PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(Q2)Dec 31, 2024 | (Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -0.30%320.05M | -2.61%415.86M | 6.72%1.05B | 6.72%1.05B | -12.59%794.62M | 21.39%321.01M | 32.27%426.99M | 11.52%986.98M | 11.52%986.98M | -12.73%909.08M |
-Cash and cash equivalents | -0.30%320.05M | -2.61%415.86M | 6.72%1.05B | 6.72%1.05B | -12.59%794.62M | 21.39%321.01M | 32.27%426.99M | 11.52%986.98M | 11.52%986.98M | -12.73%909.08M |
Receivables | -55.90%55.06M | -42.63%54.05M | 4.18%51.21M | 4.18%51.21M | 10.18%292.81M | 17.07%124.84M | -54.78%94.21M | -80.69%49.15M | -80.69%49.15M | -55.22%265.76M |
-Loans receivable | 0.11%19.76M | -0.68%11.13M | -6.73%5.92M | -6.73%5.92M | 26.10%17.45M | 21.09%19.74M | 16.42%11.21M | 2.42%6.34M | 2.42%6.34M | -4.54%13.84M |
-Taxes receivable | -87.92%9.82M | -72.26%14.9M | 66.71%18.44M | 66.71%18.44M | 36.38%187.58M | 42.48%81.32M | -68.07%53.72M | -95.01%11.06M | -95.01%11.06M | -70.15%137.54M |
-Other receivables | 7.11%25.47M | -4.34%28.02M | -15.42%26.85M | -15.42%26.85M | -23.26%87.77M | -28.49%23.78M | -3.98%29.29M | 19.04%31.75M | 19.04%31.75M | -3.16%114.38M |
Prepaid assets | -23.32%266.11M | 92.40%15.88M | 64.92%17.87M | 64.92%17.87M | 237.87%53.98M | 29.19%347.03M | 21.37%8.25M | 61.92%10.83M | 61.92%10.83M | 87.73%15.98M |
Restricted cash | 24.77%21.47M | -24.25%23.16M | -22.84%21.87M | -22.84%21.87M | -28.46%18.08M | -37.94%17.21M | -71.84%30.57M | -82.90%28.34M | -82.90%28.34M | -81.32%25.27M |
Other current assets | 29.13%114.66M | 42.95%102.66M | -15.13%95.21M | -15.13%95.21M | 22.06%105.87M | -18.09%88.79M | -7.82%71.81M | 54.82%112.18M | 54.82%112.18M | -2.57%86.74M |
Total current assets | -13.52%777.35M | -3.20%611.6M | 4.38%1.24B | 4.38%1.24B | -2.88%1.27B | 15.86%898.89M | -12.78%631.84M | -14.23%1.19B | -14.23%1.19B | -30.26%1.3B |
Non current assets | ||||||||||
Net PPE | 2.11%533.46M | 3.39%562.52M | 4.40%593.31M | 4.40%593.31M | 4.59%531.63M | 0.56%522.44M | 0.61%544.08M | 3.01%568.31M | 3.01%568.31M | -2.96%508.31M |
-Gross PPE | -0.88%1.38B | 0.06%1.4B | 1.25%1.43B | 1.25%1.43B | 1.06%1.42B | -0.38%1.4B | -0.44%1.4B | 0.38%1.41B | 0.38%1.41B | -0.32%1.4B |
-Accumulated depreciation | 2.66%-849.69M | 2.05%-840.34M | 0.87%-838.81M | 0.87%-838.81M | 0.95%-884.32M | 0.94%-872.95M | 1.09%-857.92M | 1.32%-846.18M | 1.32%-846.18M | -1.25%-892.82M |
Goodwill and other intangible assets | -0.98%1.05B | 0.95%1.05B | -0.30%1.05B | -0.30%1.05B | 0.17%1.06B | -0.47%1.06B | -1.13%1.04B | -1.64%1.05B | -1.64%1.05B | -2.23%1.06B |
-Goodwill | -0.73%783.29M | 2.77%792.2M | 1.26%785.23M | 1.26%785.23M | 2.35%787.63M | 3.17%789.07M | 3.23%770.82M | 1.98%775.45M | 1.98%775.45M | 0.67%769.56M |
