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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -59.71%3.97B | -59.71%3.97B | -42.98%2.23B | -9.04%2.92B | -60.77%1.31B | 179.89%9.85B | 179.89%9.85B | 30.72%3.9B | 6.36%3.21B | -7.13%3.35B |
-Cash and cash equivalents | -59.71%3.97B | -59.71%3.97B | -42.98%2.23B | -9.04%2.92B | -60.77%1.31B | 179.89%9.85B | 179.89%9.85B | 30.72%3.9B | 6.36%3.21B | -7.13%3.35B |
Receivables | 27.45%2.65B | 27.45%2.65B | -25.01%2.73B | -7.12%3.52B | -3.44%3.48B | -38.28%2.08B | -38.28%2.08B | -0.93%3.64B | 7.21%3.79B | 10.63%3.6B |
-Accounts receivable | 27.45%2.65B | 27.45%2.65B | -10.03%2.73B | -0.78%3.19B | 4.09%3.16B | -26.58%2.08B | -26.58%2.08B | 0.90%3.03B | 13.78%3.21B | 16.66%3.03B |
-Other receivables | ---- | ---- | ---- | -42.39%333M | -43.66%320M | ---- | ---- | -9.16%605M | -18.82%578M | -13.28%568M |
Inventory | 26.11%2.3B | 26.11%2.3B | 3.28%2.65B | 12.82%3.05B | 13.77%3.19B | -30.95%1.82B | -30.95%1.82B | -3.83%2.56B | 14.85%2.7B | 18.87%2.8B |
Other current assets | 33.52%972M | 33.52%972M | 122.57%917M | 10.16%488M | 39.22%568M | 108.60%728M | 108.60%728M | -2.37%412M | 18.45%443M | 5.70%408M |
Total current assets | -49.47%9.89B | -49.47%9.89B | 6.50%11.19B | 14.12%11.57B | 15.33%11.72B | 98.16%19.58B | 98.16%19.58B | 7.92%10.51B | 9.33%10.14B | 5.79%10.16B |
Non current assets | ||||||||||
Net PPE | 37.66%3.55B | 37.66%3.55B | 28.56%3.58B | 31.10%3.75B | 31.36%3.81B | -10.48%2.58B | -10.48%2.58B | 3.99%2.79B | 19.25%2.86B | 19.87%2.9B |
-Gross PPE | 23.93%6.07B | 23.93%6.07B | 28.56%3.58B | 31.10%3.75B | 31.36%3.81B | -5.25%4.89B | -5.25%4.89B | 3.99%2.79B | 19.25%2.86B | 19.87%2.9B |
-Accumulated depreciation | -8.60%-2.51B | -8.60%-2.51B | ---- | ---- | ---- | -1.36%-2.31B | -1.36%-2.31B | ---- | ---- | ---- |
Goodwill and other intangible assets | 148.47%21.03B | 148.47%21.03B | 105.14%22.41B | 100.69%22.29B | 101.50%22.72B | -25.21%8.47B | -25.21%8.47B | -0.05%10.93B | 16.62%11.11B | 15.32%11.27B |
-Goodwill | 94.16%14.6B | 94.16%14.6B | 55.66%15.29B | 53.57%15.25B | 53.86%15.37B | -24.63%7.52B | -24.63%7.52B | 2.12%9.83B | 9.48%9.93B | 7.53%9.99B |
-Other intangible assets | 580.63%6.43B | 580.63%6.43B | 547.09%7.12B | 496.78%7.05B | 471.17%7.35B | -29.58%945M | -29.58%945M | -15.97%1.1B | 157.86%1.18B | 163.73%1.29B |
Investments and advances | 4.74%1.19B | 4.74%1.19B | 10.38%1.29B | 7.20%1.22B | 4.71%1.16B | -0.70%1.14B | -0.70%1.14B | 1.30%1.17B | -31.84%1.14B | -32.66%1.1B |
Non current deferred assets | 57.52%1.13B | 57.52%1.13B | 60.39%1.14B | 36.09%939M | 28.79%823M | 17.32%718M | 17.32%718M | 15.02%712M | 21.91%690M | 23.60%639M |
Defined pension benefit | 34.38%43M | 34.38%43M | 86.21%54M | 153.13%81M | 168.97%78M | 23.08%32M | 23.08%32M | 26.09%29M | 3.23%32M | -21.62%29M |
Other non current assets | 80.00%558M | 80.00%558M | 27.78%529M | 81.09%565M | 66.67%510M | 41.55%310M | 41.55%310M | 100.00%414M | 61.66%312M | 51.49%306M |
Total non current assets | 107.70%27.51B | 107.70%27.51B | 80.92%29.01B | 78.72%28.85B | 79.01%29.1B | -18.27%13.25B | -18.27%13.25B | 2.71%16.03B | 12.21%16.14B | 11.39%16.25B |
Total assets | 13.96%37.4B | 13.96%37.4B | 51.45%40.2B | 53.80%40.42B | 54.52%40.81B | 25.82%32.82B | 25.82%32.82B | 4.71%26.54B | 11.08%26.28B | 9.17%26.41B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.01%2.46B | -1.01%2.46B | -2.01%2.83B | 7.61%3.18B | 5.06%3.07B | -12.35%2.48B | -12.35%2.48B | 2.48%2.89B | 23.01%2.96B | 16.16%2.93B |
-accounts payable | -1.01%2.46B | -1.01%2.46B | -2.01%2.83B | 7.61%3.18B | 5.06%3.07B | -12.35%2.48B | -12.35%2.48B | 2.48%2.89B | 23.01%2.96B | 16.16%2.93B |
