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 | -8.46%1.68B | -19.31%397M | 11.32%521M | -30.87%365M | 14.49%395M | -15.69%1.83B | -35.35%492M | 7.59%468M | 35.38%528M | -41.33%345M |
Net income from continuing operations | 93.40%557M | 48.24%-147M | -9.09%150M | 111.91%498M | -67.44%56M | -80.85%288M | 10.69%-284M | -82.65%165M | -54.01%235M | -52.22%172M |
Operating gains losses | -137.41%-52M | -227.91%-55M | -98.36%1M | -137.50%-3M | -81.48%5M | -34.43%139M | -92.15%43M | 166.30%61M | 106.50%8M | 122.31%27M |
Depreciation and amortization | -8.87%1.31B | -27.58%499M | 3.49%267M | 6.97%261M | 15.35%278M | 37.69%1.43B | 174.50%689M | -1.15%258M | -8.61%244M | -7.66%241M |
Deferred tax | -203.21%-473M | 222.02%133M | -426.47%-179M | -3,681.82%-416M | -450.00%-11M | 79.82%-156M | -353.49%-109M | 95.81%-34M | 68.57%-11M | -106.67%-2M |
Other non cash items | 194.96%351M | 132.53%193M | 3,800.00%78M | 1,000.00%45M | -10.26%35M | -39.59%119M | 477.27%83M | -98.64%2M | -123.81%-5M | -23.53%39M |
Change In working capital | -400.00%-10M | -422.86%-226M | 1,175.00%204M | -145.45%-20M | 124.24%32M | 98.62%-2M | -72.97%70M | 420.00%16M | 117.74%44M | 12.58%-132M |
-Change in receivables | -68.65%95M | 84.21%175M | 47.37%84M | -273.00%-173M | -82.35%9M | 287.04%303M | -64.81%95M | 311.11%57M | 168.97%100M | 119.62%51M |
-Change in inventory | -83.56%12M | -436.36%-37M | -152.00%-63M | 2.86%36M | 46.15%76M | 145.06%73M | -80.00%11M | 70.24%-25M | 121.34%35M | 67.74%52M |
-Change in payables and accrued expense | 70.55%-124M | -353.57%-381M | 579.41%163M | 227.37%121M | 87.02%-27M | -378.81%-421M | 28.21%-84M | -151.52%-34M | -207.95%-95M | -282.46%-208M |
-Change in other working capital | -83.72%7M | -64.58%17M | 11.11%20M | -200.00%-4M | 3.70%-26M | 53.57%43M | -5.88%48M | -55.00%18M | 114.81%4M | 25.00%-27M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -8.46%1.68B | -19.31%397M | 11.32%521M | -30.87%365M | 14.49%395M | -15.69%1.83B | -35.35%492M | 7.59%468M | 35.38%528M | -41.33%345M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -20.96%-808M | 43.87%-174M | -176.73%-188M | 24.62%-199M | 27.14%-247M | -9.87%-668M | 1.59%-310M | 422.37%245M | -613.51%-264M | -88.33%-339M |
Net PPE purchase and sale | 27.00%-830M | 42.95%-174M | 7.05%-211M | 26.69%-195M | 26.25%-250M | -23.86%-1.14B | 4.69%-305M | 4.62%-227M | -47.78%-266M | -88.33%-339M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | --472M | --0 | ---- | ---- | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 833.33%22M | --0 | --23M | ---4M | --3M | -200.00%-3M | -200.00%-5M | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -20.96%-808M | 43.87%-174M | -176.73%-188M | 24.62%-199M | 27.14%-247M | -9.87%-668M | 1.59%-310M | 422.37%245M | -613.51%-264M | -88.33%-339M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 10.51%-775M | 15.77%-187M | 27.12%-223M | 24.35%-174M | -76.85%-191M | 57.84%-866M | -39.62%-222M | 54.26%-306M | 64.23%-230M | 81.48%-108M |
Net issuance payments of debt | -1,400.00%-39M | 92.50%-6M | 83.66%-25M | 76.19%-5M | -101.17%-3M | 103.16%3M | -174.77%-80M | 19.90%-153M | 78.13%-21M | 202.35%257M |
Net common stock issuance | 89.45%-23M | ---1M | --0 | --0 | 87.57%-22M | 83.02%-218M | --0 | --0 | 89.62%-41M | 58.64%-177M |
Cash dividends paid | -0.16%-643M | -0.63%-161M | -0.63%-161M | 0.00%-160M | 0.62%-161M | 4.61%-642M | 2.44%-160M | 3.03%-160M | 5.88%-160M | 6.90%-162M |
Net other financing activities | -677.78%-70M | -205.56%-19M | -628.57%-37M | -12.50%-9M | 80.77%-5M | -350.00%-9M | -79.78%18M | 116.28%7M | -144.44%-8M | 60.61%-26M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 10.51%-775M | 15.77%-187M | 27.12%-223M | 24.35%-174M | -76.85%-191M | 57.84%-866M | -39.62%-222M | 54.26%-306M | 64.23%-230M | 81.48%-108M |
Net cash flow | ||||||||||
Beginning cash position | 38.43%1.11B | 0.87%1.16B | 40.62%1.05B | 51.13%1.07B | 38.43%1.11B | -37.92%804M | 124.85%1.15B | -9.69%746M | -36.73%708M | -37.92%804M |
Current changes in cash | -68.23%95M | 190.00%36M | -72.97%110M | -123.53%-8M | 57.84%-43M | 161.27%299M | -113.94%-40M | 231.29%407M | 111.72%34M | 41.71%-102M |
Effect of exchange rate changes | -480.00%-38M | -725.00%-25M | --0 | -425.00%-13M | --0 | 433.33%10M | -33.33%4M | 20.00%-4M | 233.33%4M | 700.00%6M |
End cash Position | 5.12%1.17B | 5.12%1.17B | 0.87%1.16B | 40.62%1.05B | 51.13%1.07B | 38.43%1.11B | 38.43%1.11B | 124.85%1.15B | -9.69%746M | -36.73%708M |
Free cash flow | 9.39%757M | -26.74%137M | 28.75%309M | -36.02%167M | 3,500.00%144M | -44.33%692M | -57.40%187M | 21.83%240M | 27.94%261M | -99.01%4M |
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 | -- | -- | -- | -- |