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 | 8.05%1.92B | 8.05%1.92B | 38.83%2.33B | 8.03%2.07B | 8.44%1.84B | 8.05%1.78B | 8.05%1.78B | 4.01%1.68B | 0.43%1.91B | 3.80%1.69B |
-Cash and cash equivalents | 8.05%1.92B | 8.05%1.92B | 38.83%2.33B | 8.03%2.07B | 8.44%1.84B | 8.05%1.78B | 8.05%1.78B | 4.01%1.68B | 0.43%1.91B | 3.80%1.69B |
Receivables | -23.12%284.9M | -23.12%284.9M | -9.12%273.2M | 76.46%428.1M | 99.22%407.6M | 36.85%370.6M | 36.85%370.6M | 33.50%300.6M | 24.18%242.6M | 13.62%204.6M |
-Accounts receivable | -23.12%284.9M | -23.12%284.9M | -9.12%273.2M | 76.46%428.1M | 99.22%407.6M | 36.85%370.6M | 36.85%370.6M | 33.50%300.6M | 24.18%242.6M | 13.62%204.6M |
Restricted cash | -39.47%9.2M | -39.47%9.2M | 34.04%18.9M | 65.28%23.8M | 24.41%15.8M | 105.41%15.2M | 105.41%15.2M | 67.94%14.1M | 117.65%14.4M | 115.84%12.7M |
Other current assets | -8.90%1.82B | -8.90%1.82B | 17.60%1.76B | 31.71%1.75B | 16.57%1.67B | 10.87%2B | 10.87%2B | 7.23%1.5B | -5.35%1.33B | 9.34%1.43B |
Total current assets | -3.03%4.04B | -3.03%4.04B | 24.02%4.39B | 20.37%4.27B | 17.54%3.93B | 11.70%4.16B | 11.70%4.16B | 8.95%3.54B | 1.01%3.54B | 6.90%3.34B |
Non current assets | ||||||||||
Net PPE | -2.72%461.8M | -2.72%461.8M | 3.27%483.2M | -1.45%475.4M | -1.47%468.4M | -2.39%474.7M | -2.39%474.7M | 2.70%467.9M | -0.30%482.4M | -6.02%475.4M |
-Gross PPE | -59.19%461.8M | -59.19%461.8M | 0.35%1.09B | -1.30%1.09B | 5.89%1.14B | 6.48%1.13B | 6.48%1.13B | 11.95%1.09B | 9.43%1.11B | 3.23%1.08B |
-Accumulated depreciation | ---- | ---- | 1.85%-608.6M | 1.19%-616.6M | -11.72%-671.2M | -13.97%-656.9M | -13.97%-656.9M | -20.12%-620.1M | -18.35%-624M | -11.95%-600.8M |
Goodwill and other intangible assets | -12.44%1.05B | -12.44%1.05B | 13.57%1.12B | 6.22%1.08B | -11.39%1.06B | 0.54%1.2B | 0.54%1.2B | -12.53%985.2M | 0.99%1.02B | 12.54%1.19B |
-Goodwill | ---- | ---- | 11.68%913.3M | 4.71%877.5M | 1.74%848.8M | 2.32%847.5M | 2.32%847.5M | 6.93%817.8M | 3.73%838M | -1.41%834.3M |
-Other intangible assets | ---- | ---- | 22.82%205.6M | 13.33%200.7M | -41.88%208.9M | -3.53%349.5M | -3.53%349.5M | -53.70%167.4M | -10.23%177.1M | 67.56%359.4M |
Long-term notes receivables | ---- | ---- | --61.1M | --60.8M | --60.5M | --60M | --60M | ---- | ---- | ---- |
Other non current assets | --288.1M | --288.1M | 38.47%240.1M | 0.56%179.9M | --179.3M | ---- | ---- | --173.4M | -9.29%178.9M | ---- |
Total non current assets | 3.83%1.8B | 3.83%1.8B | 17.02%1.9B | 7.03%1.79B | 5.80%1.77B | 3.27%1.73B | 3.27%1.73B | 2.82%1.63B | -0.58%1.68B | -5.83%1.67B |
Total assets | -1.02%5.83B | -1.02%5.83B | 21.81%6.29B | 16.09%6.06B | 13.63%5.69B | 9.08%5.89B | 9.08%5.89B | 6.94%5.16B | 0.49%5.22B | 2.29%5.01B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 114.60%841M | 114.60%841M | 1.72%379.1M | 7.52%368.9M | 13.99%377.3M | 5.78%391.9M | 5.78%391.9M | 60.22%372.7M | 48.64%343.1M | 60.84%331M |
-accounts payable | 248.67%841M | 248.67%841M | 28.41%265.8M | 40.97%268.4M | 59.24%280.1M | 8.45%241.2M | 8.45%241.2M | 21.88%207M | 3.39%190.4M | 11.51%175.9M |
-Total tax payable | ---- | ---- | -31.62%113.3M | -34.18%100.5M | -37.33%97.2M | 1.76%150.7M | 1.76%150.7M | 163.92%165.7M | 227.20%152.7M | 222.76%155.1M |
Current accrued expenses | ---- | ---- | 12.06%402.2M | 9.82%353.4M | 7.02%355.3M | -13.32%329.2M | -13.32%329.2M | -11.61%358.9M | -24.19%321.8M | -10.71%332M |
Current debt and capital lease obligation | 326.46%862.3M | 326.46%862.3M | 126.11%1.13B | 156.24%1.29B | 1,314.59%727.1M | 279.36%202.2M | 279.36%202.2M | 42.33%501M | -0.10%502M | -7.60%51.4M |
