(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 20.94%10.43B | 28.23%8.47B | 28.23%8.47B | 14.67%9.39B | 23.95%9.35B | 14.51%8.63B | -2.78%6.61B | -2.78%6.61B | 7.26%8.19B | 0.90%7.54B |
-Cash and cash equivalents | 20.94%10.43B | 28.23%8.47B | 28.23%8.47B | 14.67%9.39B | 23.95%9.35B | 14.51%8.63B | -2.78%6.61B | -2.78%6.61B | 7.26%8.19B | 0.90%7.54B |
-Accounts receivable | 30.30%5B | 5.87%2.31B | 5.87%2.31B | 57.97%4.31B | -0.21%4.32B | 12.20%3.84B | 1.48%2.18B | 1.48%2.18B | -6.81%2.73B | 71.28%4.33B |
Inventory | 364.52%504M | 219.31%259.6M | 219.31%259.6M | 19.04%227.6M | 168.06%198.9M | 91.70%108.5M | 398.77%81.3M | 398.77%81.3M | 116.53%191.2M | 18.15%74.2M |
Restricted cash | ---- | -12.64%1.01B | -12.64%1.01B | ---- | ---- | ---- | 28.16%1.15B | 28.16%1.15B | ---- | ---- |
Other current assets | ---- | 956,400.00%956.3M | 956,400.00%956.3M | ---- | ---100K | ---- | -200.00%-100K | -200.00%-100K | ---- | ---- |
Total current assets | 26.76%15.94B | 29.85%13.04B | 29.85%13.04B | 25.37%13.92B | 16.09%13.87B | 14.19%12.57B | 1.83%10.04B | 1.83%10.04B | 4.30%11.11B | 18.68%11.95B |
Non current assets | ||||||||||
Net PPE | 44.59%19.1B | 49.00%15.02B | 49.00%15.02B | 31.15%14.77B | 38.99%13.67B | 94.35%13.21B | 48.91%10.08B | 48.91%10.08B | 93.20%11.26B | 82.32%9.83B |
-Gross PPE | 44.59%19.1B | 53.90%24.18B | 53.90%24.18B | 31.15%14.77B | 38.99%13.67B | 94.35%13.21B | 60.95%15.71B | 60.95%15.71B | 93.20%11.26B | 82.32%9.83B |
-Accumulated depreciation | ---- | -62.66%-9.16B | -62.66%-9.16B | ---- | ---- | ---- | -88.17%-5.63B | -88.17%-5.63B | ---- | ---- |
Goodwill and other intangible assets | 23.56%2.59B | 38.08%261.1M | 38.08%261.1M | 1.60%2.13B | 1.49%2.11B | 1.38%2.1B | 4.94%189.1M | 4.94%189.1M | 1.86%2.09B | -0.13%2.08B |
-Goodwill | ---- | 0.00%94M | 0.00%94M | ---- | ---- | ---- | 0.00%94M | 0.00%94M | ---- | ---- |
-Other intangible assets | ---- | 75.71%167.1M | 75.71%167.1M | ---- | ---- | ---- | 10.32%95.1M | 10.32%95.1M | ---- | ---- |
Other non current assets | -14.15%440.5M | -50.00%-300K | -50.00%-300K | 83.28%704.9M | --668.4M | 256,650.00%513.1M | 0.00%-200K | 0.00%-200K | 384,500.00%384.6M | ---- |
Total non current assets | 39.90%22.13B | 38.67%17.51B | 38.67%17.51B | 28.11%17.6B | 34.80%16.45B | 74.30%15.82B | 40.88%12.62B | 40.88%12.62B | 72.27%13.73B | 61.30%12.2B |
Total assets | 34.08%38.06B | 34.76%30.55B | 34.76%30.55B | 26.88%31.52B | 25.55%30.32B | 41.35%28.39B | 20.42%22.67B | 20.42%22.67B | 33.40%24.84B | 36.97%24.15B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | 19.95%3.05B | 19.95%3.05B | ---- | ---- | ---- | -10.38%2.54B | -10.38%2.54B | ---- | ---- |
-accounts payable | ---- | 71.03%906.1M | 71.03%906.1M | ---- | ---- | ---- | 65.05%529.8M | 65.05%529.8M | ---- | ---- |
-Total tax payable | ---- | 32.62%399.2M | 32.62%399.2M | ---- | ---- | ---- | 46.47%301M | 46.47%301M | ---- | ---- |
-Other payable | ---- | 1.88%1.74B | 1.88%1.74B | ---- | ---- | ---- | -25.95%1.71B | -25.95%1.71B | ---- | ---- |
Current provisions | ---- | -59.99%160.1M | -59.99%160.1M | ---- | ---- | ---- | 11.98%400.1M | 11.98%400.1M | ---- | ---- |
