NOK 29.8
(8.76%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 13.29 Million | 101.55 Million | 11.27 Million | 75.49 Million | 11.23 Million | - |
Net Income | 84.34 Million | 102.95 Million | 4.26 Million | - | - | -42.7 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -1.45 Million | 2.36 Million | 102 Thousand | -517 Thousand | -424 Thousand | - |
Other non-cash items | -69.58 Million | -3.76 Million | 6.9 Million | 76 Million | - | 42.7 Million |
Investing Cash Flow | 448 Thousand | -1.01 Million | -75 Thousand | -1.25 Million | -355 Thousand | -350 Thousand |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 448 Thousand | -1.01 Million | - | -1.25 Million | -355 Thousand | -350 Thousand |
Financing Cash Flow | -18.75 Million | -242.35 Million | -49.03 Million | -13.38 Million | -9.44 Million | -10.48 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -17.82 Million | -22.76 Million | -37.99 Million | -9.23 Million | -7.58 Million | -8.32 Million |
Common Stock Repurchased | -924 Thousand | -43.06 Million | -11.03 Million | -4.14 Million | -1.85 Million | -2.16 Million |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -6000.00 | 8.55 Million | 1000.00 | 1000.00 | 1000.00 | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -1.45 Million | - | - | - | - | - |
Cash at beginning of period | 9.43 Million | 234.63 Million | 64.4 Million | 3.54 Million | 2.13 Million | 2.13 Million |
Cash at end of period | 4.42 Million | 92.83 Million | 26.57 Million | 64.4 Million | 3.54 Million | 2.13 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | -1000.00 | - | - | - |
Net cash flow / Change in cash | -5.01 Million | -141.8 Million | -37.83 Million | 60.85 Million | 1.41 Million | -2000.00 |
Free Cash Flow | 13.29 Million | 101.55 Million | 11.27 Million | 75.49 Million | 11.23 Million | - |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | - | -125.63 Million | 1 Billion | -329.12 Million | 102.95 Million | -20.97 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | 3.27 Million | -18.82 Million | -6.3 Million | 2.36 Million | -11.14 Million |
Other non-cash items | - | 112.17 Million | -832.24 Million | 344.78 Million | -3.76 Million | 120.76 Million |
Investing Cash Flow | 448 Thousand | - | - | -1.06 Million | -1.01 Million | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | -1.06 Million | -1.01 Million | - |
Financing Cash Flow | -18.75 Million | -70.9 Million | -128.93 Million | -61.6 Million | -242.35 Million | -208.18 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -17.82 Million | -70.85 Million | -119.13 Million | -21.52 Million | -22.76 Million | -208.18 Million |
Common Stock Repurchased | -924 Thousand | -46.97 Thousand | -9.8 Million | -40.08 Million | -43.06 Million | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -6000.00 | -1.00 | -1.00 | - | 8.55 Million | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 9.43 Million | 129.36 Million | 92.95 Million | 133.33 Million | 234.63 Million | 234.3 Million |
Cash at end of period | 4.42 Million | 44.91 Million | 129.36 Million | 92.95 Million | 92.83 Million | 133.33 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | 12.93 Million | - | - |
Net cash flow / Change in cash | -5.01 Million | -84.44 Million | 36.41 Million | -40.38 Million | -141.8 Million | -100.96 Million |
Free Cash Flow | - | -10.18 Million | 156.59 Million | 9.35 Million | 101.55 Million | 88.63 Million |
MIFT
AASZF
SHAPE
PRIF-PD
VENZ
ALBOU