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 | -54.63%103M | -54.63%103M | 162.42%412M | 79.69%699M | 40.46%802M | 38.41%227M | 38.41%227M | -6.55%157M | 405.19%389M | 28.03%571M |
-Cash and cash equivalents | -54.63%103M | -54.63%103M | 162.42%412M | 79.69%699M | 40.46%802M | 38.41%227M | 38.41%227M | -6.55%157M | 405.19%389M | 28.03%571M |
Receivables | 12.61%1.06B | 12.61%1.06B | 16.38%803M | 14.42%825M | -12.13%898M | -40.25%944M | -40.25%944M | -41.28%690M | -28.19%721M | -2.85%1.02B |
-Accounts receivable | 12.43%1.05B | 12.43%1.05B | 15.07%794M | 15.40%817M | -13.01%889M | -40.35%933M | -40.35%933M | -41.28%690M | -29.48%708M | -2.85%1.02B |
-Related party accounts receivable | 27.27%14M | 27.27%14M | --9M | -38.46%8M | --9M | -31.25%11M | -31.25%11M | ---- | --13M | ---- |
Inventory | -18.02%769M | -18.02%769M | -16.60%884M | -12.18%779M | -6.75%677M | -16.03%938M | -16.03%938M | -18.71%1.06B | 4.97%887M | 59.91%726M |
Restricted cash | 257.14%75M | 257.14%75M | 103.70%55M | 429.41%90M | 118.52%59M | 16.67%21M | 16.67%21M | 0.00%27M | -10.53%17M | -3.57%27M |
Current deferred assets | 5.16%448M | 5.16%448M | 8.63%277M | 9.57%309M | 10.97%344M | 10.94%426M | 10.94%426M | 8.97%255M | 9.30%282M | 8.01%310M |
Other current assets | 17.31%332M | 17.31%332M | 4.62%272M | -7.82%283M | -6.61%311M | 66.47%283M | 66.47%283M | 1,633.33%260M | 1,234.78%307M | 879.41%333M |
Total current assets | -1.73%2.79B | -1.73%2.79B | 10.37%2.7B | 14.68%2.99B | 3.41%3.09B | -17.30%2.84B | -17.30%2.84B | -19.07%2.45B | 8.78%2.6B | 21.55%2.99B |
Non current assets | ||||||||||
Net PPE | 9.53%27.46B | 9.53%27.46B | 8.01%26.67B | 6.65%25.88B | 9.90%25.28B | 10.39%25.07B | 10.39%25.07B | 10.54%24.69B | 12.19%24.26B | 2.05%23B |
-Gross PPE | 8.66%37.03B | 8.66%37.03B | 7.02%35.98B | 6.17%35.04B | 6.71%34.29B | 7.60%34.08B | 7.60%34.08B | 7.76%33.62B | 8.77%33B | 3.37%32.13B |
-Accumulated depreciation | -6.24%-9.57B | -6.24%-9.57B | -4.29%-9.31B | -4.85%-9.16B | 1.31%-9.01B | -0.52%-9.01B | -0.52%-9.01B | -0.74%-8.93B | -0.29%-8.74B | -6.82%-9.13B |
Investments and advances | -9.21%69M | -9.21%69M | 0.00%74M | 1.39%73M | 1.39%73M | 7.04%76M | 7.04%76M | 5.71%74M | 4.35%72M | 1.41%72M |
Non current accounts receivable | -9.09%20M | -9.09%20M | -33.33%20M | -8.33%22M | -4.35%22M | -4.35%22M | -4.35%22M | 7.14%30M | -17.24%24M | -23.33%23M |
Related parties assets | 27.27%14M | 27.27%14M | --9M | -38.46%8M | --9M | -31.25%11M | -31.25%11M | ---- | --13M | ---- |
Defined pension benefit | 10.83%1.63B | 10.83%1.63B | 21.73%1.59B | 21.66%1.55B | 21.60%1.51B | 21.52%1.47B | 21.52%1.47B | --1.31B | --1.27B | --1.24B |
Other non current assets | 7.56%384M | 7.56%384M | 19.28%198M | 19.00%263M | 25.20%318M | 15.16%357M | 15.16%357M | -88.79%166M | -85.79%221M | -83.09%254M |
Total non current assets | 7.99%33.13B | 7.99%33.13B | 6.82%32.11B | 5.76%31.37B | 8.50%30.81B | 9.88%30.68B | 9.88%30.68B | 9.94%30.06B | 11.31%29.66B | 8.05%28.4B |
Total assets | 7.17%35.92B | 7.17%35.92B | 7.09%34.82B | 6.48%34.36B | 8.01%33.9B | 6.90%33.52B | 6.90%33.52B | 7.05%32.51B | 11.11%32.27B | 9.21%31.39B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 22.94%1.75B | 22.94%1.75B | 13.13%1.14B | 6.96%1.25B | 1.00%1.11B | -3.60%1.42B | -3.60%1.42B | -11.38%1.01B | -10.87%1.16B | 1.01%1.1B |
-accounts payable | 35.29%1.09B | 35.29%1.09B | 11.94%947M | 4.92%789M | -6.26%644M | -13.58%802M | -13.58%802M | -11.51%846M | -17.72%752M | -1.15%687M |
-Total tax payable | 6.86%654M | 6.86%654M | 15.09%183M | 10.86%449M | 11.52%455M | 13.75%612M | 13.75%612M | -10.67%159M | 3.32%405M | 4.88%408M |
-Due to related parties current | 14.29%8M | 14.29%8M | --7M | 0.00%7M | --7M | -12.50%7M | -12.50%7M | ---- | --7M | ---- |
Current accrued expenses | -1.02%194M | -1.02%194M | 15.05%214M | 23.49%205M | 28.76%197M | 60.66%196M | 60.66%196M | 58.97%186M | 55.14%166M | 36.61%153M |
Current debt and capital lease obligation | 17.43%1.26B | 17.43%1.26B | -60.70%507M | -31.80%772M | -46.13%772M | -4.11%1.07B | -4.11%1.07B | 29.00%1.29B | 57.44%1.13B | 275.13%1.43B |
-Current debt | 17.43%1.26B | 17.43%1.26B | -60.70%507M | -31.80%772M | -46.13%772M | -4.11%1.07B | -4.11%1.07B | 29.00%1.29B | 57.44%1.13B | 275.13%1.43B |
Other current liabilities | 56.10%320M | 56.10%320M | 39.92%333M | 11.27%306M | -15.71%220M | -24.07%205M | -24.07%205M | 0.42%238M | 7.00%275M | 10.59%261M |
Current liabilities | 21.62%3.52B | 21.62%3.52B | -19.42%2.19B | -7.64%2.53B | -21.99%2.3B | -3.02%2.9B | -3.02%2.9B | 9.28%2.72B | 14.57%2.74B | 62.18%2.94B |
Non current liabilities | ||||||||||
Long term provisions | -5.58%728M | -5.58%728M | -0.91%761M | 1.32%769M | 1.97%777M | 3.35%771M | 3.35%771M | 2.81%768M | 22.42%759M | 23.10%762M |
Long term debt and capital lease obligation | 5.05%15.31B | 5.05%15.31B | 10.46%15.66B | 7.19%15B | 15.19%15.03B | 10.46%14.57B | 10.46%14.57B | 11.15%14.18B | 19.46%13.99B | 7.94%13.05B |
-Long term debt | 4.73%15.19B | 4.73%15.19B | 10.16%15.55B | 7.12%14.92B | 15.31%14.97B | 10.56%14.51B | 10.56%14.51B | 11.27%14.11B | 19.35%13.93B | 7.80%12.99B |
-Long term capital lease obligation | 80.65%112M | 80.65%112M | 77.78%112M | 21.54%79M | -7.58%61M | -8.82%62M | -8.82%62M | -10.00%63M | 47.73%65M | 43.48%66M |
Non current deferred liabilities | 11.16%3.05B | 11.16%3.05B | 10.94%2.96B | 10.61%2.91B | 8.72%2.8B | 8.08%2.74B | 8.08%2.74B | 6.85%2.67B | 7.04%2.63B | 6.31%2.58B |
Employee benefits | -9.43%96M | -9.43%96M | -2.86%102M | -2.83%103M | -2.80%104M | -1.85%106M | -1.85%106M | -22.79%105M | -22.63%106M | -23.57%107M |
Other non current liabilities | -1.93%407M | -1.93%407M | -0.47%427M | 3.37%429M | 1.47%413M | 4.53%415M | 4.53%415M | 12.01%429M | 8.64%415M | 9.70%407M |
Total non current liabilities | 5.13%23.65B | 5.13%23.65B | 8.84%23.99B | 6.71%23.29B | 11.10%23.1B | 8.30%22.5B | 8.30%22.5B | 8.13%22.04B | 13.77%21.82B | 6.51%20.79B |
Total liabilities | 7.01%27.17B | 7.01%27.17B | 5.74%26.18B | 5.11%25.81B | 7.00%25.4B | 6.88%25.39B | 6.88%25.39B | 8.25%24.76B | 13.86%24.56B | 11.24%23.73B |
Shareholders'equity | ||||||||||
Share capital | 0.00%227M | 0.00%227M | 0.00%227M | 0.00%227M | 0.00%227M | 0.00%227M | 0.00%227M | 0.00%227M | 7,466.67%227M | 7,466.67%227M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-Preferred stock | 0.00%224M | 0.00%224M | 0.00%224M | 0.00%224M | 0.00%224M | 0.00%224M | 0.00%224M | 0.00%224M | --224M | --224M |
Retained earnings | 22.74%2.04B | 22.74%2.04B | 28.96%1.93B | 25.09%1.83B | 26.88%1.79B | 22.81%1.66B | 22.81%1.66B | 13.69%1.5B | 13.76%1.46B | 10.59%1.41B |
Paid-in capital | 5.33%6.01B | 5.33%6.01B | 8.81%6B | 8.81%5.99B | 8.76%5.98B | 3.92%5.71B | 3.92%5.71B | 1.70%5.52B | 1.64%5.51B | 1.63%5.49B |
Gains losses not affecting retained earnings | 10.87%-41M | 10.87%-41M | 11.76%-45M | 11.76%-45M | 11.76%-45M | 11.54%-46M | 11.54%-46M | 1.92%-51M | 1.92%-51M | 5.56%-51M |
Total stockholders'equity | 9.09%8.23B | 9.09%8.23B | 12.87%8.11B | 12.01%8B | 12.23%7.95B | 7.54%7.54B | 7.54%7.54B | 3.95%7.19B | 3.88%7.15B | 3.30%7.08B |
Noncontrolling interests | -10.84%518M | -10.84%518M | -7.34%530M | -4.10%538M | -2.10%560M | 0.17%581M | 0.17%581M | -3.21%572M | -5.40%561M | 3.81%572M |
Total equity | 7.67%8.75B | 7.67%8.75B | 11.38%8.64B | 10.84%8.54B | 11.16%8.51B | 6.98%8.13B | 6.98%8.13B | 3.38%7.76B | 3.15%7.71B | 3.34%7.65B |
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 | -- | -- | -- | -- |