PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -6.44%1.86B | -22.37%479M | -27.50%456M | 39.07%477M | 12.31%447M | 7.52%1.99B | 24.14%617M | 3.45%629M | 39.43%343M | -19.92%398M |
Net income from continuing operations | -61.42%277M | -83.72%7M | -98.84%2M | 179.17%134M | -70.55%134M | 221.97%718M | 132.09%43M | 28.36%172M | 269.23%48M | 116.67%455M |
Operating gains losses | 147.53%106M | 0.00%10M | 3,466.67%101M | ---- | ---- | ---223M | --10M | ---3M | --0 | ---230M |
Depreciation and amortization | -22.41%90M | -8.33%22M | -4.35%22M | -34.29%23M | -32.35%23M | 2.65%116M | -27.27%24M | -20.69%23M | 16.67%35M | 61.90%34M |
Deferred tax | -25.00%-85M | 36.36%-21M | -280.00%-19M | 200.00%11M | -194.74%-56M | 72.24%-68M | 69.44%-33M | 85.71%-5M | 79.63%-11M | 60.42%-19M |
Other non cashItems | -39.16%87M | -48.48%17M | -74.00%13M | -4.55%21M | -5.26%36M | -19.21%143M | -13.16%33M | 13.64%50M | -57.69%22M | -11.63%38M |
Change in working capital | -339.29%-67M | -69.57%14M | -158.44%-45M | 89.90%-10M | -750.00%-26M | 159.57%28M | 239.39%46M | -37.90%77M | 52.63%-99M | -94.37%4M |
-Change in other current assets | 50.00%42M | 180.00%8M | 78.00%-11M | 585.71%48M | -103.70%-3M | 120.90%28M | 90.83%-10M | -814.29%-50M | 123.33%7M | 4,150.00%81M |
-Change in other current liabilities | ---109M | -89.29%6M | -126.77%-34M | 45.28%-58M | 70.13%-23M | --0 | -26.32%56M | 8.55%127M | 40.78%-106M | -205.48%-77M |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -6.44%1.86B | -22.37%479M | -27.50%456M | 39.07%477M | 12.31%447M | 7.52%1.99B | 24.14%617M | 3.45%629M | 39.43%343M | -19.92%398M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -248.35%-1.17B | 24.57%-1.35B | -102.49%-569M | 111.03%31M | -77.08%720M | 115.42%788M | 50.57%-1.79B | 52.45%-281M | 76.72%-281M | 913.23%3.14B |
Net investment purchase and sale | 52.78%-17M | 128.57%2M | 72.73%-3M | 50.00%-7M | -125.00%-9M | -176.92%-36M | -133.33%-7M | -120.00%-11M | -1,500.00%-14M | 33.33%-4M |
Net proceeds payment for loan | -227.98%-1.12B | 23.65%-1.35B | -116.54%-563M | 118.01%47M | -76.36%746M | 117.35%872M | 51.11%-1.76B | 54.78%-260M | 77.96%-261M | 830.97%3.16B |
Capital expenditure | ---- | ---- | 70.00%-3M | -50.00%-9M | -54.55%-17M | ---- | ---- | 9.09%-10M | ---6M | ---11M |
Net other investing changes | 25.00%-36M | ---- | ---- | ---- | ---- | 33.33%-48M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -248.35%-1.17B | 24.57%-1.35B | -102.49%-569M | 111.03%31M | -77.08%720M | 115.42%788M | 50.57%-1.79B | 52.45%-281M | 76.72%-281M | 913.23%3.14B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 80.82%-592M | -20.07%1.12B | -60.53%-488M | 28.86%-244M | 74.57%-975M | -194.46%-3.09B | -59.51%1.4B | -186.79%-304M | -133.50%-343M | -249.82%-3.83B |
Increase decrease in deposit | -158.85%-541M | -33.14%234M | -167.27%-148M | -271.11%-334M | 57.47%-293M | -107.52%-209M | -74.69%350M | -84.47%220M | -123.50%-90M | -70.12%-689M |
Net issuance payments of debt | 102.56%69M | -11.72%942M | 31.45%-327M | 162.73%101M | 79.30%-647M | -581.43%-2.7B | -48.58%1.07B | 68.39%-477M | -124.54%-161M | -372.05%-3.13B |
Net commonstock issuance | -57.14%-55M | ---44M | --0 | --0 | ---11M | -191.67%-35M | --0 | ---35M | --0 | --0 |
Cash dividends paid | -2.38%-43M | -10.00%-11M | 9.09%-10M | -10.00%-11M | 0.00%-11M | 2.33%-42M | 9.09%-10M | -10.00%-11M | 16.67%-10M | -10.00%-11M |
Net other financing activities | 78.85%-22M | 50.00%-6M | -200.00%-3M | --0 | -44.44%-13M | -550.00%-104M | -500.00%-12M | -112.50%-1M | -2,633.33%-82M | 52.63%-9M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 80.82%-592M | -20.07%1.12B | -60.53%-488M | 28.86%-244M | 74.57%-975M | -194.46%-3.09B | -59.51%1.4B | -186.79%-304M | -133.50%-343M | -249.82%-3.83B |
Net cash flow | ||||||||||
Beginning cash position | -7.92%3.62B | 2.24%3.47B | 21.52%4.07B | 4.85%3.81B | -7.92%3.62B | 0.10%3.93B | -5.90%3.4B | -9.36%3.35B | -0.06%3.63B | 0.10%3.93B |
Current changes in cash | 131.51%98M | 9.95%243M | -1,465.91%-601M | 193.95%264M | 165.08%192M | -7,875.00%-311M | -30.72%221M | 149.44%44M | -546.03%-281M | -2.08%-295M |
End cash position | 2.71%3.71B | 2.71%3.71B | 2.24%3.47B | 21.52%4.07B | 4.85%3.81B | -7.92%3.62B | -7.92%3.62B | -5.90%3.4B | -9.36%3.35B | -0.06%3.63B |
Free cash flow | -6.44%1.86B | -21.12%508M | -26.82%453M | 38.87%468M | 11.11%430M | 7.52%1.99B | 16.04%644M | 3.69%619M | 69.35%337M | -22.13%387M |
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 |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |