85M | --0 | ---172K | -20.16%474.15M | --600M | --6.13M | --0 | --0 | --593.87M |
Net other financing activities | 192.54%102.2M | --0 | ---- | 9,183,500.00%91.83M | --10.37M | --34.94M | --31.23M | 185,300.00%3.71M | ---1K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 117.07%1.26B | -268.80%-17.67M | -843.62%-21.29M | 5,303.81%56.05M | 116.79%1.24B | 1,620.03%580.8M | 174.98%10.47M | 78.52%-2.26M | 95.05%-1.08M | 7,074.44%573.67M |
Net cash flow | ||||||||||
Beginning cash position | -15.81%381.71M | 17.76%566.46M | 38.66%973.41M | 53.55%1.37B | -15.81%381.71M | -63.62%453.4M | -32.95%481.03M | -21.31%702.02M | -18.45%889.86M | -63.62%453.4M |
Current changes in cash | 40.33%-49.24M | -192.07%-266.4M | -84.00%-421.68M | -89.33%-379.87M | 132.32%1.02B | 89.60%-82.53M | 65.44%-91.21M | -30.35%-229.18M | -0.58%-200.64M | 384.29%438.5M |
Effect of exchange rate changes | -330.58%-24.98M | 191.57%7.43M | 80.16%14.73M | -202.35%-13.1M | -1,573.30%-34.04M | 2,142.65%10.83M | -5,778.26%-8.11M | 671.42%8.18M | 2,439.68%12.8M | -115.69%-2.03M |
End cash Position | -19.44%307.49M | -19.44%307.49M | 17.76%566.46M | 38.66%973.41M | 53.55%1.37B | -15.81%381.71M | -15.81%381.71M | -32.95%481.03M | -21.31%702.02M | -18.45%889.86M |
Free cash flow | -93.41%-1.2B | -166.94%-252.39M | -107.56%-397.51M | -63.06%-320.79M | -66.08%-224.49M | -2.52%-617.97M | 2.98%-94.55M | -15.85%-191.52M | -10.68%-196.73M | 16.68%-135.17M |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data
No Data