Current debt and capital lease obligation | 17.20%2.03B | 23.35%1.71B | 23.35%1.71B | 18.70%1.73B | 40.84%1.83B | 45.39%1.73B | 44.54%1.39B | 44.54%1.39B | 148.67%1.45B | 261.56%1.3B |
-Current debt | -16.47%206.4M | -38.56%121.9M | -38.56%121.9M | -39.45%124.3M | 25.56%248.1M | 16.56%247.1M | 8.36%198.4M | 8.36%198.4M | 53.32%205.3M | 51.42%197.6M |
-Current capital lease obligation | 22.80%1.83B | 33.66%1.59B | 33.66%1.59B | 28.26%1.6B | 43.58%1.58B | 51.63%1.49B | 53.05%1.19B | 53.05%1.19B | 176.99%1.25B | 381.16%1.1B |
Other current liabilities | 20.56%12.18B | 25.66%3.2B | 25.66%3.2B | 20.37%8.42B | 25.39%10.73B | 46.74%10.1B | 92.46%2.55B | 92.46%2.55B | 8.36%6.99B | 57.88%8.56B |
Current liabilities | 20.06%14.21B | 17.53%8.96B | 17.53%8.96B | 20.08%10.14B | 27.43%12.57B | 46.54%11.84B | 25.64%7.62B | 25.64%7.62B | 20.01%8.45B | 70.55%9.86B |
Non current liabilities | ||||||||||
Long term provisions | ---- | 67.88%3.16B | 67.88%3.16B | ---- | ---- | ---- | 133.94%1.88B | 133.94%1.88B | ---- | ---- |
Long term debt and capital lease obligation | 29.51%14.21B | 41.58%12.31B | 41.58%12.31B | 27.37%11.98B | 24.64%11.18B | 28.90%10.97B | 3.32%8.7B | 3.32%8.7B | 22.31%9.41B | 1.47%8.97B |
-Long term debt | 17.29%4.56B | -10.53%3.62B | -10.53%3.62B | -14.26%3.5B | -4.40%3.81B | -2.89%3.88B | 1.72%4.05B | 1.72%4.05B | 2.91%4.08B | -21.80%3.98B |
-Long term capital lease obligation | 36.20%9.66B | 87.01%8.69B | 87.01%8.69B | 59.27%8.48B | 47.82%7.38B | 57.09%7.09B | 4.77%4.65B | 4.77%4.65B | 42.97%5.33B | 33.09%4.99B |
Derivative product liabilities | ---- | --67.4M | --67.4M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non current liabilities | 74.09%4.2B | ---- | ---- | 51.13%3.22B | 72.18%2.86B | 96.05%2.41B | --100K | --100K | 55.81%2.13B | 12.80%1.66B |
Total non current liabilities | 37.54%18.41B | 45.88%15.82B | 45.88%15.82B | 31.75%15.2B | 32.07%14.05B | 37.38%13.38B | 14.28%10.84B | 14.28%10.84B | 27.36%11.54B | 3.09%10.64B |
Total liabilities | 29.34%32.62B | 34.18%24.78B | 34.18%24.78B | 26.82%25.34B | 29.84%26.61B | 41.53%25.22B | 18.71%18.47B | 18.71%18.47B | 24.15%19.98B | 27.32%20.5B |
Shareholders'equity | ||||||||||
Share capital | ---- | 3.44%96.2M | 3.44%96.2M | ---- | ---- | ---- | 0.11%93M | 0.11%93M | ---- | ---- |
-common stock | ---- | 3.44%96.2M | 3.44%96.2M | ---- | ---- | ---- | 0.11%93M | 0.11%93M | ---- | ---- |
Retained earnings | ---- | 6.59%-22.53B | 6.59%-22.53B | ---- | ---- | ---- | 3.65%-24.12B | 3.65%-24.12B | ---- | ---- |
Paid-in capital | ---- | 1.14%25.73B | 1.14%25.73B | ---- | ---- | ---- | 0.05%25.44B | 0.05%25.44B | ---- | ---- |
Other equity interest | ---- | -11.47%2.23B | -11.47%2.23B | ---- | ---- | ---- | -0.17%2.52B | -0.17%2.52B | ---- | ---- |
Total stockholders'equity | 71.85%5.44B | 37.33%5.77B | 37.33%5.77B | 27.15%6.18B | 1.45%3.71B | 39.88%3.17B | 28.56%4.2B | 28.56%4.2B | 92.38%4.86B | 138.29%3.65B |
Total equity | 71.85%5.44B | 37.33%5.77B | 37.33%5.77B | 27.15%6.18B | 1.45%3.71B | 39.88%3.17B | 28.56%4.2B | 28.56%4.2B | 92.38%4.86B | 138.29%3.65B |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data
No Data