-Other intangible assets | -1.68%270.6M | -4.28%256.05M | -4.67%264.1M | -4.67%264.1M | -5.53%277.22M | -9.62%275.23M | -11.85%267.51M | -10.53%277.04M | -10.53%277.04M | -9.10%293.45M |
Non current deferred assets | 17.72%281.69M | 5.12%261.38M | 28.51%271.66M | 28.51%271.66M | 27.05%287.81M | 31.69%239.3M | 28.32%248.64M | 1.17%211.39M | 1.17%211.39M | -4.34%226.53M |
Other non current assets | 28.33%65.92M | 37.49%66.21M | 23.72%65.04M | 23.72%65.04M | 11.21%63.68M | 9.86%51.37M | -3.85%48.16M | -2.67%52.57M | -2.67%52.57M | -12.24%57.25M |
Total non current assets | 3.07%1.93B | 3.15%1.94B | 5.02%1.98B | 5.02%1.98B | 5.01%1.95B | 3.30%1.88B | 2.42%1.88B | 0.00%1.88B | 0.00%1.88B | -3.03%1.86B |
Total assets | -2.30%2.71B | 1.55%2.55B | 4.77%3.22B | 4.77%3.22B | 1.75%3.21B | 7.06%2.78B | -1.88%2.51B | -6.02%3.07B | -6.02%3.07B | -16.48%3.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.89%286.15M | 3.17%367.09M | 9.95%474.66M | 9.95%474.66M | 15.05%598.83M | 39.86%294.67M | -0.23%355.81M | -2.12%431.7M | -2.12%431.7M | -7.56%520.51M |
-accounts payable | -4.50%136.89M | 7.82%161.62M | -2.55%155.83M | -2.55%155.83M | 4.54%247.11M | 4.54%143.34M | -11.04%149.89M | -0.64%159.9M | -0.64%159.9M | 4.73%236.39M |
-Total tax payable | -1.37%149.26M | -0.22%205.47M | 17.30%318.83M | 17.30%318.83M | 23.79%351.72M | 105.69%151.33M | 9.46%205.92M | -2.97%271.8M | -2.97%271.8M | -15.78%284.12M |
Current accrued expenses | -1.19%64.99M | 12.13%58.29M | 10.92%105.55M | 10.92%105.55M | 14.53%238.86M | -3.40%65.77M | -7.44%51.99M | -38.52%95.15M | -38.52%95.15M | -8.15%208.56M |
Current debt and capital lease obligation | 180.62%520.34M | -3.20%189.43M | 0.33%206.07M | 0.33%206.07M | 3.33%185.4M | 0.59%185.42M | -0.91%195.69M | -0.73%205.39M | -0.73%205.39M | -73.87%179.42M |
-Current debt | --349.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -7.93%170.73M | -3.20%189.43M | 0.33%206.07M | 0.33%206.07M | 3.33%185.4M | 0.59%185.42M | -0.91%195.69M | -0.73%205.39M | -0.73%205.39M | -4.19%179.42M |
Current deferred liabilities | ---- | --181.07M | -7.50%191.05M | -7.50%191.05M | ---- | ---- | ---- | 5.32%206.54M | 5.32%206.54M | ---- |
Other current liabilities | -5.92%187.89M | ---- | ---- | ---- | 6.46%220.47M | 9.31%199.72M | --189.3M | ---- | ---- | --207.1M |
Current liabilities | 42.08%1.06B | 0.39%795.89M | 4.11%977.33M | 4.11%977.33M | 11.47%1.24B | 15.45%745.59M | 0.32%792.79M | -6.01%938.78M | -6.01%938.78M | -34.10%1.12B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.53%2.16B | 1.45%1.74B | 1.56%1.76B | 1.56%1.76B | 1.07%1.71B | 9.92%2.5B | 0.21%1.71B | 0.81%1.73B | 0.81%1.73B | -0.58%1.69B |
-Long term debt | -15.61%1.93B | 0.14%1.49B | 0.14%1.49B | 0.14%1.49B | 0.14%1.49B | 10.74%2.29B | 0.14%1.49B | 0.14%1.49B | 0.14%1.49B | 0.13%1.49B |
-Long term capital lease obligation | 9.25%228.04M | 10.12%247.06M | 10.32%265.37M | 10.32%265.37M | 7.99%214.99M | 1.62%208.73M | 0.65%224.37M | 5.12%240.54M | 5.12%240.54M | -5.59%199.09M |
Non current deferred liabilities | 24.37%292.64M | 11.58%296.37M | 10.01%291.06M | 10.01%291.06M | 8.53%277.96M | 1.84%235.3M | 15.82%265.62M | 16.88%264.57M | 16.88%264.57M | 17.24%256.12M |
Other non current liabilities | 4.20%72.19M | 4.12%87.09M | -3.70%103.36M | -3.70%103.36M | -14.07%116.06M | -19.89%69.28M | -11.32%83.65M | -8.00%107.33M | -8.00%107.33M | 5.89%135.06M |
Total non current liabilities | -9.91%2.53B | 2.86%2.12B | 2.35%2.15B | 2.35%2.15B | 1.00%2.1B | 8.20%2.8B | 1.43%2.06B | 2.07%2.1B | 2.07%2.1B | 1.73%2.08B |
Total liabilities | 1.01%3.58B | 2.17%2.92B | 2.90%3.13B | 2.90%3.13B | 4.66%3.34B | 9.65%3.55B | 1.12%2.86B | -0.57%3.04B | -0.57%3.04B | -14.51%3.19B |
Shareholders'equity | ||||||||||
Share capital | -3.80%1.64M | -4.61%1.68M | -4.47%1.71M | -4.47%1.71M | -7.82%1.71M | -7.82%1.71M | -6.89%1.76M | -7.59%1.79M | -7.59%1.79M | -4.24%1.85M |
-common stock | -3.80%1.64M | -4.61%1.68M | -4.47%1.71M | -4.47%1.71M | -7.82%1.71M | -7.82%1.71M | -6.89%1.76M | -7.59%1.79M | -7.59%1.79M | -4.24%1.85M |
Retained earnings | -7.40%-908.79M | -7.86%-424.55M | 126.00%12.65M | 126.00%12.65M | -83.11%-200.3M | -19.44%-846.16M | -26.29%-393.62M | -140.43%-48.68M | -140.43%-48.68M | -92.61%-109.38M |
Paid-in capital | 0.72%752.09M | 0.49%744.08M | -1.01%762.58M | -1.01%762.58M | -2.79%753.61M | -2.73%746.73M | -2.53%740.43M | -0.23%770.38M | -0.23%770.38M | 0.96%775.27M |
Less: Treasury stock | 1.12%645.65M | 0.17%646.54M | -2.57%637.51M | -2.57%637.51M | -3.24%638.49M | -3.25%638.48M | -2.33%645.44M | -1.05%654.33M | -1.05%654.33M | -0.67%659.85M |
Gains losses not affecting retained earnings | -96.86%-71.76M | 11.01%-42.73M | -31.66%-48.85M | -31.66%-48.85M | -4.64%-46.34M | 18.42%-36.45M | 11.07%-48.01M | -71.40%-37.1M | -71.40%-37.1M | -1,053.75%-44.28M |
Total stockholders'equity | -12.92%-872.46M | -6.72%-368.07M | 182.54%90.59M | 182.54%90.59M | -256.69%-129.81M | -20.07%-772.65M | -30.15%-344.88M | -84.85%32.06M | -84.85%32.06M | -181.13%-36.39M |
Total equity | -12.92%-872.46M | -6.72%-368.07M | 182.54%90.59M | 182.54%90.59M | -256.69%-129.81M | -20.07%-772.65M | -30.15%-344.88M | -84.85%32.06M | -84.85%32.06M | -181.13%-36.39M |
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 | -- | -- |