PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 55.65%-6.87M | 36.28%-7.93M | 81.16%-3.84M | 50.48%-58.71M | 45.87%-10.4M | 62.32%-15.48M | 62.07%-12.44M | 19.94%-20.4M | -205.51%-118.56M | -8.39%-19.2M |
Net income from continuing operations | 14.20%-38.4M | -150.44%-141.59M | 32.90%-36.13M | -78.80%-199.08M | 27.18%-43.95M | 23.18%-44.75M | 12.53%-56.54M | -174.88%-53.84M | 67.07%-111.34M | 62.51%-60.35M |
Operating gains losses | 67.06%-169K | 452.05%944K | 154.05%120K | 98.10%-513K | 105.74%51K | ---513K | 103.63%171K | 98.96%-222K | -155.65%-27.04M | -103.67%-888K |
Depreciation and amortization | 17.16%5.89M | 23.48%5.82M | 26.99%5.58M | 46.18%19.44M | 30.71%5.31M | 36.85%5.03M | 51.97%4.71M | 78.28%4.39M | 128.31%13.3M | 138.40%4.06M |
Deferred tax | --0 | --0 | --0 | -337.25%-121K | -17.95%64K | --0 | -100.34%-1K | 18.94%-184K | 113.25%51K | 120.26%78K |
Other non cash items | -217.01%-337K | -21.79%122K | 140.42%154K | 100.57%776K | 186.53%713K | -7.99%288K | -42.44%156K | 99.72%-381K | -196.59%-136.24M | -101.98%-824K |
Change In working capital | -704.20%-864K | 1,187.85%100.29M | 212.30%1.64M | 152.98%8.51M | 624.68%2.04M | 100.84%143K | 16,828.26%7.79M | -205.25%-1.46M | -909.32%-16.06M | -105.76%-389K |
-Change in receivables | 55.17%2.08M | -79.28%706K | -3.73%-1.31M | 134.53%3.32M | 92.33%-171K | 133.97%1.34M | 506.23%3.41M | 68.38%-1.26M | -34.02%-9.61M | -108.41%-2.23M |
-Change in inventory | 213.00%1.18M | 87.82%-308K | 120.20%658K | 40.93%-3.83M | 960.46%3M | 80.09%-1.05M | -93.35%-2.53M | -863.00%-3.26M | -233.20%-6.48M | 78.24%-349K |
-Change in prepaid assets | 41.62%-1.03M | -59.14%1.2M | -63.23%481K | 252.49%3.04M | -83.77%545K | 26.69%-1.76M | 314.11%2.94M | 183.26%1.31M | 74.31%-1.99M | 6,555.77%3.36M |
-Change in payables and accrued expense | -44,560.00%-2.22M | 11,030.31%98.06M | -813.83%-859K | 36.33%-2.52M | 16.89%-3.31M | 100.08%5K | -58.75%881K | -102.40%-94K | -135.19%-3.96M | -162.46%-3.99M |
-Change in other working capital | -154.87%-879K | -79.70%626K | 45.14%2.67M | 42.07%8.5M | -29.88%1.98M | 204.56%1.6M | 9,848.39%3.08M | -29.46%1.84M | -21.27%5.99M | -9.07%2.82M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 55.65%-6.87M | 36.28%-7.93M | 81.16%-3.84M | 50.48%-58.71M | 45.87%-10.4M | 62.32%-15.48M | 62.07%-12.44M | 19.94%-20.4M | -205.51%-118.56M | -8.39%-19.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 211.44%38.47M | 205.67%53.81M | -99.39%285K | -79.47%19.54M | -78.49%11.21M | 38.67%12.35M | -197.19%-50.93M | 357.09%46.9M | 117.57%95.18M | 175.98%52.11M |
Capital expenditure reported | -3.33%-2.36M | 13.43%-2.32M | 15.50%-2.17M | 22.44%-9.77M | 17.15%-2.24M | 18.69%-2.28M | 23.18%-2.68M | 28.62%-2.57M | -74.86%-12.59M | -37.26%-2.7M |
Net PPE purchase and sale | -790.91%-98K | -107.14%-29K | 50.57%-43K | 91.97%-139K | 91.37%-27K | 98.00%-11K | 96.65%-14K | 80.58%-87K | -113.58%-1.73M | -14.23%-313K |
Net business purchase and sale | --0 | --0 | --0 | 92.07%-4.12M | --0 | 88.83%-2.44M | --0 | 94.42%-1.68M | ---51.87M | --0 |
Net investment purchase and sale | 139.56%40.93M | 216.44%56.16M | -95.13%2.5M | -79.20%33.56M | -75.55%13.48M | -49.93%17.08M | -185.66%-48.23M | 223.78%51.23M | 130.23%161.37M | 183.09%55.13M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 211.44%38.47M | 205.67%53.81M | -99.39%285K | -79.47%19.54M | -78.49%11.21M | 38.67%12.35M | -197.19%-50.93M | 357.09%46.9M | 117.57%95.18M | 175.98%52.11M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -71.99%312K | -28.89%1.07M | -27.45%259K | 1,631.05%4.8M | 21.89%1.82M | 178.50%1.11M | -6.51%1.51M | 111.07%357K | -99.96%277K | -98.06%1.49M |
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Proceeds from stock option exercised by employees | -71.99%312K | -28.89%1.07M | -62.24%259K | -85.20%5.12M | 21.89%1.82M | 178.50%1.11M | -44.13%1.51M | -97.72%686K | -55.99%34.63M | -98.07%1.49M |
Net other financing activities | ---- | ---- | ---- | 99.04%-329K | --0 | --0 | --0 | 99.01%-329K | -105.70%-34.35M | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -71.99%312K | -28.89%1.07M | -27.45%259K | 1,631.05%4.8M | 21.89%1.82M | 178.50%1.11M | -6.51%1.51M | 111.07%357K | -99.96%277K | -98.06%1.49M |
Net cash flow | ||||||||||
Beginning cash position | 53.41%126.28M | -44.95%79.45M | -29.22%82.9M | -16.33%117.13M | -2.09%80.14M | -27.74%82.32M | 55.18%144.32M | -16.33%117.13M | 167.92%139.99M | -45.18%81.85M |
Current changes in cash | 1,687.22%31.92M | 175.91%46.96M | -112.28%-3.3M | -48.78%-34.38M | -92.35%2.63M | 93.67%-2.01M | -391.63%-61.86M | 157.21%26.86M | -126.31%-23.11M | 461.18%34.4M |
Effect of exchange rate changes | 306.75%337K | 13.48%-122K | -146.81%-154K | -38.15%154K | -85.29%129K | 45.48%-163K | 50.35%-141K | 831.11%329K | 400.00%249K | 361.58%877K |
End cash Position | 97.82%158.54M | 53.41%126.28M | -44.95%79.45M | -29.22%82.9M | -29.22%82.9M | -2.09%80.14M | -27.74%82.32M | 55.18%144.32M | -16.33%117.13M | -16.33%117.13M |
Free cash flow | 47.55%-9.32M | 32.10%-10.28M | 73.73%-6.06M | 48.36%-68.62M | 43.02%-12.66M | 60.01%-17.77M | 58.77%-15.14M | 21.92%-23.05M | -183.83%-132.88M | -11.32%-22.22M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |