(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 41.10%187.68M | 35.30%247.17M | -11.07%184.94M | -37.54%160.53M | -37.54%160.53M | -61.20%133.02M | -58.03%182.68M | -43.59%207.96M | -32.76%257.02M | -32.76%257.02M |
-Cash and cash equivalents | 41.10%187.68M | 35.30%247.17M | -11.07%184.94M | -37.54%160.53M | -37.54%160.53M | -61.20%133.02M | -58.03%182.68M | -43.59%207.96M | -32.76%257.02M | -32.76%257.02M |
-Accounts receivable | 454.34%101.39M | 730.50%131.29M | 1,061.80%97.42M | 864.13%179.18M | 864.13%179.18M | -16.08%18.29M | 97.55%15.81M | 11.15%8.39M | 47.66%18.59M | 47.66%18.59M |
-Taxes receivable | ---- | ---- | ---- | 209.57%23.44M | 209.57%23.44M | ---- | ---- | ---- | 228.55%7.57M | 228.55%7.57M |
-Other receivables | -82.77%53.82M | -77.44%47.11M | 27.77%87.75M | 236.28%77.23M | 236.28%77.23M | 472.32%312.4M | 3,040.87%208.81M | 1,030.91%68.68M | 852.99%22.97M | 852.99%22.97M |
Inventory | 52.82%31.07M | -3.39%40.66M | -25.54%22.82M | -59.30%14.55M | -59.30%14.55M | 178.28%20.33M | 13,344.73%42.08M | 10,326.53%30.65M | 11,511.04%35.76M | 11,511.04%35.76M |
Prepaid assets | ---- | ---- | ---- | -95.38%1.61M | -95.38%1.61M | ---- | ---- | ---- | --34.9M | --34.9M |
Current deferred assets | ---- | ---- | ---- | 173.40%5.21M | 173.40%5.21M | ---- | ---- | ---- | -42.85%1.91M | -42.85%1.91M |
Other current assets | --1K | -200.00%-1K | ---1K | ---- | ---- | ---- | 200.00%1K | ---- | ---- | ---- |
Total current assets | -22.74%373.95M | 3.75%466.21M | 24.47%392.93M | 21.93%461.77M | 21.93%461.77M | 13.50%484.04M | -0.19%449.38M | -17.49%315.68M | -6.07%378.71M | -6.07%378.71M |
Non current assets | ||||||||||
Net PPE | 16.86%94.07M | -6.47%81.85M | -1.97%82.71M | 21.12%88.61M | 21.12%88.61M | 60.82%80.5M | 76.03%87.51M | 212.52%84.37M | 185.66%73.16M | 185.66%73.16M |
-Gross PPE | 16.86%94.07M | -6.47%81.85M | -1.97%82.71M | 37.79%113.26M | 37.79%113.26M | 60.82%80.5M | 67.24%87.51M | 192.83%84.37M | 203.24%82.19M | 203.24%82.19M |
-Accumulated depreciation | ---- | ---- | ---- | -172.96%-24.64M | -172.96%-24.64M | ---- | ---- | ---- | -505.09%-9.03M | -505.09%-9.03M |
Goodwill and other intangible assets | -4.15%57.08M | -6.21%57.37M | -4.04%60.26M | -10.06%57.93M | -10.06%57.93M | -9.82%59.55M | -9.58%61.17M | 32.63%62.79M | 31.54%64.42M | 31.54%64.42M |
-Goodwill | 5.56%23.15M | 3.26%22.65M | 5.26%23.09M | 0.00%21.94M | 0.00%21.94M | 0.00%21.94M | 0.00%21.94M | --21.94M | --21.94M | --21.94M |
-Other intangible assets | -9.80%33.93M | -11.51%34.72M | -9.03%37.17M | -15.26%36M | -15.26%36M | -14.70%37.62M | -14.18%39.24M | -13.70%40.86M | -13.25%42.48M | -13.25%42.48M |
Other non current assets | ---- | ---1K | ---- | ---- | ---- | ---1K | ---- | ---- | -200.00%-1K | -200.00%-1K |
Total non current assets | -16.18%187.98M | -24.56%176.32M | -13.05%180.21M | 5.75%181.87M | 5.75%181.87M | 45.29%224.26M | 53.16%233.73M | 67.29%207.25M | 37.70%171.97M | 37.70%171.97M |
Total assets | -20.67%561.93M | -5.94%642.53M | 9.60%573.14M | 16.88%643.63M | 16.88%643.63M | 21.95%708.3M | 13.31%683.11M | 3.25%522.92M | 4.28%550.68M | 4.28%550.68M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -54.09%41.35M | -66.74%24.34M | -39.49%24.1M | 44.38%45.3M | 44.38%45.3M | 265.36%90.07M | 816.24%73.18M | 369.11%39.84M | 267.65%31.38M | 267.65%31.38M |
-accounts payable | -54.90%37.97M | -69.56%20.47M | -35.19%20.67M | 90.35%39.17M | 90.35%39.17M | 1,478.83%84.18M | 2,025.76%67.26M | 627.27%31.89M | 525.47%20.58M | 525.47%20.58M |
-Total tax payable | -42.45%3.39M | -34.71%3.87M | -56.76%3.44M | -43.24%6.13M | -43.24%6.13M | --5.89M | --5.92M | --7.95M | 105.89%10.8M | 105.89%10.8M |
Current debt and capital lease obligation | -8.60%5.61M | -11.93%5.36M | 8.46%4.82M | 74.34%8.93M | 74.34%8.93M | 311.88%6.14M | 624.52%6.09M | 258.47%4.45M | 218.26%5.12M | 218.26%5.12M |
-Current capital lease obligation | -8.60%5.61M | -11.93%5.36M | 8.46%4.82M | 74.34%8.93M | 74.34%8.93M | 311.88%6.14M | 624.52%6.09M | 258.47%4.45M | 218.26%5.12M | 218.26%5.12M |
Other current liabilities | 43.17%97.88M | 275.42%95.16M | 69.45%65.58M | 64.52%68.34M | 64.52%68.34M | -25.47%68.36M | -76.08%25.35M | 813.36%38.7M | 840.20%41.54M | 840.20%41.54M |
Current liabilities | -6.66%155.25M | 80.57%199.27M | 66.96%138.54M | 19.82%172.21M | 19.82%172.21M | 41.12%166.33M | -3.85%110.36M | 494.04%82.98M | 829.14%143.73M | 829.14%143.73M |
Non current liabilities | ||||||||||
Long term provisions | 76.50%8.11M | ---- | --6.76M | --6.79M | --6.79M | --4.6M | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | 24.79%13.26M | -0.13%15.51M | 7.19%13.1M | 0.85%11.43M | 0.85%11.43M | 2,763.61%10.62M | 1,011.38%15.53M | 793.35%12.22M | 730.18%11.33M | 730.18%11.33M |
-Long term capital lease obligation | 24.79%13.26M | -0.13%15.51M | 7.19%13.1M | 0.85%11.43M | 0.85%11.43M | 2,763.61%10.62M | 1,011.38%15.53M | 793.35%12.22M | 730.18%11.33M | 730.18%11.33M |
Other non current liabilities | 0.00%1K | 735,000.00%7.35M | ---- | ---- | ---- | 200.00%1K | -200.00%-1K | ---- | ---- | ---- |
Total non current liabilities | 40.40%21.37M | 47.21%22.86M | 62.47%19.86M | 60.72%18.21M | 60.72%18.21M | 981.04%15.22M | 532.90%15.53M | 792.70%12.22M | 730.18%11.33M | 730.18%11.33M |
Total liabilities | -2.72%176.62M | 76.46%222.12M | 66.38%158.4M | 22.81%190.42M | 22.81%190.42M | 52.21%181.55M | 7.39%125.88M | 520.69%95.2M | 821.11%155.06M | 821.11%155.06M |
Shareholders'equity | ||||||||||
Share capital | 10.74%1.4M | 11.18%1.4M | 9.39%1.27M | 9.04%1.27M | 9.04%1.27M | 9.04%1.27M | 2,074.14%1.26M | 1,901.72%1.16M | 1,901.72%1.16M | 1,901.72%1.16M |
-common stock | 10.74%1.4M | 11.18%1.4M | 9.39%1.27M | 9.04%1.27M | 9.04%1.27M | 9.04%1.27M | 2,074.14%1.26M | 1,901.72%1.16M | 1,901.72%1.16M | 1,901.72%1.16M |
Paid-in capital | 12.15%775.88M | 12.46%775.88M | 20.57%693.3M | 20.30%691.8M | 20.30%691.8M | 20.30%691.8M | 19.74%689.9M | -0.19%575.04M | -0.19%575.04M | -0.19%575.04M |
Other equity interest | -135.63%-401.54M | -159.89%-363.81M | -92.99%-288.87M | -32.82%-245.66M | -32.82%-245.66M | -40.69%-170.41M | -505.71%-139.99M | -605.90%-149.69M | -183.32%-184.96M | -183.32%-184.96M |
Total stockholders'equity | -27.23%381.8M | -24.58%416.83M | -2.80%411.16M | 14.36%446.77M | 14.36%446.77M | 15.64%524.68M | 16.20%552.67M | -13.87%422.99M | -23.59%390.66M | -23.59%390.66M |
Noncontrolling interests | 69.58%3.51M | -21.45%3.58M | -24.31%3.58M | 29.72%6.44M | 29.72%6.44M | -73.58%2.07M | -54.52%4.56M | --4.73M | --4.96M | --4.96M |
Total equity | -26.85%385.31M | -24.55%420.41M | -3.03%414.74M | 14.56%453.21M | 14.56%453.21M | 14.13%526.75M | 14.74%557.23M | -12.91%427.72M | -22.62%395.62M | -22.62%395.62M |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data