PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(FY)Dec 28, 2024 | (Q4)Dec 28, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 53.07%329.1M | 53.07%329.1M | 1.33%212.7M | -3.82%208.8M | -47.14%185.7M | 28.59%215M | 28.59%215M | 63.73%209.9M | 31.74%217.1M | --351.3M |
-Cash and cash equivalents | 53.07%329.1M | 53.07%329.1M | 1.33%212.7M | -3.82%208.8M | -47.14%185.7M | 28.59%215M | 28.59%215M | 63.73%209.9M | 31.74%217.1M | --351.3M |
Receivables | 3.63%1.47B | 3.63%1.47B | 10.41%1.57B | 8.01%1.53B | 7.95%1.48B | 2.95%1.41B | 2.95%1.41B | -10.05%1.43B | -9.58%1.42B | --1.37B |
-Accounts receivable | 3.63%1.47B | 3.63%1.47B | 10.41%1.57B | 8.01%1.53B | 7.95%1.48B | 2.95%1.41B | 2.95%1.41B | -10.05%1.43B | -9.58%1.42B | --1.37B |
Inventory | 6.23%978.1M | 6.23%978.1M | 8.27%1.01B | -1.07%979.9M | -7.43%972.5M | -8.83%920.7M | -8.83%920.7M | -7.72%936.1M | 0.04%990.5M | --1.05B |
Other current assets | 24.41%305.3M | 24.41%305.3M | 17.22%283.8M | 9.77%250.5M | 14.85%250.6M | 6.46%245.4M | 6.46%245.4M | 3.64%242.1M | -0.26%228.2M | --218.2M |
Total current assets | 10.11%3.08B | 10.11%3.08B | 9.61%3.08B | 4.10%2.97B | -3.43%2.89B | 0.50%2.8B | 0.50%2.8B | -4.98%2.81B | -3.32%2.85B | --2.99B |
Non current assets | ||||||||||
Net PPE | -2.40%1.59B | -2.40%1.59B | 3.67%1.61B | 1.47%1.59B | 2.08%1.6B | 5.56%1.63B | 5.56%1.63B | 7.81%1.56B | 7.99%1.57B | --1.57B |
-Gross PPE | ---- | ---- | 5.67%4.05B | 2.79%3.94B | 2.67%3.92B | 5.94%3.97B | 5.94%3.97B | 7.80%3.84B | 6.62%3.83B | --3.82B |
-Accumulated depreciation | ---- | ---- | -7.03%-2.44B | -3.70%-2.35B | -3.08%-2.33B | -6.21%-2.34B | -6.21%-2.34B | -7.80%-2.28B | -5.69%-2.26B | ---2.26B |
Goodwill and other intangible assets | -4.58%2.73B | -4.58%2.73B | -1.43%2.8B | -2.73%2.79B | 3.56%2.82B | 5.92%2.86B | 5.92%2.86B | 5.85%2.84B | 4.76%2.87B | --2.72B |
-Goodwill | ---- | ---- | 1.84%2.01B | 0.24%1.99B | 5.63%1.99B | 8.12%2.01B | 8.12%2.01B | 8.30%1.98B | 6.96%1.99B | --1.89B |
-Other intangible assets | ---- | ---- | -8.96%783.2M | -9.38%800.9M | -1.12%823.8M | 1.05%849.1M | 1.05%849.1M | 0.61%860.3M | 0.14%883.8M | --833.1M |
Non current deferred assets | -5.53%109.3M | -5.53%109.3M | -3.73%110.9M | -5.60%113M | -2.37%115.5M | 0.52%115.7M | 0.52%115.7M | -2.46%115.2M | -0.17%119.7M | --118.3M |
Other non current assets | 11.03%898.9M | 11.03%898.9M | 4.47%848.1M | -2.68%836.7M | 1.04%837.2M | -0.11%809.6M | -0.11%809.6M | -3.35%811.8M | 3.07%859.7M | --828.6M |
Total non current assets | -1.61%5.33B | -1.61%5.33B | 0.91%5.37B | -1.57%5.33B | 2.59%5.37B | 4.75%5.41B | 4.75%5.41B | 4.69%5.32B | 5.28%5.42B | --5.23B |
Total assets | 2.38%8.41B | 2.38%8.41B | 3.92%8.45B | 0.39%8.3B | 0.40%8.26B | 3.26%8.21B | 3.26%8.21B | 1.13%8.13B | 2.15%8.27B | --8.22B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.45%1.34B | 0.45%1.34B | 6.16%1.34B | 6.37%1.31B | 5.28%1.3B | -5.71%1.33B | -5.71%1.33B | -8.52%1.27B | -12.48%1.23B | --1.24B |
