(Q3)Sep 30, 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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 6.47%-22.21M | -75.65%-93.09M | -102.70%-33.02M | -58.54%-23.75M | -100.92%-17.02M | -47.91%-19.61M | -94.69%-53M | ---16.29M | ---14.98M | ---8.47M |
Other non cash items | 187.03%3.68M | -390.32%-6.36M | 49.19%-905.36K | -709.67%-4.23M | 32.61%-286.32K | -534.10%-942K | -1,170.82%-1.3M | ---1.78M | --693K | ---424.89K |
Change In working capital | 143.55%15.95M | -40.21%4.54M | 62.04%27.03M | -930.15%-36.62M | 820.55%27.75M | -708.61%-13.63M | 515.07%7.59M | --16.68M | ---3.56M | ---3.85M |
-Change in receivables | ---- | 92.48%-332.08K | ---- | ---- | ---- | ---- | -5,443.10%-4.42M | ---- | ---- | ---- |
-Change in inventory | -290.70%-2.08M | 163.00%1.52M | 174.89%1.39M | 1,782.76%1.09M | -168.26%-2.56M | 136.58%1.6M | 60.47%-2.41M | ---1.86M | --58K | --3.75M |
-Change in other current assets | 204.37%39.36M | 376.83%4.12M | 279.03%26.74M | -943.84%-37.71M | 441.49%14.63M | -668.97%-15.22M | -299.07%-1.49M | --7.05M | ---3.61M | ---4.28M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 101.46%845.25K | -109.00%-79.45M | -233.95%-4.31M | -320.03%-58.09M | 209.85%11.19M | -122.31%-28.24M | -57.60%-38.01M | ---1.29M | ---13.83M | ---10.19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 5.61%-126.48K | -56.92%-1.33M | -7,037.74%-1.04M | 49.81%-134K | 94.96%-15.85K | 45.06%-139K | -191.40%-849.63K | ---14.63K | ---267K | ---314.84K |
Net intangibles purchase and sale | 39.72%-6.45M | -152.04%-89.3M | -2.77%-25.7M | -90.24%-10.7M | ---35.1M | -665.15%-17.81M | -167.01%-35.43M | ---25.01M | ---5.62M | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | 100.03%1K | ---- | ---- | ---- | ---4.8M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 31.18%-7.45M | -184.26%-104.37M | -79.46%-40.49M | -83.89%-10.83M | -1,159.72%-35.11M | -227.43%-17.94M | -90.06%-36.72M | ---22.56M | ---5.89M | ---2.79M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---9.53M | --98.36M | --98.36M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net common stock issuance | 74,120.27%56.41M | -14.13%82.94M | -92.01%6.12M | --76K | -100.38%-75.73K | --6.7M | 28.98%96.59M | --76.59M | --0 | --20M |
Net other financing activities | ---- | 123.86%630.07K | -597.87%-22.42M | 4,062.63%23.73M | ---217.98K | --540K | ---2.64M | ---3.21M | --570K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -79.44%4.12M | 89.06%171.35M | 11.00%79.51M | 2,357.61%20.03M | 232.01%66.87M | 2,096.77%4.95M | 8.59%90.63M | --71.63M | ---887K | --20.14M |
Net cash flow | ||||||||||
Beginning cash position | -95.31%2.88M | 36.37%59.62M | 5.05%12.44M | 89.02%61.34M | -27.28%18.39M | 36.37%59.62M | 1,084.76%43.72M | --11.84M | --32.45M | --25.29M |
Current changes in cash | 94.91%-2.49M | -178.40%-12.47M | -27.35%34.71M | -137.28%-48.9M | 499.56%42.95M | -123.71%-41.23M | -60.27%15.9M | --47.78M | ---20.61M | --7.16M |
End cash Position | -96.87%389K | -20.91%47.15M | -20.91%47.15M | 5.06%12.44M | 89.02%61.34M | -27.28%18.39M | 36.37%59.62M | --59.62M | --11.84M | --32.45M |
Free cash flow | 91.69%-5.73M | -128.93%-170.08M | -18.03%-31.06M | -249.50%-68.92M | -192.50%-23.92M | -202.20%-46.18M | -97.17%-74.29M | ---26.32M | ---19.72M | ---8.18M |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data
No Data