(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -38.22%333M | -44.31%142M | -26.45%406M | -26.45%406M | -23.06%357M | 4.46%539M | -6.25%255M | 228.57%552M | 228.57%552M | 59.45%464M |
-Cash and cash equivalents | -38.22%333M | -44.31%142M | -26.45%406M | -26.45%406M | -23.06%357M | 4.46%539M | -6.25%255M | 228.57%552M | 228.57%552M | 59.45%464M |
-Accounts receivable | 8.40%271M | 25.56%280M | -27.21%99M | -27.21%99M | -24.13%283M | -21.63%250M | -17.41%223M | -15.00%136M | -15.00%136M | 30.88%373M |
-Taxes receivable | ---- | ---- | 4,300.00%44M | 4,300.00%44M | ---- | ---- | ---- | -99.65%1M | -99.65%1M | ---- |
-Other receivables | ---- | ---- | 50.98%154M | 50.98%154M | ---- | ---- | ---- | -15.70%102M | -15.70%102M | ---- |
Inventory | -15.03%1.8B | -13.25%1.89B | -23.71%1.78B | -23.71%1.78B | -29.99%2.02B | -24.23%2.12B | -10.76%2.17B | 4.86%2.33B | 4.86%2.33B | 35.63%2.88B |
Prepaid assets | ---- | ---- | 19.05%25M | 19.05%25M | ---- | ---- | ---- | -32.26%21M | -32.26%21M | ---- |
Restricted cash | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --50M |
Total current assets | -21.82%2.41B | -16.47%2.31B | -26.42%2.5B | -26.42%2.5B | -27.97%2.71B | -15.43%3.08B | -7.38%2.76B | 13.74%3.4B | 13.74%3.4B | 39.55%3.77B |
Non current assets | ||||||||||
Net PPE | -17.72%2.13B | -18.41%2.23B | -6.60%2.29B | -6.60%2.29B | -10.40%2.45B | -11.29%2.58B | -1.16%2.74B | -16.84%2.46B | -16.84%2.46B | -14.74%2.73B |
-Gross PPE | 103.75%5.27B | 92.15%5.26B | --6.8B | --6.8B | -49.98%2.45B | -48.03%2.58B | -41.02%2.74B | ---- | ---- | 4.35%4.89B |
-Accumulated depreciation | ---3.14B | ---3.03B | ---4.5B | ---4.5B | ---- | ---- | ---- | ---- | ---- | -45.52%-2.16B |
Goodwill and other intangible assets | -17.36%2.49B | -17.26%2.49B | -17.15%2.49B | -17.15%2.49B | 0.03%3.01B | 0.13%3.01B | 0.27%3.01B | 0.13%3.01B | 0.13%3.01B | 0.33%3.01B |
-Goodwill | -19.02%2.22B | -19.02%2.22B | -19.02%2.22B | -19.02%2.22B | 0.00%2.74B | 0.00%2.74B | 0.00%2.74B | 0.00%2.74B | 0.00%2.74B | 0.00%2.74B |
-Other intangible assets | -0.37%267M | 0.75%270M | 2.27%270M | 2.27%270M | 0.38%267M | 1.52%268M | 3.08%268M | 1.54%264M | 1.54%264M | 3.91%266M |
Total non current assets | -16.97%4.88B | -18.19%4.98B | -10.50%5.04B | -10.50%5.04B | 0.80%5.81B | -2.28%5.88B | 3.79%6.09B | -5.49%5.63B | -5.49%5.63B | -7.33%5.76B |
Total assets | -18.65%7.29B | -17.67%7.29B | -16.52%7.54B | -16.52%7.54B | -10.57%8.52B | -7.22%8.96B | 0.03%8.85B | 0.21%9.03B | 0.21%9.03B | 6.85%9.53B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -24.92%1.21B | 0.75%1.35B | -18.59%1.4B | -18.59%1.4B | -24.42%1.34B | 14.07%1.61B | 24.53%1.34B | 17.39%1.72B | 17.39%1.72B | 68.32%1.77B |
-accounts payable | -33.21%875M | 7.62%1.12B | -23.74%1.03B | -23.74%1.03B | -25.98%1.11B | 27.18%1.31B | 32.27%1.04B | 64.88%1.35B | 64.88%1.35B | 107.02%1.51B |
-Total tax payable | --71M | 255.56%32M | 211.11%28M | 211.11%28M | --1M | --0 | -86.36%9M | -91.18%9M | -91.18%9M | --0 |
-Other payable | -12.20%259M | -31.83%197M | -5.00%342M | -5.00%342M | -15.91%222M | -6.05%295M | 30.18%289M | -33.82%360M | -33.82%360M | -14.29%264M |
Current debt and capital lease obligation | -2.11%1.58B | 22.71%1.59B | -4.62%1.59B | -4.62%1.59B | 1.33%1.6B | -6.33%1.61B | -1.22%1.3B | 73.39%1.67B | 73.39%1.67B | 101.92%1.58B |
-Current debt | -0.40%1.01B | 43.17%995M | -11.37%1.01B | -11.37%1.01B | 0.89%1.02B | -11.31%1.01B | -9.74%695M | 187.34%1.14B | 187.34%1.14B | 403.00%1.01B |
-Current capital lease obligation | -4.98%572M | -0.83%599M | 9.76%585M | 9.76%585M | 2.09%585M | 3.44%602M | 10.83%604M | -6.00%533M | -6.00%533M | -1.55%573M |
Other current liabilities | 6.61%468M | -0.37%533M | ---- | ---- | 2.49%411M | -5.79%439M | -4.29%535M | ---- | ---- | -19.96%401M |
Current liabilities | -14.28%3.25B | 6.80%3.47B | -12.22%3.43B | -12.22%3.43B | -9.42%3.4B | 5.53%3.8B | 10.35%3.25B | 36.92%3.91B | 36.92%3.91B | 60.63%3.75B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -25.64%1.61B | -24.78%1.71B | -12.51%1.8B | -12.51%1.8B | -20.43%1.79B | -10.98%2.17B | -1.48%2.27B | -14.44%2.06B | -14.44%2.06B | -9.74%2.25B |
-Long term debt | -54.66%219M | -54.68%218M | -44.13%276M | -44.13%276M | -53.36%229M | -1.23%483M | -1.23%481M | 1.86%494M | 1.86%494M | 1.45%491M |
-Long term capital lease obligation | -17.30%1.39B | -16.73%1.49B | -2.55%1.53B | -2.55%1.53B | -11.24%1.56B | -13.43%1.68B | -1.54%1.79B | -18.55%1.57B | -18.55%1.57B | -12.43%1.76B |
Other non current liabilities | --1M | -133.33%-1M | ---- | ---- | --1M | ---- | --3M | 100.00%2M | 100.00%2M | ---- |
Total non current liabilities | -25.59%1.61B | -27.26%1.71B | -12.60%1.8B | -12.60%1.8B | -20.38%1.79B | -10.98%2.17B | 1.82%2.34B | -14.39%2.06B | -14.39%2.06B | -11.34%2.25B |
Total liabilities | -18.39%4.86B | -7.47%5.18B | -12.35%5.23B | -12.35%5.23B | -13.53%5.19B | -1.13%5.96B | 6.61%5.6B | 13.41%5.97B | 13.41%5.97B | 23.12%6B |
Shareholders'equity | ||||||||||
Share capital | 535.48%985M | 329.03%665M | 558.42%665M | 558.42%665M | 551.96%665M | 53.47%155M | 53.47%155M | 0.00%101M | 0.00%101M | 0.00%102M |
-common stock | 535.48%985M | 329.03%665M | 558.42%665M | 558.42%665M | 551.96%665M | 53.47%155M | 53.47%155M | 0.00%101M | 0.00%101M | 0.00%102M |
Retained earnings | -341.60%-2.16B | -852.79%-1.88B | ---- | ---- | -227.87%-647M | -204.72%-488M | -145.08%-197M | ---- | ---- | -12.76%506M |
Paid-in capital | 7.40%3.58B | 0.57%3.36B | 15.69%3.36B | 15.69%3.36B | 14.14%3.32B | 9.34%3.34B | 9.31%3.34B | -4.89%2.9B | -4.89%2.9B | -11.32%2.91B |
Other equity interest | 4.65%45M | 7.14%45M | -1,709.90%-1.63B | -1,709.90%-1.63B | 26.47%43M | 26.47%43M | 20.00%42M | -83.68%101M | -83.68%101M | 0.00%34M |
Total stockholders'equity | -17.13%2.49B | -33.47%2.17B | -22.62%2.36B | -22.62%2.36B | -4.77%3.33B | -16.81%3B | -8.95%3.25B | -17.92%3.06B | -17.92%3.06B | -12.79%3.5B |
Noncontrolling interests | -2,066.67%-59M | -5,700.00%-56M | -640.00%-54M | -640.00%-54M | -103.70%-1M | -88.46%3M | -96.00%1M | -66.67%10M | -66.67%10M | -10.00%27M |
Total equity | -19.18%2.43B | -35.21%2.11B | -24.63%2.31B | -24.63%2.31B | -5.53%3.33B | -17.32%3B | -9.56%3.26B | -18.31%3.07B | -18.31%3.07B | -12.77%3.53B |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data