-accounts payable | 4.98%1.34B | 4.98%1.34B | 6.16%1.34B | 6.37%1.31B | 5.28%1.3B | -4.64%1.28B | -4.64%1.28B | -8.52%1.27B | -12.48%1.23B | --1.24B |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | -24.41%57.6M | -24.41%57.6M | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | 36.14%275M | 31.58%235.4M | 8.19%203.4M | -11.56%355.8M | -11.56%355.8M | -14.66%202M | -18.87%178.9M | --188M |
Current debt and capital lease obligation | -4.81%592.3M | -4.81%592.3M | 55.98%1.12B | 84.38%1.17B | 80.55%1.17B | 3.94%622.2M | 3.94%622.2M | 6.88%716M | -13.92%635.8M | --648.3M |
-Current debt | -4.81%592.3M | -4.81%592.3M | 55.98%1.12B | 84.38%1.17B | 80.55%1.17B | 3.94%622.2M | 3.94%622.2M | 6.88%716M | -13.92%635.8M | --648.3M |
Other current liabilities | 140.33%929.6M | 140.33%929.6M | 9.45%614M | 3.56%579.1M | 10.78%632.8M | 0.89%386.8M | 0.89%386.8M | -13.64%561M | -11.31%559.2M | --571.2M |
Current liabilities | 6.04%2.86B | 6.04%2.86B | 22.03%3.35B | 26.51%3.3B | 25.14%3.31B | -3.58%2.7B | -3.58%2.7B | -6.63%2.74B | -13.06%2.61B | --2.64B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.37%2.56B | -2.37%2.56B | -21.39%2.04B | -29.67%2.05B | -28.89%2.07B | 4.74%2.62B | 4.74%2.62B | 5.47%2.6B | 16.70%2.91B | --2.91B |
-Long term debt | -2.37%2.56B | -2.37%2.56B | -21.39%2.04B | -29.67%2.05B | -28.89%2.07B | 4.74%2.62B | 4.74%2.62B | 5.47%2.6B | 16.70%2.91B | --2.91B |
Non current deferred liabilities | ---- | ---- | -0.87%250.7M | -3.57%248.5M | -1.09%254.6M | 4.88%260M | 4.88%260M | 15.90%252.9M | 13.08%257.7M | --257.4M |
Other non current liabilities | 32.66%663.7M | 32.66%663.7M | -12.32%416.2M | -12.44%415.9M | 13.88%418.5M | 36.28%500.3M | 36.28%500.3M | 14.50%474.7M | 9.52%475M | --367.5M |
Total non current liabilities | -4.69%3.22B | -4.69%3.22B | -18.53%2.71B | -25.57%2.71B | -22.42%2.74B | 8.46%3.38B | 8.46%3.38B | 7.41%3.33B | 15.45%3.64B | --3.54B |
Total liabilities | 0.07%6.09B | 0.07%6.09B | -0.19%6.06B | -3.84%6.01B | -2.07%6.05B | 2.76%6.08B | 2.76%6.08B | 0.57%6.07B | 1.55%6.25B | --6.18B |
Shareholders'equity | ||||||||||
Share capital | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | --124.1M |
-common stock | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | 0.00%124.1M | --124.1M |
Retained earnings | 9.79%5.15B | 9.79%5.15B | 9.43%5.04B | 8.73%4.92B | 7.19%4.81B | 6.28%4.69B | 6.28%4.69B | 6.01%4.61B | 8.25%4.53B | --4.49B |
Paid-in capital | -1.63%840.6M | -1.63%840.6M | -1.49%839.8M | -2.14%833.1M | -1.97%834M | -2.82%854.5M | -2.82%854.5M | -1.62%852.5M | -0.54%851.3M | --850.8M |
Less: Treasury stock | 6.80%3.35B | 6.80%3.35B | 3.00%3.21B | 1.96%3.15B | 2.74%3.14B | 3.73%3.13B | 3.73%3.13B | 5.28%3.12B | 6.17%3.09B | --3.06B |
Gains losses not affecting retained earnings | -10.14%-449.5M | -10.14%-449.5M | 0.55%-400.4M | -11.32%-437.7M | -16.90%-422M | -12.12%-408.1M | -12.12%-408.1M | -9.40%-402.6M | -26.39%-393.2M | ---361M |
Total stockholders'equity | 8.98%2.32B | 8.98%2.32B | 16.01%2.39B | 13.49%2.29B | 7.89%2.2B | 4.71%2.13B | 4.71%2.13B | 2.80%2.06B | 4.04%2.02B | --2.04B |
Total equity | 8.98%2.32B | 8.98%2.32B | 16.01%2.39B | 13.49%2.29B | 7.89%2.2B | 4.71%2.13B | 4.71%2.13B | 2.80%2.06B | 4.04%2.02B | --2.04B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |