PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(FY)Dec 28, 2024 | (Q4)Dec 28, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -55.06%40M | -55.06%40M | -26.56%47M | -53.68%44M | --70M | --89M | --89M | --64M | --95M | --0 |
-Cash and cash equivalents | -55.06%40M | -55.06%40M | -26.56%47M | -53.68%44M | --70M | --89M | --89M | --64M | --95M | --0 |
Receivables | -18.44%199M | -18.44%199M | -39.51%199M | -8.05%217M | 11.42%244M | 6.55%244M | 6.55%244M | --329M | --236M | --219M |
-Accounts receivable | -11.56%199M | -11.56%199M | -43.24%168M | -20.34%188M | 1.83%223M | 5.63%225M | 5.63%225M | --296M | --236M | --219M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11M | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8M | ---- | ---- |
-Other receivables | ---- | ---- | 121.43%31M | --29M | --21M | 18.75%19M | 18.75%19M | --14M | ---- | ---- |
Inventory | 2.32%353M | 2.32%353M | 3.99%339M | 8.76%360M | -12.30%328M | -19.95%345M | -19.95%345M | --326M | --331M | --374M |
Other current assets | -3.57%27M | -3.57%27M | -15.00%17M | 50.00%21M | 144.44%22M | 180.00%28M | 180.00%28M | --20M | --14M | --9M |
Total current assets | -12.32%619M | -12.32%619M | -18.54%602M | -5.03%642M | 10.30%664M | 5.37%706M | 5.37%706M | --739M | --676M | --602M |
Non current assets | ||||||||||
Net PPE | 21.65%899M | 21.65%899M | 18.87%863M | 13.02%816M | 3.38%735M | 14.57%739M | 14.57%739M | --726M | --722M | --711M |
-Gross PPE | -66.41%899M | -66.41%899M | 4.91%2.84B | --2.77B | --2.64B | 6.49%2.68B | 6.49%2.68B | --2.71B | ---- | ---- |
-Accumulated depreciation | ---- | ---- | 0.20%-1.98B | ---1.95B | ---1.9B | -3.69%-1.94B | -3.69%-1.94B | ---1.99B | ---- | ---- |
Goodwill and other intangible assets | 0.00%110M | 0.00%110M | 0.00%110M | 0.00%110M | 0.00%110M | 0.00%110M | 0.00%110M | --110M | --110M | --110M |
-Goodwill | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | --53M | --53M | --53M |
-Other intangible assets | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | 0.00%57M | --57M | --57M | --57M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8M | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | --13M | ---- | --13M | --13M | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14M | ---- | ---- |
Defined pension benefit | 6.36%301M | 6.36%301M | 11.11%300M | --300M | --292M | --283M | --283M | --270M | ---- | ---- |
Other non current assets | -13.16%33M | -13.16%33M | 257.14%25M | -93.80%16M | 866.67%87M | 245.45%38M | 245.45%38M | --7M | --258M | --9M |
Total non current assets | 13.52%1.34B | 13.52%1.34B | 15.17%1.3B | 15.14%1.26B | 47.47%1.22B | 54.44%1.18B | 54.44%1.18B | --1.13B | --1.09B | --830M |
Total assets | 3.86%1.96B | 3.86%1.96B | 1.82%1.9B | 7.42%1.9B | 31.84%1.89B | 31.55%1.89B | 31.55%1.89B | --1.87B | --1.77B | --1.43B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.18%513M | -5.18%513M | 3.37%521M | 23.15%548M | 23.01%556M | 11.78%541M | 11.78%541M | --504M | --445M | --452M |
-accounts payable | 4.69%513M | 4.69%513M | 7.17%508M | 23.96%538M | 23.92%544M | 3.59%490M | 3.59%490M | --474M | --434M | --439M |
-Total tax payable | ---- | ---- | --13M | --10M | --12M | ---- | ---- | ---- | ---- | ---- |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | 363.64%51M | 363.64%51M | --30M | --11M | --13M |
Current accrued expenses | -10.67%159M | -10.67%159M | -20.47%202M | 28.57%189M | 53.13%196M | 31.85%178M | 31.85%178M | --254M | --147M | --128M |
Current debt and capital lease obligation | 525.00%75M | 525.00%75M | -79.77%35M | 188.89%26M | --20M | --12M | --12M | --173M | --9M | ---- |
-Current debt | 525.00%75M | 525.00%75M | -90.12%17M | 44.44%13M | --10M | --12M | --12M | --172M | --9M | ---- |
-Current capital lease obligation | ---- | ---- | 1,700.00%18M | --13M | --10M | ---- | ---- | --1M | ---- | ---- |
Other current liabilities | -10.48%94M | -10.48%94M | --12M | -71.15%15M | -61.36%17M | 123.40%105M | 123.40%105M | ---- | --52M | --44M |
Current liabilities | 0.60%841M | 0.60%841M | -17.29%770M | 19.14%778M | 26.44%789M | 25.53%836M | 25.53%836M | --931M | --653M | --624M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 13.96%555M | 13.96%555M | 13.03%555M | -1.65%478M | 9,580.00%484M | --487M | --487M | --491M | --486M | --5M |
-Long term debt | -5.54%460M | -5.54%460M | -3.08%472M | -1.65%478M | --484M | --487M | --487M | --487M | --486M | ---- |
-Long term capital lease obligation | --95M | --95M | 1,975.00%83M | ---- | ---- | ---- | ---- | --4M | ---- | --5M |
Non current deferred liabilities | -21.70%83M | -21.70%83M | 0.00%96M | -3.64%106M | 87.72%107M | 68.25%106M | 68.25%106M | --96M | --110M | --57M |
Employee benefits | -8.15%124M | -8.15%124M | -19.74%122M | 5.88%126M | 2.31%133M | --135M | --135M | --152M | --119M | --130M |
Other non current liabilities | 68.00%42M | 68.00%42M | --41M | 461.54%73M | --58M | 25.00%25M | 25.00%25M | ---- | --13M | ---- |
Total non current liabilities | 6.77%804M | 6.77%804M | 10.15%814M | 7.55%783M | 307.29%782M | 807.23%753M | 807.23%753M | --739M | --728M | --192M |
Total liabilities | 3.52%1.65B | 3.52%1.65B | -5.15%1.58B | 13.03%1.56B | 92.52%1.57B | 112.15%1.59B | 112.15%1.59B | --1.67B | --1.38B | --816M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 |
Retained earnings | 1,500.00%16M | 1,500.00%16M | --11M | --37M | --20M | --1M | --1M | ---- | ---- | ---- |
Paid-in capital | 4.89%343M | 4.89%343M | --341M | -18.89%335M | -50.53%329M | --327M | --327M | ---- | --413M | --665M |
Gains losses not affecting retained earnings | -50.00%-42M | -50.00%-42M | -33.33%-36M | -28.57%-36M | 34.69%-32M | 26.32%-28M | 26.32%-28M | ---27M | ---28M | ---49M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --223M | ---- | ---- |
Total stockholders'equity | 5.67%317M | 5.67%317M | 61.22%316M | -12.73%336M | -48.54%317M | -56.33%300M | -56.33%300M | --196M | --385M | --616M |
Total equity | 5.67%317M | 5.67%317M | 61.22%316M | -12.73%336M | -48.54%317M | -56.33%300M | -56.33%300M | --196M | --385M | --616M |
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 | -- | -- | -- | -- |