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 27, 2024 | (Q2)Jun 28, 2024 | (Q1)Mar 29, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -41.33%6.81B | 47.98%3.95B | -129.28%-1.26B | -19.78%3.59B | 230.00%528M | 5.27%11.6B | -9.49%2.67B | 22.09%4.3B | 13.92%4.47B | -74.32%160M |
Net income from continuing operations | -0.50%10.65B | 11.43%2.21B | -7.56%2.85B | -4.76%2.4B | 2.31%3.19B | 11.83%10.7B | -3.40%1.99B | 9.25%3.08B | 32.68%2.52B | 11.46%3.11B |
Operating gains losses | -8.06%-912M | -221.54%-158M | 27.36%-393M | -53.11%-320M | 81.70%-41M | -32.91%-844M | 395.45%130M | -46.22%-541M | -182.43%-209M | -52.38%-224M |
Depreciation and amortization | -4.70%1.08B | 1.85%276M | -7.59%268M | -4.27%269M | -8.39%262M | -10.48%1.13B | -11.73%271M | -5.54%290M | -12.73%281M | -11.73%286M |
Deferred tax | -450.00%-11M | -107.24%-11M | 254.39%202M | 93.84%-29M | -166.54%-173M | 98.36%-2M | 1,069.23%152M | 812.50%57M | -180.36%-471M | 534.15%260M |
Other non cash items | 61.86%1.95B | -283.87%-57M | 29.76%606M | 14.35%1.33B | 115.79%72M | 1.09%1.21B | 126.05%31M | 2,235.00%467M | -10.39%1.16B | -6,414.29%-456M |
Change In working capital | -636.88%-6.23B | 6,895.65%1.61B | -647.80%-4.86B | -112.40%-139M | 1.11%-2.85B | -39.83%-846M | -96.48%23M | 32.98%887M | 106.83%1.12B | -16.57%-2.88B |
-Change in receivables | ---- | ---- | ---- | ---- | ---- | 97.10%-2M | ---- | ---- | ---- | ---- |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | 37.81%-597M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | -243.56%-323M | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | ---- | ---- | ---- | ---- | ---- | -34.09%263M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | 6.50%-187M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -41.33%6.81B | 47.98%3.95B | -129.28%-1.26B | -19.78%3.59B | 230.00%528M | 5.27%11.6B | -9.49%2.67B | 22.09%4.3B | 13.92%4.47B | -74.32%160M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 175.37%2.52B | 15.44%-783M | 239.41%2.31B | 175.54%667M | 182.05%330M | -338.93%-3.35B | -164.94%-926M | -58.72%-1.66B | 31.60%-883M | -19.86%117M |
Net PPE purchase and sale | -13.84%-2.02B | 3.28%-796M | -20.90%-457M | -28.88%-415M | -39.61%-356M | -26.19%-1.78B | -21.21%-823M | -36.96%-378M | -27.27%-322M | -26.87%-255M |
Net business purchase and sale | 761.41%3.17B | -268.60%-145M | 8,560.00%433M | 86.36%-3M | 864.88%2.89B | -4.42%368M | -56.12%86M | 121.74%5M | -2,100.00%-22M | 40.38%299M |
Net investment purchase and sale | 140.49%949M | 134.26%222M | 257.54%1.89B | 265.15%943M | -2,873.68%-2.11B | -329.80%-2.34B | -156.84%-648M | -241.19%-1.2B | -123.05%-571M | -84.43%76M |
Net other investing changes | 5.93%429M | -113.94%-64M | 632.53%442M | 343.75%142M | -2,933.33%-91M | 153.36%405M | -40.31%459M | 78.88%-83M | 104.10%32M | 99.15%-3M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 175.37%2.52B | 15.44%-783M | 239.41%2.31B | 175.54%667M | 182.05%330M | -338.93%-3.35B | -164.94%-926M | -58.72%-1.66B | 31.60%-883M | -19.86%117M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 16.85%-6.91B | -29.80%-5.48B | 71.04%-894M | 69.38%-938M | -80.34%406M | 18.93%-8.31B | 18.31%-4.23B | -173.67%-3.09B | -214.15%-3.06B | 169.41%2.07B |
Net issuance payments of debt | 36.13%2.53B | -232.45%-845M | 221.08%1.28B | 287.74%1.18B | -68.31%919M | 293.84%1.86B | 141.21%638M | -23.88%-1.05B | -143.82%-628M | 41,328.57%2.9B |
Net common stock issuance | 40.11%-1.05B | 45.26%-537M | -68.18%-74M | 76.42%-25M | 33.44%-412M | -201.20%-1.75B | -891.13%-981M | 70.07%-44M | 77.01%-106M | -538.14%-619M |
Cash dividends paid | -5.12%-8.36B | -5.45%-4.09B | -5.08%-2.09B | -4.88%-2.09B | 1.98%-99M | -4.41%-7.95B | -4.53%-3.87B | -1,889.00%-1.99B | -4.41%-1.99B | 94.70%-101M |
Net other financing activities | 93.33%-31M | -112.50%-17M | -400.00%-5M | 97.95%-7M | 98.26%-2M | 57.53%-465M | 80.95%-8M | 96.77%-1M | -693.02%-341M | 88.25%-115M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 16.85%-6.91B | -29.80%-5.48B | 71.04%-894M | 69.38%-938M | -80.34%406M | 18.93%-8.31B | 18.31%-4.23B | -173.67%-3.09B | -214.15%-3.06B | 169.41%2.07B |
Net cash flow | ||||||||||
Beginning cash position | -1.35%9.69B | 15.98%14.16B | 8.26%13.91B | -13.00%10.44B | -1.35%9.69B | -2.00%9.83B | 17.02%12.21B | 37.97%12.85B | 50.20%12B | -2.00%9.83B |
Current changes in cash | 4,131.67%2.42B | 6.65%-2.32B | 135.36%157M | 533.65%3.31B | -46.03%1.26B | -1,300.00%-60M | -211.68%-2.48B | -132.89%-444M | -68.44%523M | 206.17%2.34B |
Effect of exchange rate changes | -753.42%-623M | -864.86%-357M | 145.96%91M | -546.94%-219M | -222.12%-138M | 64.39%-73M | -119.79%-37M | 14.29%-198M | 114.67%49M | -34.68%113M |
End cash Position | 18.53%11.49B | 18.53%11.49B | 15.98%14.16B | 8.26%13.91B | -13.00%10.44B | -1.35%9.69B | -1.35%9.69B | 17.02%12.21B | 37.97%12.85B | 50.20%12B |
Free cash flow | -51.36%4.74B | 73.06%3.15B | -144.15%-1.73B | -23.41%3.16B | 236.21%158M | 2.23%9.75B | -18.87%1.82B | 21.06%3.91B | 13.06%4.13B | -128.57%-116M |
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 | -- | -- | -- | -- |