Current accrued expenses | 39.54%4.18B | 39.54%4.18B | 49.47%4.23B | 60.17%4.26B | 26.12%2.99B | 14.83%3B | 14.83%3B | 11.63%2.83B | 9.51%2.66B | 1.89%2.37B |
Current debt and capital lease obligation | 2,354.90%1.25B | 2,354.90%1.25B | 1,463.43%2.1B | 1,431.34%2.05B | 778.87%1.25B | -63.57%51M | -63.57%51M | -38.81%134M | -50.19%134M | -44.53%142M |
-Current debt | 2,354.90%1.25B | 2,354.90%1.25B | 1,463.43%2.1B | 1,431.34%2.05B | 778.87%1.25B | -63.57%51M | -63.57%51M | -38.81%134M | -50.19%134M | -44.53%142M |
Current deferred liabilities | ---- | ---- | ---- | 2.07%493M | -2.91%501M | ---- | ---- | 12.73%496M | 8.78%483M | 21.13%516M |
Other current liabilities | ---- | ---- | --1.22B | --687M | --820M | --1.45B | --1.45B | ---- | ---- | ---- |
Current liabilities | 13.05%7.89B | 13.05%7.89B | 63.46%10.38B | 71.24%10.68B | 44.96%8.64B | 15.73%6.98B | 15.73%6.98B | 5.59%6.35B | 12.41%6.23B | 7.72%5.96B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -21.39%11.46B | -21.39%11.46B | 18.28%10.78B | 28.79%11.77B | 75.30%16.15B | 57.89%14.58B | 57.89%14.58B | -0.74%9.12B | 4.01%9.14B | 4.75%9.21B |
-Long term debt | -22.58%11.03B | -22.58%11.03B | 19.49%10.34B | 30.21%11.27B | 79.69%15.65B | 63.66%14.24B | 63.66%14.24B | -0.22%8.65B | 4.30%8.66B | 4.85%8.71B |
-Long term capital lease obligation | 29.73%432M | 29.73%432M | -4.30%445M | 3.30%501M | -0.20%505M | -37.05%333M | -37.05%333M | -9.53%465M | -1.02%485M | 3.05%506M |
Non current deferred liabilities | 285.28%2.02B | 285.28%2.02B | 305.24%2.24B | 290.00%2.18B | 291.05%2.27B | -7.92%523M | -7.92%523M | 5.94%553M | 67.16%560M | 58.74%581M |
Employee benefits | 43.62%214M | 43.62%214M | -37.98%209M | -29.43%247M | -26.84%259M | -57.31%149M | -57.31%149M | -21.81%337M | -4.37%350M | -5.85%354M |
Other non current liabilities | -10.07%1.43B | -10.07%1.43B | -8.18%1.55B | -14.25%1.47B | -13.73%1.58B | -13.17%1.59B | -13.17%1.59B | -2.88%1.69B | 4.71%1.71B | 8.38%1.84B |
Total non current liabilities | -10.22%15.12B | -10.22%15.12B | 26.41%14.78B | 33.23%15.67B | 69.10%20.27B | 40.56%16.84B | 40.56%16.84B | -1.52%11.69B | 5.74%11.76B | 6.70%11.99B |
Total liabilities | -3.40%23.01B | -3.40%23.01B | 39.45%25.16B | 46.39%26.35B | 61.09%28.9B | 32.24%23.82B | 32.24%23.82B | 0.87%18.04B | 7.95%18B | 7.04%17.94B |
Shareholders'equity | ||||||||||
Share capital | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M |
-common stock | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M |
Retained earnings | 74.22%11.48B | 74.22%11.48B | 43.40%9.3B | 44.46%8.85B | 9.95%6.86B | 12.36%6.59B | 12.36%6.59B | 10.38%6.49B | 34.29%6.13B | 47.01%6.24B |
Paid-in capital | 55.56%8.61B | 55.56%8.61B | 55.66%8.59B | 55.86%8.56B | 55.37%8.54B | 0.99%5.54B | 0.99%5.54B | 0.99%5.52B | 0.97%5.49B | 1.46%5.49B |
Less: Treasury stock | 98.53%3.92B | 98.53%3.92B | 21.86%2.4B | 0.00%1.97B | 0.00%1.97B | 3.25%1.97B | 3.25%1.97B | 10.11%1.97B | 27.80%1.97B | 55.28%1.97B |
Gains losses not affecting retained earnings | -41.72%-2.11B | -41.72%-2.11B | 56.79%-802M | 0.30%-1.69B | -14.43%-1.87B | 11.97%-1.49B | 11.97%-1.49B | 22.83%-1.86B | 4.73%-1.69B | -26.14%-1.64B |
Total stockholders'equity | 62.28%14.08B | 62.28%14.08B | 79.53%14.69B | 72.77%13.77B | 42.13%11.56B | 11.85%8.68B | 11.85%8.68B | 14.43%8.18B | 19.01%7.97B | 14.55%8.13B |
Noncontrolling interests | -4.27%314M | -4.27%314M | 9.75%349M | -2.51%311M | 3.29%345M | 3.14%328M | 3.14%328M | 2.25%318M | 7.77%319M | 1.52%334M |
Total equity | 59.86%14.4B | 59.86%14.4B | 76.92%15.04B | 69.87%14.08B | 40.60%11.91B | 11.50%9.01B | 11.50%9.01B | 13.92%8.5B | 18.54%8.29B | 13.97%8.47B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |