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 | 42.56%-1.36M | 46.50%-1.77M | 56.35%-2.56M | 11.88%-14.67M | 22.20%-3.12M | 48.49%-2.37M | -2.10%-3.31M | -22.59%-5.86M | -22.15%-16.65M | 7.81%-4.01M |
Net income from continuing operations | 38.07%-2.5M | 45.85%-2.66M | 40.24%-3.51M | 15.02%-18.83M | 30.36%-4.03M | 26.06%-4.03M | 8.13%-4.9M | -5.11%-5.87M | -28.71%-22.16M | -17.04%-5.79M |
Depreciation and amortization | -25.73%228K | -32.64%227K | 62.77%223K | 71.98%1.03M | 24.49%244K | 100.65%307K | 139.01%337K | 29.25%137K | 56.02%596K | 106.32%196K |
Change In working capital | -14.24%506K | -82.53%184K | 131.02%241K | -60.11%815K | -106.14%-51K | 417.54%590K | -11.66%1.05M | -726.60%-777K | 25.49%2.04M | 217.18%831K |
-Change in receivables | 96.28%-14K | -18.87%-63K | 28.72%242K | -808.11%-262K | 43.24%-21K | -278.20%-376K | 75.00%-53K | 150.67%188K | 117.05%37K | 76.58%-37K |
-Change in inventory | 52,900.00%528K | -930.00%-206K | 321.57%113K | -67.57%96K | -29.41%168K | 99.57%-1K | 81.82%-20K | -112.78%-51K | -20.22%296K | 138.00%238K |
-Change in prepaid assets | 24.10%-715K | -47.86%219K | -31.68%207K | -103.56%-8K | -14.57%211K | -11.48%-942K | -26.44%420K | 20.24%303K | -68.58%225K | 1,800.00%247K |
-Change in payables and accrued expense | -66.87%639K | -74.86%182K | 75.00%-300K | -31.35%1.06M | -197.75%-391K | 93.87%1.93M | -24.35%724K | -49.07%-1.2M | 74.02%1.55M | 2.04%400K |
-Change in other current liabilities | 440.00%68K | 388.89%52K | -23.53%-21K | -17.74%-73K | -5.88%-18K | -25.00%-20K | -28.57%-18K | -13.33%-17K | -410.00%-62K | -30.77%-17K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 42.56%-1.36M | 46.50%-1.77M | 56.35%-2.56M | 11.88%-14.67M | 22.20%-3.12M | 48.49%-2.37M | -2.10%-3.31M | -22.59%-5.86M | -22.15%-16.65M | 7.81%-4.01M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -5,427.03%-4.09M | -206K | -41K | -74K | 0 | 0 | ||||
Net PPE purchase and sale | --0 | ---- | ---- | ---206K | ---41K | ---74K | ---- | ---- | --0 | --0 |
Net investment purchase and sale | ---4.09M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -5,427.03%-4.09M | ---- | ---- | ---206K | ---41K | ---74K | ---- | ---- | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -100.69%-52K | 7.49M | 0 | 7.49M | 0 | 0 | ||||
Net common stock issuance | --0 | ---- | ---- | --8.14M | --0 | --8.14M | ---- | ---- | --0 | --0 |
Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 |
Net other financing activities | ---52K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -100.69%-52K | ---- | ---- | --7.49M | --0 | --7.49M | ---- | ---- | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | 21.40%10.55M | -33.39%8.1M | -41.09%10.58M | -48.22%17.96M | -37.38%13.71M | -67.30%8.69M | -59.31%12.16M | -48.22%17.96M | 717.75%34.69M | -42.37%21.9M |
Current changes in cash | -209.23%-5.51M | 171.11%2.42M | 56.35%-2.56M | 55.62%-7.39M | 21.18%-3.16M | 209.40%5.04M | -4.90%-3.4M | -22.59%-5.86M | -154.98%-16.65M | -19.57%-4.01M |
Effect of exchange rate changes | 700.00%132K | 152.38%33K | 35.71%76K | 107.32%6K | -56.79%35K | 71.79%-22K | -8.62%-63K | 307.41%56K | -146.86%-82K | 58.82%81K |
End cash Position | -62.22%5.18M | 21.40%10.55M | -33.39%8.1M | -41.09%10.58M | -41.09%10.58M | -37.38%13.71M | -67.30%8.69M | -59.31%12.16M | -48.22%17.96M | -48.22%17.96M |
Free cash flow | 44.30%-1.36M | 47.93%-1.77M | 56.35%-2.56M | 10.64%-14.87M | 21.18%-3.16M | 46.89%-2.45M | -4.90%-3.4M | -22.59%-5.86M | -22.15%-16.65M | 7.81%-4.01M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |