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 | -18.25%829.37M | -39.85%177.29M | -11.24%244.5M | 3.22%248.19M | -21.84%159.4M | 91.30%1.01B | 23.97%294.74M | 75.47%275.45M | 98.59%240.45M | 1,301.45%203.94M |
Net income from continuing operations | -43.21%316.01M | -43.83%51.89M | -50.34%73.8M | -28.98%108.42M | -49.68%81.89M | 39.00%556.41M | -39.69%92.38M | 0.91%148.61M | 44.93%152.67M | 3,069.82%162.75M |
Operating gains losses | 80.41%-1.37M | -81,653.85%-10.63M | 288.16%7.17M | 188.88%3.25M | -338.19%-1.16M | -51.94%-6.99M | 99.17%-13K | 10.97%-3.81M | -6.52%-3.66M | -89.58%487K |
Depreciation and amortization | 19.82%505.05M | 11.61%132.16M | 15.96%126.4M | 23.68%123.31M | 30.49%123.19M | 30.49%421.51M | 34.24%118.42M | 31.56%109M | 28.84%99.7M | 26.56%94.4M |
Deferred tax | -68.73%37.05M | ---- | ---- | ---- | ---- | 85.96%118.5M | ---- | ---- | ---- | ---- |
Other non cash items | -130.22%-1.15M | -91.84%291K | 63.97%-727K | -275.37%-826K | -93.74%112K | -27.82%3.81M | -35.23%3.57M | -46.13%-2.02M | 67.62%471K | 105.75%1.79M |
Change In working capital | 91.58%-9.41M | 102.48%1.18M | 79.12%27.01M | 186.08%14.37M | 17.08%-51.96M | 59.82%-111.67M | -20.04%-47.4M | 114.47%15.08M | 73.58%-16.69M | 11.84%-62.66M |
-Change in receivables | 24,569.96%59.46M | -58.97%51.94M | 2,142.77%79.77M | -196.31%-24.13M | 67.48%-48.12M | 99.87%-243K | 33.75%126.58M | 96.99%-3.91M | 149.33%25.05M | -39.09%-147.97M |
-Change in inventory | 157.89%66K | -980.00%-6.21M | 180.84%8.85M | 131.83%2.03M | -125.88%-4.6M | 99.87%-114K | 97.98%-575K | 59.85%-10.95M | 73.60%-6.38M | 453.68%17.79M |
-Change in prepaid assets | 57.40%-28.2M | ---- | ---- | -103.35%-25.16M | 209.61%16.35M | -17.84%-66.18M | ---- | ---- | ---12.37M | ---14.92M |
-Change in payables and accrued expense | 9.74%-40.74M | 62.10%-57.06M | -164.65%-29.72M | 368.11%61.63M | -118.90%-15.58M | -181.56%-45.13M | -79.34%-150.56M | -44.41%45.97M | -311.67%-22.99M | 80.29%82.44M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -18.25%829.37M | -39.85%177.29M | -11.24%244.5M | 3.22%248.19M | -21.84%159.4M | 91.30%1.01B | 23.97%294.74M | 75.47%275.45M | 98.59%240.45M | 1,301.45%203.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 4.35%-643.11M | -30.76%-188.15M | 5.40%-162.84M | 33.76%-150.14M | -9.52%-141.99M | -49.19%-672.33M | -23.22%-143.89M | -70.35%-172.14M | -59.64%-226.64M | -42.70%-129.65M |
Net PPE purchase and sale | -7.91%-651.03M | -47.37%-203.49M | 3.67%-166.59M | 14.56%-135.97M | -8.90%-144.99M | -31.35%-603.3M | -4.33%-138.09M | -69.17%-172.93M | -18.99%-159.14M | -46.32%-133.14M |
Net business purchase and sale | --0 | --0 | 2,212.63%16.06M | ---- | ---- | ---75.66M | --0 | -107.60%-760K | ---- | ---- |
