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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 21.17%-320.03M | 11.21%-59.37M | 39.58%-71.79M | 47.03%-66.43M | -29.06%-122.43M | 18.89%-405.97M | 62.82%-66.87M | -1.60%-118.82M | 11.53%-125.42M | -53.09%-94.87M |
Net income from continuing operations | -65.01%74.08M | -83.94%25.31M | -295.24%-50.43M | 76.14%8.99M | 288.76%90.22M | 197.11%211.7M | 176.04%157.56M | 19.84%25.83M | 126.81%5.1M | 274.36%23.21M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 144.74%18.81M | ---- | ---- | ---- | ---- |
Depreciation and amortization | ---- | ---- | ---- | ---- | ---- | -33.44%43.64M | ---- | ---- | ---- | ---- |
Deferred tax | ---- | ---- | ---- | ---- | ---- | 311.01%11.69M | ---- | ---- | ---- | ---- |
Other non cash items | -86.21%-170.79M | 38.45%-51.75M | -346.69%-54.1M | 161.74%31.8M | -540.91%-96.74M | -238.01%-91.72M | -962.18%-84.09M | 158.85%21.93M | -315.05%-51.5M | 71.71%21.94M |
Change In working capital | 53.71%-320.55M | 74.96%-70.82M | 64.16%-45.2M | 45.94%-76.34M | 9.88%-128.19M | -97.10%-692.44M | -212.16%-282.85M | -29.61%-126.11M | -33.13%-141.23M | -148.21%-142.24M |
-Change in receivables | ---- | ---- | ---- | ---- | ---- | -156.70%-39.11M | ---- | ---- | ---- | ---- |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | 30.39%-24.08M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -111.31%-3.6M | ---- | ---- | ---- | ---- | 1,627.46%31.82M | ---- | ---- | ---- | ---- |
-Change in other working capital | 52.05%-316.95M | 73.27%-67.22M | 24.17%-109.69M | 90.34%-11.85M | 9.88%-128.19M | -72.32%-661.06M | -104.58%-251.47M | -182.16%-144.66M | 19.35%-122.69M | -148.21%-142.24M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 21.17%-320.03M | 11.21%-59.37M | 39.58%-71.79M | 47.03%-66.43M | -29.06%-122.43M | 18.89%-405.97M | 62.82%-66.87M | -1.60%-118.82M | 11.53%-125.42M | -53.09%-94.87M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 209.89%220.6M | -10.53%68.36M | -69.02%56.56M | -34.58%66.01M | 110.28%29.67M | 105.72%71.19M | 321.89%76.41M | 199.98%182.54M | 168.36%100.91M | 69.08%-288.67M |
Net PPE purchase and sale | -2.68%-16.72M | 27.88%-5.42M | -45.34%-4.24M | -108.94%-3.32M | 12.24%-3.74M | 38.91%-16.28M | 0.66%-7.51M | 17.04%-2.92M | 75.16%-1.59M | 53.54%-4.26M |
Net intangibles purchase and sale | -11,432.63%-65.39M | 18.84%-280K | 61.86%-74K | -781,350.00%-62.52M | -12,500.00%-2.52M | 94.07%-567K | -38.00%-345K | 97.42%-194K | 99.38%-8K | 95.89%-20K |
Net business purchase and sale | -27.84%-8.95M | 118.00%1.26M | ---5M | ---3.87M | ---1.34M | 93.93%-7M | ---7M | --0 | --0 | --0 |
Net investment purchase and sale | 251.52%282.16M | -31.90%58.81M | -66.92%59.92M | 29.86%126.16M | 113.10%37.27M | 107.38%80.27M | 258.22%86.36M | 205.07%181.15M | 750.09%97.15M | 69.22%-284.38M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 209.89%220.6M | -10.53%68.36M | -69.02%56.56M | -34.58%66.01M | 110.28%29.67M | 105.72%71.19M | 321.89%76.41M | 199.98%182.54M | 168.36%100.91M | 69.08%-288.67M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1.54%-4.92M | -34.68%-1.6M | 47.41%-1.09M | 31.40%-1.06M | -514.74%-1.17M | -236.31%-5M | 37.94%-1.19M | -360.91%-2.07M | -360.24%-1.55M | -691.67%-190K |
Net issuance payments of debt | 27.28%-4.92M | -34.68%-1.6M | 47.41%-1.09M | 31.40%-1.06M | 40.41%-1.17M | 17.25%-6.77M | 37.94%-1.19M | 9.37%-2.07M | 13.64%-1.55M | 10.26%-1.96M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --1.77M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -73.56%1.77M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1.54%-4.92M | -34.68%-1.6M | 47.41%-1.09M | 31.40%-1.06M | -514.74%-1.17M | -236.31%-5M | 37.94%-1.19M | -360.91%-2.07M | -361.61%-1.55M | -660.00%-190K |
Net cash flow | ||||||||||
Beginning cash position | -67.17%166.81M | -65.16%55.52M | -26.21%72.33M | -40.89%73.37M | -67.17%166.81M | -77.25%508.12M | -76.41%159.38M | -89.92%98.02M | -90.10%124.14M | -77.25%508.12M |
Current changes in cash | ---104.35M | --7.39M | -126.47%-16.32M | 94.31%-1.48M | 75.52%-93.94M | ---- | ---- | 120.64%61.65M | 91.01%-26.06M | 61.45%-383.73M |
Effect of exchange rate changes | 217.08%1.78M | 245.25%1.33M | -61.46%-486K | 946.15%440K | 296.46%499K | -106.83%-1.52M | 75.49%-915K | -120.90%-301K | -100.63%-52K | -101.55%-254K |
End cash Position | --64.24M | --64.24M | -65.16%55.52M | -26.21%72.33M | -40.89%73.37M | ---- | ---- | -76.41%159.38M | -89.92%98.02M | -90.10%124.14M |
Free cash flow | 5.43%-402.14M | 13.06%-65.07M | 37.63%-76.1M | -2.35%-132.27M | -29.80%-128.7M | 20.88%-425.24M | 60.12%-74.84M | 5.19%-122.02M | 13.54%-129.23M | -38.41%-99.15M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
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 | -- | -- | -- | -- |