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 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -19.63%367.62M | 11.35%160.62M | -50.20%80.43M | -29.32%69.42M | 7.01%57.15M | 8.97%457.39M | 35.72%144.25M | 9.04%161.51M | -13.53%98.23M | 53.41M |
Net income from continuing operations | -56.45%113M | -190.89%-38.97M | 0.47%58.06M | -35.11%45.47M | -45.40%48.45M | -30.49%259.49M | -54.04%42.88M | -23.43%57.79M | -19.47%70.07M | --88.75M |
Operating gains losses | ---- | ---- | -293.20%-3.1M | -30.03%769K | 121.30%379K | -97.92%291K | -322.18%-631K | 29.82%1.6M | -85.87%1.1M | ---1.78M |
Depreciation and amortization | ---- | ---- | -2.18%33.17M | -6.05%32.78M | -5.77%32.49M | 13.85%137.43M | 5.07%34.15M | 4.04%33.91M | 27.72%34.89M | --34.48M |
Deferred tax | ---- | ---- | -242.92%-3.92M | 28.47%-3.62M | -642.55%-8.81M | 100.21%46K | 104.06%735K | 244.47%2.74M | -1,530.65%-5.06M | --1.62M |
Other non cash items | 3,286.16%245.84M | 10,660.69%246.91M | -120.66%-2.42M | -63.71%1.23M | 102.15%118K | -85.00%7.26M | 87.09%-2.34M | -64.31%11.71M | -83.50%3.38M | ---5.5M |
Change In working capital | -63.60%8.78M | -15.83%55.2M | -112.04%-5.91M | 9.54%-20.47M | 70.50%-20.03M | 116.94%24.13M | 715.04%65.58M | 1,358.05%49.08M | 43.58%-22.63M | ---67.9M |
-Change in receivables | -162.60%-15.35M | -23.65%35.33M | -261.16%-14.2M | -36.61%-23.75M | 3.44%-12.72M | 226.81%24.52M | 24.72%46.27M | -56.76%8.81M | 43.67%-17.39M | ---13.18M |
-Change in inventory | -59.18%33.66M | -13.85%13.8M | -90.90%3.62M | -99.78%62K | 1,154.01%16.18M | 192.42%82.47M | 394.83%16.02M | 394.56%39.82M | 171.49%28.17M | ---1.54M |
-Change in prepaid assets | 27.51%18.41M | 2,540.45%20.04M | -138.76%-3.37M | -49.01%-2.47M | -36.59%4.21M | 824.75%14.44M | 1,707.14%759K | 194.45%8.7M | -237.56%-1.66M | --6.64M |
-Change in payables and accrued expense | 71.28%-27.94M | -650.93%-13.97M | 197.43%8.04M | 117.91%5.69M | 53.70%-27.7M | -205.03%-97.3M | 110.71%2.54M | -244.27%-8.25M | -209.74%-31.76M | ---59.82M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -19.63%367.62M | 11.35%160.62M | -50.20%80.43M | -29.32%69.42M | 7.01%57.15M | 8.97%457.39M | 35.72%144.25M | 9.04%161.51M | -13.53%98.23M | --53.41M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 76.86%-65.78M | -7.45%-24.65M | 76.82%-14.46M | -14.92%-18.19M | 95.37%-8.48M | 55.32%-284.32M | 13.17%-22.94M | 88.55%-62.36M | 55.50%-15.83M | -183.19M |
Net PPE purchase and sale | 23.80%-65.04M | -4.92%-23.91M | 33.71%-14.46M | -14.92%-18.19M | 65.97%-8.48M | 17.66%-85.36M | 13.87%-22.79M | -0.97%-21.81M | 38.69%-15.83M | ---24.93M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 62.68%-198.81M | --0 | 92.25%-40.55M | --0 | ---158.26M |
Net other investing changes | -390.73%-741K | ---- | ---- | ---- | ---- | -143.55%-151K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 76.86%-65.78M | -7.45%-24.65M | 76.82%-14.46M | -14.92%-18.19M | 95.37%-8.48M | 55.32%-284.32M | 13.17%-22.94M | 88.55%-62.36M | 55.50%-15.83M | ---183.19M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 39.46%-112.44M | 84.75%-21.14M | 16.94%-12.01M | -123.46%-45.77M | -174.66%-33.52M | -159.87%-185.73M | -1,082.34%-138.58M | -118.80%-14.46M | -107.26%-20.48M | -12.2M |
Net issuance payments of debt | 94.30%-7.5M | 98.62%-1.71M | 73.15%-686K | 0.23%-2.55M | -0.39%-2.55M | -135.57%-131.5M | -4,952.94%-123.85M | -102.77%-2.56M | -100.85%-2.55M | ---2.54M |
Net common stock issuance | ---40.86M | --0 | --0 | ---24.73M | ---16.13M | ---- | ---- | --0 | --0 | --0 |
Cash dividends paid | -7.88%-67.06M | -7.33%-17.37M | -7.25%-17.36M | -8.18%-16.13M | -8.87%-16.2M | -11.18%-62.16M | -8.97%-16.19M | -8.95%-16.18M | -13.69%-14.91M | ---14.88M |
Proceeds from stock option exercised by employees | ---- | ---- | 40.98%6.03M | 21.77%-2.36M | -73.86%1.36M | 1,020.42%7.93M | 105.81%1.45M | 7,279.31%4.28M | -14.23%-3.02M | --5.22M |
Net other financing activities | --2.99M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 39.46%-112.44M | 84.75%-21.14M | 16.94%-12.01M | -123.46%-45.77M | -174.66%-33.52M | -159.87%-185.73M | -1,082.34%-138.58M | -118.80%-14.46M | -107.26%-20.48M | ---12.2M |
Net cash flow | ||||||||||
Beginning cash position | -1.38%557.12M | 12.41%631.29M | 16.60%563.3M | 31.86%563.72M | -1.38%557.12M | 17.00%564.94M | 17.92%561.59M | -40.53%483.09M | -8.05%427.53M | --564.94M |
Current changes in cash | 1,596.55%189.4M | 764.84%114.84M | -36.29%53.96M | -91.18%5.46M | 110.67%15.15M | -113.53%-12.66M | -125.35%-17.27M | 126.50%84.69M | -82.81%61.91M | ---141.99M |
Effect of exchange rate changes | -515.06%-20.09M | -253.79%-19.69M | 326.68%14.04M | 7.24%-5.88M | -287.05%-8.55M | 142.38%4.84M | -37.67%12.81M | 62.36%-6.19M | 50.34%-6.34M | --4.57M |
End cash Position | 30.39%726.44M | 30.39%726.44M | 12.41%631.29M | 16.60%563.3M | 31.86%563.72M | -1.38%557.12M | -1.38%557.12M | 17.92%561.59M | -40.53%483.09M | --427.53M |
Free cash flow | -21.40%291.74M | 11.21%134.81M | -53.49%65.03M | -38.95%50.3M | 49.96%41.6M | 17.70%371.2M | 52.08%121.23M | 10.55%139.84M | -5.57%82.39M | --27.74M |
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 |