PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,957.03%85.55M | 2,687.15%86.54M | 2,687.15%86.54M | 93.24%9.75M | -21.07%3.14M | 15.24%4.16M | -11.03%3.11M | -11.03%3.11M | -44.25%5.04M | -37.27%3.98M |
-Cash and cash equivalents | 1,957.03%85.55M | 2,687.15%86.54M | 2,687.15%86.54M | 93.24%9.75M | -21.07%3.14M | 15.24%4.16M | -11.03%3.11M | -11.03%3.11M | -44.25%5.04M | -37.27%3.98M |
Receivables | -24.46%51.54M | 10.62%56.18M | 10.62%56.18M | -25.86%48.85M | 7.21%66.54M | 18.10%68.23M | -12.83%50.79M | -12.83%50.79M | 50.93%65.89M | 45.74%62.06M |
-Accounts receivable | -24.75%51.34M | 10.25%55.99M | 10.25%55.99M | -19.95%48.66M | 16.85%66.54M | 29.58%68.23M | -4.78%50.79M | -4.78%50.79M | 39.24%60.78M | 33.72%56.95M |
-Notes receivable | --195K | 4,775.00%195K | 4,775.00%195K | -96.18%195K | --0 | --0 | -99.92%4K | -99.92%4K | --5.11M | --5.12M |
Inventory | -42.18%2.46M | 18.89%2.42M | 18.89%2.42M | -50.32%2.25M | -15.93%3.98M | -14.29%4.25M | -50.55%2.04M | -50.55%2.04M | 11.01%4.54M | 21.05%4.73M |
Prepaid assets | 92.83%9.09M | 39.27%5.28M | 39.27%5.28M | -62.34%3.37M | -37.46%4.54M | -46.25%4.72M | -41.52%3.79M | -41.52%3.79M | 57.85%8.94M | -13.71%7.26M |
Other current assets | -49.09%4.46M | -65.29%2.97M | -65.29%2.97M | -44.42%6.82M | -24.91%8.87M | -45.43%8.77M | -25.33%8.55M | -25.33%8.55M | 14.66%12.27M | 15.82%11.81M |
Total current assets | 69.89%153.11M | 79.31%153.39M | 79.31%153.39M | 218.63%308.04M | -3.09%87.07M | -1.16%90.12M | 2.07%85.54M | 2.07%85.54M | 32.16%96.67M | 25.75%89.84M |
Non current assets | ||||||||||
Net PPE | -34.93%15.53M | -19.40%17.63M | -19.40%17.63M | -31.53%18.49M | -13.94%23.81M | -18.01%23.86M | -6.31%21.87M | -6.31%21.87M | 11.57%27.01M | 8.42%27.67M |
-Gross PPE | -34.93%15.53M | -9.68%24.09M | -9.68%24.09M | -31.53%18.49M | -13.94%23.81M | -18.01%23.86M | -6.08%26.67M | -6.08%26.67M | 11.57%27.01M | 8.42%27.67M |
-Accumulated depreciation | ---- | -34.60%-6.46M | -34.60%-6.46M | ---- | ---- | ---- | 5.01%-4.8M | 5.01%-4.8M | ---- | ---- |
Goodwill and other intangible assets | -28.75%497.5M | 2.64%502.09M | 2.64%502.09M | -31.36%479.87M | -1.49%693.26M | 1.07%698.22M | -18.73%489.19M | -18.73%489.19M | 15.34%699.09M | 16.61%703.77M |
-Goodwill | -31.67%280.68M | 4.74%280.68M | 4.74%280.68M | -34.19%269.19M | 0.42%410.77M | 3.00%410.77M | -24.22%267.98M | -24.22%267.98M | 15.59%409.04M | 17.05%409.04M |
-Other intangible assets | -24.57%216.82M | 0.09%221.41M | 0.09%221.41M | -27.37%210.67M | -4.15%282.49M | -1.57%287.45M | -10.90%221.21M | -10.90%221.21M | 15.00%290.05M | 16.01%294.73M |
Non current deferred assets | -7.36%48.48M | -7.75%48.45M | -7.75%48.45M | 17.77%50.31M | 15.20%51.59M | 19.51%52.33M | 20.84%52.51M | 20.84%52.51M | -17.38%42.72M | -8.16%44.78M |
Other non current assets | -6.34%11.62M | -96.12%9.12M | -96.12%9.12M | -51.42%5.02M | -42.15%9.82M | -14.66%12.4M | 1,222.04%235.3M | 1,222.04%235.3M | -59.09%10.34M | -27.56%16.97M |
Total non current assets | -27.16%573.12M | -27.74%577.28M | -27.74%577.28M | -28.94%553.69M | -1.85%778.48M | 1.10%786.82M | 16.37%798.87M | 16.37%798.87M | 10.16%779.15M | 13.12%793.18M |
Total assets | -17.19%726.23M | -17.38%730.68M | -17.38%730.68M | -1.61%861.72M | -1.98%865.54M | 0.86%876.94M | 14.81%884.42M | 14.81%884.42M | 12.22%875.82M | 14.28%883.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 632.72%71.15M | 532.20%60.17M | 532.20%60.17M | -28.22%5.96M | 51.54%12M | 15.41%9.71M | 1.66%9.52M | 1.66%9.52M | 2.64%8.3M | -15.16%7.92M |
-accounts payable | -23.78%7.4M | -15.69%5.37M | -15.69%5.37M | -28.22%5.96M | 51.54%12M | 15.41%9.71M | -31.82%6.37M | -31.82%6.37M | 2.64%8.3M | -15.16%7.92M |
-Total tax payable | --63.75M | 1,640.66%54.8M | 1,640.66%54.8M | ---- | ---- | ---- | 15,640.00%3.15M | 15,640.00%3.15M | ---- | ---- |