Net investment purchase and sale | 20.84%-16.06M | --0 | ---- | ---- | ---- | -35.22%-20.28M | -253.00%-10.28M | ---- | ---- | ---- |
Net other investing changes | -10.90%23.98M | 242.81%15.34M | -67.49%3.76M | -74.53%1.88M | -14.09%2.99M | 13.71%26.91M | -49.47%4.48M | 60.98%11.55M | 10.35%7.4M | 275.84%3.48M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 4.35%-643.11M | -30.76%-188.15M | 5.40%-162.84M | 33.76%-150.14M | -9.52%-141.99M | -49.19%-672.33M | -23.22%-143.89M | -70.35%-172.14M | -59.64%-226.64M | -42.70%-129.65M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 41.97%-202.71M | 105.74%8.1M | 17.86%-88.82M | -2,848.43%-91.76M | 68.86%-30.23M | -526.35%-349.32M | -39.01%-140.98M | -47.89%-108.13M | -110.44%-3.11M | -209.15%-97.1M |
Net issuance payments of debt | 100.20%198K | 157.44%51.64M | 46.03%-38.01M | -140.20%-30.19M | 240.95%16.75M | -209.97%-97.11M | -139.16%-89.91M | -2,679.83%-70.41M | 87.34%75.1M | -113.45%-11.88M |
Net common stock issuance | 36.36%-129.25M | 22.83%-30.16M | -34.40%-39.35M | 50.78%-29.58M | 59.59%-30.17M | -62.07%-203.1M | 29.23%-39.08M | 58.23%-29.28M | ---60.09M | ---74.65M |
Cash dividends paid | -28.20%-48.31M | -11.39%-13M | -35.54%-11.44M | -39.03%-12.23M | -32.64%-11.64M | -311.22%-37.68M | -29.47%-11.67M | ---8.44M | -5,841.22%-8.79M | ---8.78M |
Net other financing activities | -121.86%-25.34M | -23.25%-387K | ---19K | -112.09%-19.77M | -188.99%-5.17M | -19.04%-11.42M | -175.48%-314K | --0 | 8.06%-9.32M | -391.37%-1.79M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 41.97%-202.71M | 105.74%8.1M | 17.86%-88.82M | -2,848.43%-91.76M | 68.86%-30.23M | -526.35%-349.32M | -39.01%-140.98M | -47.89%-108.13M | -110.44%-3.11M | -209.15%-97.1M |
Net cash flow | ||||||||||
Beginning cash position | -15.78%36.78M | -13.50%23.01M | -5.13%30.04M | 13.95%23.79M | -15.78%36.78M | 118.40%43.68M | 10.64%26.6M | -23.65%31.67M | -36.60%20.88M | 118.40%43.68M |
Current changes in cash | -132.92%-16.44M | -127.92%-2.76M | -48.50%-7.16M | -41.10%6.3M | 43.75%-12.83M | -129.49%-7.06M | -49.52%9.87M | 71.96%-4.82M | 20.03%10.7M | -280.27%-22.81M |
Effect of exchange rate changes | -311.90%-356K | -188.27%-271K | 151.02%125K | -145.83%-44K | -1,760.00%-166K | 164.62%168K | 338.57%307K | 0.00%-245K | 126.74%96K | -96.35%10K |
End cash Position | -45.67%19.98M | -45.67%19.98M | -13.50%23.01M | -5.13%30.04M | 13.95%23.79M | -15.78%36.78M | -15.78%36.78M | 10.64%26.6M | -23.65%31.67M | -36.60%20.88M |
Free cash flow | -56.64%178.34M | -116.72%-26.2M | -24.01%77.9M | 38.03%112.23M | -79.65%14.41M | 478.92%411.29M | 48.64%156.66M | 87.23%102.52M | 741.67%81.31M | 192.63%70.8M |
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 | -- | -- | -- | -- |