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 | -61.25%644M | 67.54%-224M | -8.01%873M | -144.97%-219M | -76.64%214M | 115.01%1.66B | -225.47%-690M | 273.62%949M | 32.34%487M | 152.34%916M |
Net income from continuing operations | 8.07%1.18B | 16.20%251M | 33.06%326M | -2.59%301M | -6.23%301M | 37.75%1.09B | 285.71%216M | 6.52%245M | 24.60%309M | 24.42%321M |
Depreciation and amortization | 8.77%186M | 11.63%48M | 11.90%47M | 9.52%46M | 2.27%45M | -2.84%171M | -8.51%43M | -6.67%42M | -4.55%42M | 10.00%44M |
Deferred tax | 270.97%53M | 1,850.00%39M | 75.86%-7M | 0.00%-5M | 2,500.00%26M | 53.03%-31M | 106.45%2M | 23.68%-29M | 61.54%-5M | -93.75%1M |
Other non cash items | 300.00%8M | --0 | 300.00%4M | --2M | -60.00%2M | -75.00%2M | -109.09%-1M | -166.67%-2M | --0 | 162.50%5M |
Change In working capital | -385.99%-898M | 40.63%-580M | -28.33%473M | -636.04%-595M | -137.69%-196M | 170.09%314M | -85.74%-977M | 7,433.33%660M | 73.44%111M | 2,160.87%520M |
-Change in receivables | 89.97%-78M | 92.72%-47M | 46.94%-26M | -21.85%118M | 47.44%-123M | -718.95%-778M | -707.50%-646M | -275.00%-49M | 335.94%151M | -1,214.29%-234M |
-Change in prepaid assets | 17.39%-57M | ---51M | 70.67%-22M | 900.00%8M | 14.29%8M | 44.35%-69M | --0 | -63.04%-75M | 96.88%-1M | 121.88%7M |
-Change in payables and accrued expense | -134.24%-378M | -147.83%-121M | -64.75%141M | -442.00%-342M | -115.95%-56M | 601.82%1.1B | 456.34%253M | 161.16%400M | -46.24%100M | 10.03%351M |
-Change in other working capital | -775.44%-385M | 38.18%-361M | -1.04%380M | -172.66%-379M | -106.31%-25M | 733.33%57M | -61.77%-584M | -42.08%384M | -434.62%-139M | 238.95%396M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -61.25%644M | 67.54%-224M | -8.01%873M | -144.97%-219M | -76.64%214M | 115.01%1.66B | -225.47%-690M | 273.62%949M | 32.34%487M | 152.34%916M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 37.63%-464M | 176.00%19M | 82.86%-48M | 138.69%53M | -61.59%-488M | 5.82%-744M | -116.89%-25M | 19.31%-280M | 79.40%-137M | -508.11%-302M |
Net PPE purchase and sale | -19.05%-100M | -320.00%-11M | -34.62%-35M | 12.90%-27M | 15.63%-27M | 7.69%-84M | 150.00%5M | 16.13%-26M | -14.81%-31M | -39.13%-32M |
Net business purchase and sale | -11,366.67%-344M | --0 | -1,533.33%-49M | --0 | ---295M | 97.76%-3M | --0 | ---3M | --0 | --0 |
Net investment purchase and sale | 96.82%-21M | 369.44%97M | 87.85%-30M | 178.64%81M | 38.55%-169M | -28.35%-661M | -121.56%-36M | -66.89%-247M | 84.01%-103M | -350.00%-275M |
Net other investing changes | -75.00%1M | -1,216.67%-67M | 1,750.00%66M | 66.67%-1M | -40.00%3M | 108.00%4M | 166.67%6M | 88.24%-4M | -150.00%-3M | 138.46%5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 37.63%-464M | 176.00%19M | 82.86%-48M | 138.69%53M | -61.59%-488M | 5.82%-744M | -116.89%-25M | 19.31%-280M | 79.40%-137M | -508.11%-302M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -498.28%-347M | 2,133.33%67M | -5,966.67%-364M | 20.00%12M | 4.62%-62M | 86.85%-58M | 101.64%3M | -160.00%-6M | 105.24%10M | 15.58%-65M |
Net issuance payments of debt | --740M | --590M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net common stock issuance | ---1B | ---500M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | -50.00%-87M | -866.67%-23M | -133.33%-14M | 20.00%12M | 4.62%-62M | -41.46%-58M | -82.35%3M | -160.00%-6M | 11.11%10M | 15.58%-65M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -498.28%-347M | 2,133.33%67M | -5,966.67%-364M | 20.00%12M | 4.62%-62M | 86.85%-58M | 101.64%3M | -160.00%-6M | 105.24%10M | 15.58%-65M |
Net cash flow | ||||||||||
Beginning cash position | 21.25%4.91B | -13.19%4.88B | -10.87%4.42B | -0.54%4.57B | 21.25%4.91B | -10.16%4.05B | 30.85%5.62B | 13.23%4.96B | -5.53%4.6B | -10.16%4.05B |
Current changes in cash | -119.42%-167M | 80.62%-138M | -30.47%461M | -142.78%-154M | -161.20%-336M | 287.77%860M | -188.26%-712M | 898.80%663M | 173.77%360M | 52.50%549M |
End cash Position | -3.40%4.74B | -3.40%4.74B | -13.19%4.88B | -10.87%4.42B | -0.54%4.57B | 21.25%4.91B | 21.25%4.91B | 30.85%5.62B | 13.23%4.96B | -5.53%4.6B |
Free cash flow | -65.53%544M | 65.69%-235M | -9.21%838M | -153.95%-246M | -78.85%187M | 131.38%1.58B | -208.56%-685M | 313.90%923M | 33.72%456M | 160.00%884M |
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 | -- | -- | -- | -- |