Current accrued expenses | -7.40%15.03M | -14.50%21.6M | -14.50%21.6M | -68.32%9.4M | -57.95%13.23M | -44.72%16.23M | -21.64%25.26M | -21.64%25.26M | -19.59%29.66M | -30.85%31.46M |
Current debt and capital lease obligation | -68.90%29.57M | 712.91%29.73M | 712.91%29.73M | 545.93%29.7M | 561.86%30.64M | 1,912.47%95.07M | -19.94%3.66M | -19.94%3.66M | -0.56%4.6M | -1.07%4.63M |
-Current debt | -71.11%26.22M | --26.22M | --26.22M | --26.22M | --26.22M | --90.78M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -22.06%3.35M | -4.16%3.51M | -4.16%3.51M | -24.38%3.48M | -4.51%4.42M | -9.14%4.29M | -19.94%3.66M | -19.94%3.66M | -0.56%4.6M | -1.07%4.63M |
Current deferred liabilities | 6.87%43.25M | 19.59%39.66M | 19.59%39.66M | 6.92%30.22M | 9.13%37.99M | 3.88%40.48M | -1.15%33.17M | -1.15%33.17M | 14.88%28.27M | 9.17%34.81M |
Other current liabilities | -81.41%3.41M | -39.83%12.66M | -39.83%12.66M | 5.92%27.04M | -54.53%13.09M | -41.34%18.32M | -31.72%21.04M | -31.72%21.04M | -16.40%25.53M | -4.20%28.79M |
Current liabilities | -9.48%163.43M | 76.26%164.73M | 76.26%164.73M | 6.50%103.29M | -0.62%108.01M | 59.39%180.54M | -16.00%93.46M | -16.00%93.46M | -8.16%96.98M | -11.47%108.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -98.18%5.42M | -98.41%6.32M | -98.41%6.32M | -11.48%354.84M | -11.20%352.75M | -23.92%297.17M | 31.88%396.97M | 31.88%396.97M | 24.12%400.85M | 30.92%397.22M |
-Long term debt | ---- | ---- | ---- | -10.70%347.89M | -10.92%343.39M | -23.72%287.75M | 35.18%388.01M | 35.18%388.01M | 26.51%389.57M | 34.13%385.47M |
-Long term capital lease obligation | -42.41%5.42M | -29.56%6.32M | -29.56%6.32M | -38.42%6.95M | -20.37%9.36M | -29.79%9.42M | -35.92%8.97M | -35.92%8.97M | -24.88%11.28M | -26.63%11.76M |
Non current deferred liabilities | -45.91%10.63M | -38.74%11.4M | -38.74%11.4M | -31.27%15.59M | -24.52%17.13M | -1.14%19.65M | 135.70%18.61M | 135.70%18.61M | --22.69M | --22.69M |
Non current accrued expenses | 854.15%3.33M | 15.70%1.64M | 15.70%1.64M | -90.56%111K | -93.28%101K | -71.32%349K | -2.35%1.41M | -2.35%1.41M | --1.18M | --1.5M |
Other non current liabilities | 48.20%2.96M | -27.59%31.23M | -27.59%31.23M | 432.99%1.54M | 396.92%1.13M | 898.00%2M | 5.18%43.13M | 5.18%43.13M | -98.66%288K | -98.84%227K |
Total non current liabilities | -85.62%51.66M | -89.07%50.59M | -89.07%50.59M | -11.46%412.52M | -11.05%411.43M | -20.65%359.24M | 31.67%462.66M | 31.67%462.66M | 21.22%465.9M | 27.63%462.54M |
Total liabilities | -60.15%215.1M | -61.28%215.32M | -61.28%215.32M | -8.36%515.81M | -9.06%519.44M | -4.63%539.78M | 20.21%556.12M | 20.21%556.12M | 14.89%562.88M | 17.74%571.22M |
Shareholders'equity | ||||||||||
Share capital | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-common stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 964.87%102.45M | 875.63%100.4M | 875.63%100.4M | -0.12%-17.51M | 19.20%-9.97M | 4.26%-11.85M | 45.11%-12.94M | 45.11%-12.94M | 13.01%-17.49M | 24.69%-12.34M |
Paid-in capital | 7.06%272.53M | 11.87%279.34M | 11.87%279.34M | 11.36%267.18M | 10.58%259.24M | 11.64%254.56M | 3.19%249.69M | 3.19%249.69M | 6.03%239.92M | 6.47%234.44M |
Total stockholders'equity | 54.49%374.99M | 60.40%379.74M | 60.40%379.74M | 12.25%249.67M | 12.23%249.28M | 12.55%242.72M | 8.41%236.75M | 8.41%236.75M | 7.89%222.43M | 8.97%222.11M |
Noncontrolling interests | 44.17%136.15M | 48.14%135.62M | 48.14%135.62M | 6.34%96.25M | 7.94%96.82M | 7.54%94.44M | 2.51%91.55M | 2.51%91.55M | 7.33%90.51M | 7.21%89.7M |
Total equity | 51.60%511.13M | 56.98%515.36M | 56.98%515.36M | 10.54%345.92M | 11.00%346.1M | 11.10%337.16M | 6.70%328.3M | 6.70%328.3M | 7.73%312.94M | 8.46%311.81M |
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 | -- | -- | -- |