-Current debt | 441.58%814M | 441.58%814M | 139.90%1.08B | 174.12%1.23B | 675,100.00%675.2M | 150,200.00%150.3M | 150,200.00%150.3M | 48.28%450.1M | -0.05%450.1M | -66.44%100K |
-Current capital lease obligation | -6.94%48.3M | -6.94%48.3M | 4.13%53M | 1.16%52.5M | 1.17%51.9M | -2.44%51.9M | -2.44%51.9M | 5.03%50.9M | -0.50%51.9M | -7.29%51.3M |
Current deferred liabilities | ---- | ---- | 5.12%57.5M | -6.63%56.3M | -9.45%57.5M | -13.30%56.7M | -13.30%56.7M | -7.40%54.7M | -4.68%60.3M | -11.32%63.5M |
Other current liabilities | -11.50%1.52B | -11.50%1.52B | 17.02%1.5B | 35.74%1.51B | 27.71%1.44B | 15.87%1.72B | 15.87%1.72B | 14.35%1.28B | 0.14%1.11B | 5.75%1.13B |
Current liabilities | 19.45%3.23B | 19.45%3.23B | 35.13%3.47B | 52.82%3.57B | 55.20%2.96B | 14.72%2.7B | 14.72%2.7B | 18.35%2.57B | 0.33%2.34B | 7.59%1.91B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -32.46%1.22B | -32.46%1.22B | -4.95%1.29B | -19.63%1.13B | -22.03%1.36B | 5.81%1.81B | 5.81%1.81B | -10.86%1.36B | -19.31%1.41B | -7.12%1.74B |
-Long term debt | -33.87%1.13B | -33.87%1.13B | -5.34%1.2B | -20.96%1.03B | -23.37%1.26B | 6.61%1.72B | 6.61%1.72B | -11.58%1.26B | -20.27%1.31B | -6.79%1.64B |
-Long term capital lease obligation | -7.31%88.8M | -7.31%88.8M | 0.32%95.4M | -2.11%97.2M | 0.72%97.7M | -6.72%95.8M | -6.72%95.8M | 0.05%95.1M | -4.17%99.3M | -12.49%97M |
Non current deferred liabilities | 52.77%71.8M | 52.77%71.8M | 172.28%77.6M | 101.60%62.9M | 64.61%50.7M | 65.49%47M | 65.49%47M | -24.62%28.5M | -7.72%31.2M | -17.06%30.8M |
Other non current liabilities | -1.86%84.3M | -1.86%84.3M | 33.84%87.4M | 27.19%82.8M | 36.84%85.8M | 32.15%85.9M | 32.15%85.9M | -5.09%65.3M | -7.96%65.1M | -14.70%62.7M |
Total non current liabilities | -29.05%1.38B | -29.05%1.38B | 0.28%1.46B | -15.08%1.28B | -18.56%1.49B | 7.69%1.94B | 7.69%1.94B | -10.93%1.45B | -18.67%1.5B | -7.59%1.83B |
Total liabilities | -0.85%4.61B | -0.85%4.61B | 22.54%4.93B | 26.25%4.85B | 19.03%4.45B | 11.67%4.64B | 11.67%4.64B | 5.79%4.02B | -8.07%3.84B | -0.43%3.74B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 1.80%1.3M | 1.80%1.3M | 1.88%1.3M |
-common stock | ---- | ---- | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 0.00%1.3M | 1.80%1.3M | 1.80%1.3M | 1.88%1.3M |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | ---- | ---- | 21.18%1.89B | 19.44%1.74B | 20.88%1.65B | 20.74%1.63B | 20.74%1.63B | 21.73%1.56B | 22.97%1.45B | 21.57%1.37B |
Paid-in capital | ---- | ---- | 4.27%1.35B | 4.42%1.34B | 4.59%1.32B | 4.78%1.31B | 4.78%1.31B | 4.82%1.29B | 4.66%1.28B | 4.52%1.27B |
Less: Treasury stock | ---- | ---- | 19.31%1.71B | 41.44%1.6B | 31.28%1.49B | 34.54%1.49B | 34.54%1.49B | 29.28%1.43B | 2.50%1.13B | 13.20%1.13B |
Gains losses not affecting retained earnings | ---- | ---- | 38.99%-171.5M | -17.30%-258.3M | -7.82%-248.2M | 19.04%-203.2M | 19.04%-203.2M | 26.46%-281.1M | 21.88%-220.2M | -18.87%-230.2M |
Total stockholders'equity | -1.66%1.23B | -1.66%1.23B | 19.15%1.36B | -12.19%1.21B | -2.26%1.24B | 0.43%1.25B | 0.43%1.25B | 11.19%1.14B | 35.59%1.38B | 11.27%1.27B |
Noncontrolling interests | ---- | ---- | 150.00%300K | 80.00%-100K | 50.00%-200K | 0.00%-200K | 0.00%-200K | -14.07%-600K | -89.39%-500K | -39,900.00%-400K |
Total equity | -1.64%1.23B | -1.64%1.23B | 19.24%1.36B | -12.17%1.21B | -2.24%1.24B | 0.43%1.25B | 0.43%1.25B | 11.19%1.14B | 35.57%1.38B | 11.24%1.27B |
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 | -- | -- | -- | -- |