PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 61.29%-1.4M | -128.14%-1.79M | -12.85%-1.91M | 7.89%-7.03M | 44.78%-941.72K | -78.62%-3.61M | 19.93%-784.34K | 42.19%-1.69M | -800.26%-7.63M | -1,257.12%-1.71M |
Net income from continuing operations | 37.43%-1.75M | -790.03%-5.25M | -1,089.70%-2.7M | 3.53%-9.73M | -64.97%-6.12M | -30.10%-2.79M | 63.16%-590.2K | 91.36%-227.06K | -65.41%-10.09M | -206.93%-3.71M |
Operating gains losses | --58.42K | --250K | --662 | -100.12%-1.9K | ---500 | --0 | ---- | ---- | --1.56M | ---- |
Depreciation and amortization | 120.19%54.82K | 21.39%30.68K | -16.41%24.32K | 108.10%104.23K | -35.60%24.97K | 150.05%24.9K | 5,454.95%25.28K | 3,132.22%29.09K | 1,274.88%50.09K | 7,895.05%38.78K |
Other non cash items | ---- | --2.09M | --1.13M | --812.5K | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 440.95%2.97M | 599.43%1.09M | 75.51%-365.54K | -117.61%-147.96K | 0.08%2.43M | -1,746.34%-871.51K | -135.05%-218.01K | 34.16%-1.49M | 65.17%840.35K | 823.57%2.43M |
-Change in receivables | 116.16%104.9K | 128.87%823.63K | 79.30%-150.89K | -8,425.70%-1.3M | -220.83%-284.36K | -1,269.40%-648.96K | 424.79%359.87K | -1,085.00%-728.86K | -79.24%15.64K | 186.43%235.34K |
-Change in inventory | 1,174.31%822.7K | 134.48%153.61K | -2.05%-722.74K | -32.35%1.45M | -15.70%2.54M | 108.85%64.56K | -143.48%-445.56K | -1,771.85%-708.2K | 51,679.30%2.14M | 152,201.11%3.01M |
-Change in prepaid assets | 78.87%-9.91K | 119.56%21.08K | -146.57%-17.3K | 385.96%158.11K | 5.92%158.27K | -109.58%-46.92K | -97.61%9.6K | 103.39%37.16K | -141.52%-55.29K | 94.85%149.42K |
-Change in payables and accrued expense | 942.77%2.02M | 163.77%90.5K | 666.70%525.4K | 94.55%-41.21K | 194.51%433.62K | -170.61%-240.2K | -127.56%-141.92K | 91.96%-92.71K | -348.43%-756.35K | -547.51%-458.83K |
-Change in other current liabilities | ---- | ---- | ---- | -152.91%-30.1K | ---30.1K | ---- | ---- | ---- | --56.88K | ---- |
-Change in other working capital | ---- | ---- | ---- | 32.17%-378.86K | ---- | ---- | ---- | ---- | ---558.51K | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 61.29%-1.4M | -128.14%-1.79M | -12.85%-1.91M | 7.89%-7.03M | 44.78%-941.72K | -78.62%-3.61M | 19.93%-784.34K | 42.19%-1.69M | -800.26%-7.63M | -1,257.12%-1.71M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 104.31%11.85K | -552.85%-6.35K | 410 | 96.10%-331.3K | -103.25%-57.7K | 97.32%-275K | 1.4K | 0 | -8.49M | 1.78M |
Net PPE purchase and sale | --11.85K | -552.85%-6.35K | --410 | 79.27%-6.3K | 53.99%-7.7K | --0 | --1.4K | --0 | ---30.39K | ---16.74K |
Net business purchase and sale | ---- | ---- | ---- | 96.16%-325K | -102.79%-50K | ---- | ---- | ---- | ---8.46M | --1.79M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 104.31%11.85K | -552.85%-6.35K | --410 | 96.10%-331.3K | -103.25%-57.7K | 97.32%-275K | 110.27%1.4K | --0 | ---8.49M | --1.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -59.38%1.13M | -48.41%1.57M | -20.29%1.43M | -50.25%8.15M | 153.01%513.88K | -74.52%2.79M | 55,821.83%3.05M | -71.95%1.8M | 1,936.77%16.39M | -184.55%-969.49K |
Net issuance payments of debt | 2,336.07%1.13M | 168.68%1.57M | -20.29%1.43M | 226.95%2.84M | 31.11%509.21K | ---50.67K | 10,799.40%585.69K | 168.61%1.8M | -7,090.27%-2.24M | 193.42%388.37K |
Net common stock issuance | --0 | ---- | ---- | -87.68%2.47M | -2,543.78%-2.83M | -54.32%4.99M | ---- | ---- | 2,497.96%20.07M | 54.16%115.62K |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | --2.84M | 9,161.27%2.83M | ---2.15M | ---- | ---- | --0 | ---31.23K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.44M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -59.38%1.13M | -48.41%1.57M | -20.29%1.43M | -50.25%8.15M | 153.01%513.88K | -74.52%2.79M | 55,821.83%3.05M | -71.95%1.8M | 1,936.77%16.39M | -184.55%-969.49K |
Net cash flow | ||||||||||
Beginning cash position | -83.43%452.79K | 44.83%674.89K | 221.71%1.15M | 1,524.84%286.09K | 37.76%1.63M | 8.90%2.73M | -86.72%465.98K | 1,926.21%356.75K | -71.09%17.61K | 443.02%1.19M |
Current changes in cash | 76.87%-254.43K | -109.80%-222.11K | -532.87%-472.8K | 194.60%790.94K | 46.02%-485.54K | 16.94%-1.1M | 327.02%2.27M | -96.87%109.22K | 720.16%268.48K | -365.29%-899.49K |
End cash Position | -92.18%127.69K | -83.43%452.79K | 44.83%674.89K | 276.47%1.08M | 276.47%1.08M | 37.76%1.63M | 8.90%2.73M | -86.72%465.98K | 1,524.84%286.09K | 1,524.84%286.09K |
Free cash flow | 61.45%-1.39M | -128.89%-1.8M | -12.85%-1.91M | 8.17%-7.04M | 44.95%-948.02K | -78.62%-3.61M | 21.03%-784.34K | 42.19%-1.69M | -803.85%-7.66M | -1,268.47%-1.72M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |