(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -96.87%389K | -95.31%2.88M | -74.12%4.76M | -21.39%45.87M | -21.39%45.87M | 5.05%12.44M | 89.02%61.34M | -27.28%18.39M | 38.27%58.34M | 38.27%58.34M |
-Cash and cash equivalents | -96.87%389K | -95.31%2.88M | -74.12%4.76M | -21.39%45.87M | -21.39%45.87M | 5.05%12.44M | 89.02%61.34M | -27.28%18.39M | 38.27%58.34M | 38.27%58.34M |
-Accounts receivable | 88.74%44.65M | -50.25%9.4M | 343.11%99.55M | -11.80%6.65M | -11.80%6.65M | 66.69%23.66M | 86.41%18.9M | 54.38%22.47M | 76.46%7.54M | 76.46%7.54M |
-Taxes receivable | ---- | ---- | ---- | 195.15%2.42M | 195.15%2.42M | ---- | ---- | ---- | -30.09%820.02K | -30.09%820.02K |
-Other receivables | ---- | ---- | ---- | 288.73%18.8M | 288.73%18.8M | ---- | ---- | ---- | 67.15%4.84M | 67.15%4.84M |
Inventory | 330.27%35.99M | 180.25%26.5M | -23.15%5.3M | -17.85%6.97M | -17.85%6.97M | 26.06%8.36M | 41.29%9.46M | -33.98%6.9M | 39.53%8.49M | 39.53%8.49M |
Prepaid assets | ---- | ---- | ---- | -75.24%96.53K | -75.24%96.53K | ---- | ---- | ---- | 0.05%389.87K | 0.05%389.87K |
Restricted cash | ---- | ---- | ---- | 0.84%1.29M | 0.84%1.29M | ---- | ---- | ---- | -16.26%1.27M | -16.26%1.27M |
Other current assets | ---- | 1,133.15%50.04M | --1K | 141.01%5.99M | 141.01%5.99M | ---- | 193.84%4.06M | ---- | 601.16%2.49M | 601.16%2.49M |
Total current assets | 82.24%81.02M | -5.03%90.47M | 129.55%109.61M | 4.34%89.61M | 4.34%89.61M | 19.00%44.46M | 88.01%95.25M | -6.77%47.75M | 45.86%85.89M | 45.86%85.89M |
Non current assets | ||||||||||
Net PPE | -1.58%96.12M | -2.69%97.99M | -3.54%97.28M | -2.16%97.37M | -2.16%97.37M | 15.48%97.66M | 6,734.67%100.7M | 6,869.42%100.85M | 6,584.40%99.52M | 6,584.40%99.52M |
-Gross PPE | -1.58%96.12M | -2.69%97.99M | -3.54%97.28M | 6.39%111.26M | 6.39%111.26M | 15.48%97.66M | 6,734.67%100.7M | 6,869.42%100.85M | 5,055.24%104.58M | 5,055.24%104.58M |
-Accumulated depreciation | ---- | ---- | ---- | -174.60%-13.89M | -174.60%-13.89M | ---- | ---- | ---- | -837.03%-5.06M | -837.03%-5.06M |
Goodwill and other intangible assets | 117.98%270.98M | 110.43%234.4M | 171.76%194.79M | 178.04%151.82M | 178.04%151.82M | 310.42%124.32M | 339.03%111.39M | 202.41%71.68M | 148.28%54.6M | 148.28%54.6M |
-Goodwill | ---- | 5.03%2.76M | ---- | 6.95%2.61M | 6.95%2.61M | ---- | 9.57%2.63M | ---- | -1.58%2.44M | -1.58%2.44M |
-Other intangible assets | ---- | 112.98%231.63M | ---- | 186.06%149.21M | 186.06%149.21M | ---- | 373.47%108.76M | ---- | 167.35%52.16M | 167.35%52.16M |
Other non current assets | 33.51%6.28M | 239.94%3.4M | 51.34%5.89M | 81,818,600.00%818.19K | 81,818,600.00%818.19K | --4.7M | --1M | --3.89M | -147.62%-1 | -147.62%-1 |
Total non current assets | 59.72%384.84M | 51.97%350.51M | 62.00%310.15M | 52.51%266.79M | 52.51%266.79M | 59.61%240.95M | 675.41%230.65M | 582.56%191.45M | 644.96%174.93M | 644.96%174.93M |
Total assets | 63.23%465.86M | 35.31%440.98M | 75.49%419.76M | 36.65%356.41M | 36.65%356.41M | 51.55%285.41M | 305.31%325.9M | 201.77%239.2M | 216.66%260.82M | 216.66%260.82M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1,511.97%146.51M | 138.72%112.3M | 260.39%60.49M | 1.17%28.61M | 1.17%28.61M | 12.99%9.09M | 467.16%47.04M | 27.57%16.79M | 141.11%28.28M | 141.11%28.28M |
-accounts payable | 1,511.97%146.51M | 138.72%112.3M | 260.39%60.49M | -18.44%19.25M | -18.44%19.25M | 14.05%9.09M | 471.67%47.04M | 28.20%16.79M | 175.82%23.6M | 175.82%23.6M |
-Other payable | ---- | ---- | ---- | 99.97%9.36M | 99.97%9.36M | ---- | ---- | ---- | 47.89%4.68M | 47.89%4.68M |
Current debt and capital lease obligation | 40.64%8.67M | 3.09%7.69M | 50.30%7.37M | 45.37%8.18M | 45.37%8.18M | 16.36%6.16M | 228.62%7.46M | 96.19%4.9M | -55.06%5.63M | -55.06%5.63M |
-Current debt | ---- | --0 | ---- | 5.00%1.7M | 5.00%1.7M | ---- | 0.00%1.62M | ---- | -86.04%1.62M | -86.04%1.62M |
-Current capital lease obligation | 40.64%8.67M | 31.73%7.69M | 50.30%7.37M | 61.74%6.47M | 61.74%6.47M | 67.78%6.16M | 801.02%5.84M | 460.05%4.9M | 347.90%4M | 347.90%4M |
Other current liabilities | 309.24%36.37M | 273.95%29.33M | 258.91%26.67M | --1 | --1 | 126.51%8.89M | 155.29%7.84M | -24.48%7.43M | ---- | ---- |
Current liabilities | 693.59%191.54M | 139.50%149.32M | 224.65%94.53M | 23.76%47.68M | 23.76%47.68M | 39.82%24.14M | 357.17%62.35M | 14.20%29.12M | 45.24%38.53M | 45.24%38.53M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.94%111.39M | 8.41%199.32M | -3.93%112.66M | 75.80%206.26M | 75.80%206.26M | -2.50%114.76M | --183.85M | --117.26M | 52,449.54%117.33M | 52,449.54%117.33M |
-Long term debt | ---- | 30.71%87.95M | ---- | --93.25M | --93.25M | ---- | --67.28M | ---- | --0 | --0 |
-Long term capital lease obligation | -2.94%111.39M | -4.46%111.37M | -3.93%112.66M | -3.68%113.01M | -3.68%113.01M | -2.50%114.76M | --116.56M | --117.26M | 52,449.54%117.33M | 52,449.54%117.33M |
Other non current liabilities | 45.73%132.68M | 11,297.61%42.74M | 31,361.70%118.3M | 0.00%375K | 0.00%375K | 24,114.36%91.05M | -0.00%375K | 0.27%376K | 18,749,950.00%375K | 18,749,950.00%375K |
Total non current liabilities | 18.59%244.07M | 31.39%242.06M | 96.33%230.96M | 75.56%206.64M | 75.56%206.64M | 74.29%205.81M | 49,025.97%184.22M | 31,270.48%117.64M | 52,617.96%117.71M | 52,617.96%117.71M |
Total liabilities | 89.44%435.61M | 58.73%391.38M | 121.79%325.48M | 62.78%254.32M | 62.78%254.32M | 69.89%229.95M | 1,659.62%246.57M | 467.28%146.76M | 484.00%156.24M | 484.00%156.24M |
Shareholders'equity | ||||||||||
Share capital | 14.51%1.63M | 14.51%1.63M | 14.51%1.63M | 12.92%1.59M | 12.92%1.59M | 11.64%1.42M | -93.32%1.42M | 14.52%1.42M | 16.97%1.4M | 16.97%1.4M |
-common stock | 14.51%1.63M | 14.51%1.63M | 14.51%1.63M | 12.92%1.59M | 12.92%1.59M | 11.64%1.42M | -93.32%1.42M | 14.52%1.42M | 16.97%1.4M | 16.97%1.4M |
Retained earnings | ---- | -95.01%-232.39M | ---- | -112.36%-175.94M | -112.36%-175.94M | ---- | -130.70%-119.17M | ---- | -177.54%-82.85M | -177.54%-82.85M |
Paid-in capital | ---- | 51.40%282.9M | ---- | 45.49%262.24M | 45.49%262.24M | ---- | 98.39%186.85M | ---- | 115.13%180.24M | 115.13%180.24M |
Less: Treasury stock | ---- | --21.61K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | -47.03%28.63M | ---- | 1.79%92.66M | ---- | ---- | --54.04M | ---- | --91.03M | ---- | ---- |
Total stockholders'equity | -45.45%30.26M | -37.47%49.6M | 1.99%94.28M | -2.39%102.09M | -2.39%102.09M | 4.70%55.46M | 19.48%79.33M | 73.13%92.45M | 88.06%104.59M | 88.06%104.59M |
Total equity | -45.45%30.26M | -37.47%49.6M | 1.99%94.28M | -2.39%102.09M | -2.39%102.09M | 4.70%55.46M | 19.48%79.33M | 73.13%92.45M | 88.06%104.59M | 88.06%104.59M |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data