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 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jun 30, 2023 | (Q1)Apr 2, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -11.29%1.7B | -11.29%1.7B | 55.40%2.1B | 18.02%1.36B | -49.17%1.04B | 54.03%1.91B | 54.03%1.91B | -45.83%1.35B | -48.09%1.15B | --2.04B |
-Cash and cash equivalents | -11.29%1.7B | -11.29%1.7B | 55.40%2.1B | 18.02%1.36B | -49.17%1.04B | 54.03%1.91B | 54.03%1.91B | -45.83%1.35B | -48.09%1.15B | --2.04B |
Receivables | 2.04%11.23B | 2.04%11.23B | 3.73%12.02B | 2.29%11.72B | 5.03%11.64B | -6.79%11B | -6.79%11B | 6.24%11.59B | 3.86%11.46B | --11.08B |
-Accounts receivable | -0.90%2.98B | -0.90%2.98B | 1.05%3.17B | -0.47%3.15B | 6.23%3.12B | -0.13%3B | -0.13%3B | 12.10%3.13B | -1.43%3.17B | --2.94B |
-Other receivables | 3.14%8.25B | 3.14%8.25B | 4.72%8.85B | 3.34%8.57B | 4.60%8.52B | -9.07%8B | -9.07%8B | 4.22%8.45B | 6.04%8.29B | --8.15B |
Inventory | 13.36%9.72B | 13.36%9.72B | 22.45%10.14B | 26.75%9.69B | 36.87%9.59B | 35.68%8.58B | 35.68%8.58B | 32.36%8.28B | 24.10%7.64B | --7.01B |
Other current assets | -18.04%1.74B | -18.04%1.74B | -4.87%1.48B | -1.72%1.54B | 32.12%1.93B | 25.18%2.12B | 25.18%2.12B | 15.81%1.56B | 34.73%1.57B | --1.46B |
Total current assets | 3.26%24.39B | 3.26%24.39B | 13.01%25.74B | 11.40%24.31B | 12.08%24.2B | 12.12%23.62B | 12.12%23.62B | 8.45%22.78B | 6.05%21.83B | --21.59B |
Non current assets | ||||||||||
Net PPE | 4.34%6.47B | 4.34%6.47B | 5.17%6.32B | 5.53%6.28B | 5.54%6.19B | 5.05%6.2B | 5.05%6.2B | 8.05%6.01B | 8.54%5.95B | --5.87B |
-Gross PPE | 4.34%13.56B | 4.34%13.56B | 5.08%13.39B | 5.28%13.27B | 5.39%13.06B | 5.76%13B | 5.76%13B | 7.11%12.75B | 7.47%12.6B | --12.39B |
-Accumulated depreciation | -4.34%-7.1B | -4.34%-7.1B | -5.01%-7.07B | -5.06%-6.99B | -5.26%-6.87B | -6.41%-6.8B | -6.41%-6.8B | -6.28%-6.73B | -6.53%-6.66B | ---6.53B |
Goodwill and other intangible assets | -0.75%22.08B | -0.75%22.08B | 1.24%22.34B | -0.78%22B | -0.50%22.05B | 0.38%22.24B | 0.38%22.24B | -0.04%22.07B | 1.40%22.18B | --22.16B |
-Goodwill | -0.15%20.56B | -0.15%20.56B | 1.82%20.76B | 0.04%20.45B | 0.35%20.46B | 1.24%20.59B | 1.24%20.59B | 1.15%20.39B | 2.20%20.44B | --20.39B |
-Other intangible assets | -8.21%1.52B | -8.21%1.52B | -5.83%1.58B | -10.51%1.55B | -10.25%1.59B | -9.21%1.66B | -9.21%1.66B | -12.49%1.68B | -7.23%1.73B | --1.78B |
Other non current assets | 7.11%2.95B | 7.11%2.95B | 8.96%2.91B | 9.31%2.85B | 13.19%2.81B | 11.81%2.76B | 11.81%2.76B | 7.94%2.67B | 2.15%2.61B | --2.48B |
Total non current assets | 0.96%31.49B | 0.96%31.49B | 2.68%31.57B | 1.30%31.13B | 1.78%31.05B | 2.20%31.2B | 2.20%31.2B | 2.11%30.75B | 2.77%30.73B | --30.51B |
Total assets | 1.95%55.88B | 1.95%55.88B | 7.08%57.31B | 5.49%55.44B | 6.05%55.25B | 6.25%54.81B | 6.25%54.81B | 4.71%53.53B | 4.11%52.56B | --52.1B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.01%3.73B | 8.01%3.73B | 0.11%3.68B | -9.82%3.36B | -0.50%3.59B | -7.69%3.46B | -7.69%3.46B | 6.49%3.68B | 6.95%3.73B | --3.61B |
-accounts payable | 8.05%3.34B | 8.05%3.34B | -0.75%3.29B | -11.77%2.97B | -1.39%3.2B | -8.92%3.1B | -8.92%3.1B | 6.73%3.32B | 7.23%3.37B | --3.25B |
-Dividends payable | 7.73%390M | 7.73%390M | 8.01%391M | 8.31%391M | 7.44%390M | 4.32%362M | 4.32%362M | 4.32%362M | 4.34%361M | --363M |
Current accrued expenses | 11.25%1.33B | 11.25%1.33B | 5.55%1.18B | 6.03%1.13B | 5.50%959M | 6.72%1.19B | 6.72%1.19B | 4.68%1.12B | 4.53%1.06B | --909M |
Current debt and capital lease obligation | 118.87%1.82B | 118.87%1.82B | 630.09%2.33B | 185.56%2.31B | -45.76%831M | -46.01%832M | -46.01%832M | -87.49%319M | -60.81%810M | --1.53B |
-Current debt | 196.25%1.5B | 196.25%1.5B | 28,542.86%2.01B | 294.49%2B | -59.67%507M | -59.54%507M | -59.54%507M | -99.69%7M | -71.04%508M | --1.26B |
-Current capital lease obligation | -1.85%319M | -1.85%319M | 3.85%324M | 2.32%309M | 17.82%324M | 12.85%325M | 12.85%325M | 5.05%312M | -3.51%302M | --275M |
Current deferred liabilities | -0.76%9.49B | -0.76%9.49B | 16.83%10.93B | 16.93%10.09B | 29.18%9.97B | 28.62%9.56B | 28.62%9.56B | 40.38%9.35B | 32.11%8.63B | --7.72B |
Other current liabilities | 5.04%1.21B | 5.04%1.21B | -4.55%1.2B | -7.39%1.13B | -13.29%1.2B | -10.64%1.15B | -10.64%1.15B | -10.89%1.25B | 9.63%1.22B | --1.39B |
Current liabilities | 8.47%17.82B | 8.47%17.82B | 22.52%19.56B | 16.39%18.26B | 8.43%16.79B | 7.11%16.43B | 7.11%16.43B | 1.93%15.96B | 6.45%15.69B | --15.48B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.62%8.86B | -13.62%8.86B | -17.23%8.84B | -17.51%8.81B | -3.16%10.23B | -3.05%10.25B | -3.05%10.25B | 0.99%10.68B | -3.87%10.68B | --10.57B |
-Long term debt | -17.07%7.26B | -17.07%7.26B | -21.47%7.26B | -21.52%7.26B | -5.33%8.75B | -5.29%8.75B | -5.29%8.75B | 0.10%9.25B | -5.07%9.25B | --9.25B |
-Long term capital lease obligation | 6.55%1.6B | 6.55%1.6B | 10.21%1.58B | 8.47%1.55B | 12.04%1.48B | 12.56%1.5B | 12.56%1.5B | 7.20%1.43B | 4.69%1.43B | --1.32B |
Non current deferred liabilities | 16.30%3B | 16.30%3B | -27.43%1.85B | -2.42%2.21B | 4.78%2.56B | 18.44%2.58B | 18.44%2.58B | 3.50%2.55B | -4.94%2.27B | --2.45B |
Employee benefits | -8.79%2.02B | -8.79%2.02B | -10.29%2.06B | -8.45%2.12B | -4.49%2.17B | -9.54%2.22B | -9.54%2.22B | -7.28%2.29B | -10.77%2.32B | --2.27B |
Other non current liabilities | 4.18%2.12B | 4.18%2.12B | -2.39%2.04B | -5.78%2.01B | -7.15%2.08B | -17.86%2.03B | -17.86%2.03B | -9.17%2.09B | -6.34%2.13B | --2.24B |
Total non current liabilities | -6.36%15.99B | -6.36%15.99B | -16.04%14.78B | -12.90%15.15B | -2.73%17.05B | -3.38%17.08B | -3.38%17.08B | -1.12%17.61B | -5.29%17.39B | --17.53B |
Total liabilities | 0.91%33.82B | 0.91%33.82B | 2.30%34.34B | 0.99%33.41B | 2.51%33.84B | 1.50%33.51B | 1.50%33.51B | 0.31%33.57B | -0.07%33.08B | --33.01B |
Shareholders'equity | ||||||||||
Share capital | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | --482M |
-common stock | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | 0.00%482M | --482M |
Retained earnings | 5.65%41.49B | 5.65%41.49B | 5.45%40.73B | 5.34%40.19B | 5.05%39.68B | 4.99%39.27B | 4.99%39.27B | 5.04%38.63B | 5.35%38.15B | --37.77B |
Paid-in capital | 8.03%4.06B | 8.03%4.06B | 8.88%4B | 8.61%3.93B | 7.24%3.82B | 5.74%3.76B | 5.74%3.76B | 4.56%3.67B | 4.27%3.61B | --3.56B |
Less: Treasury stock | 6.63%22.45B | 6.63%22.45B | 0.06%21.14B | 0.24%21.13B | 1.53%21.11B | 1.61%21.05B | 1.61%21.05B | 2.35%21.12B | 2.16%21.08B | --20.8B |
Gains losses not affecting retained earnings | -30.97%-1.52B | -30.97%-1.52B | 35.28%-1.1B | 15.40%-1.43B | 24.56%-1.46B | 46.14%-1.16B | 46.14%-1.16B | 31.48%-1.7B | 21.27%-1.7B | ---1.93B |
Total stockholders'equity | 3.59%22.06B | 3.59%22.06B | 15.11%22.97B | 13.13%22.04B | 12.17%21.41B | 14.71%21.3B | 14.71%21.3B | 13.06%19.96B | 12.06%19.48B | --19.09B |
Total equity | 3.59%22.06B | 3.59%22.06B | 15.11%22.97B | 13.13%22.04B | 12.17%21.41B | 14.71%21.3B | 14.71%21.3B | 13.06%19.96B | 12.06%19.48B | --19.09B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |