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 | -14.39%-274.56M | -2.06%-58.66M | -48.35%-92.8M | -12.96%-65.15M | 7.02%-57.95M | -10.09%-240.03M | 8.65%-57.47M | -10.97%-62.56M | -12.36%-57.68M | -31.47%-62.32M |
Net income from continuing operations | -7.38%-477.94M | -1.17%-114.66M | -8.22%-119.7M | -5.53%-122.95M | -15.29%-120.63M | -8.06%-445.08M | -3.93%-113.34M | 5.99%-110.6M | -22.85%-116.51M | -15.80%-104.63M |
Depreciation and amortization | 32.25%65.79M | 57.03%20.02M | 24.73%16.96M | 24.07%14.85M | 22.12%13.97M | 37.72%49.75M | 11.07%12.75M | 30.19%13.59M | 55.70%11.97M | 75.54%11.44M |
Other non cash items | -76.76%109K | -1,440.00%-77K | -4,218.52%-1.17M | 1,370.41%1.25M | -82.14%107K | -44.17%469K | -101.37%-5K | 79.85%-27K | -304.17%-98K | 6.96%599K |
Change In working capital | 162.50%8.8M | -93.43%-3.74M | -281.08%-26.34M | 360.86%1.4M | 776.66%37.48M | -216.23%-14.08M | 62.84%-1.93M | -178.59%-6.91M | -90.83%304K | -206.31%-5.54M |
-Change in prepaid assets | 88.15%-893K | 96.73%-116K | 632.61%21.93M | -103.12%-31K | -2,530.97%-22.68M | -249.23%-7.53M | -928.41%-3.55M | -2,756.77%-4.12M | -68.47%995K | -141.40%-862K |
-Change in payables and accrued expense | 615.32%14.97M | -138.60%-1.02M | -2,999.87%-47.34M | 1,828.57%1.76M | 1,598.64%61.56M | -151.76%-2.9M | 167.61%2.64M | -117.32%-1.53M | 102.79%91K | -203.82%-4.11M |
-Change in other current liabilities | -44.68%-5.27M | -154.00%-2.61M | 25.97%-938K | 58.70%-323K | -146.92%-1.41M | -350.27%-3.64M | -7.43%-1.03M | -624.00%-1.27M | -136.78%-782K | -223.70%-569K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -14.39%-274.56M | -2.06%-58.66M | -48.35%-92.8M | -12.96%-65.15M | 7.02%-57.95M | -10.09%-240.03M | 8.65%-57.47M | -10.97%-62.56M | -12.36%-57.68M | -31.47%-62.32M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 184.49%128.87M | -102.11%-109.07M | 131.64%66.13M | 40.87%65.31M | 66.18%106.5M | -222.89%-152.53M | -2,439.67%-53.97M | -2,274.72%-209.01M | -57.15%46.36M | 660.48%64.09M |
Net PPE purchase and sale | 26.48%-62.13M | 19.13%-11.16M | 0.28%-17.93M | 23.45%-18.92M | 49.59%-14.12M | 46.80%-84.51M | 63.53%-13.8M | 66.76%-17.98M | 10.54%-24.72M | 28.71%-28.01M |
Net investment purchase and sale | 380.79%191M | -143.77%-97.91M | 144.00%84.06M | 18.50%84.23M | 30.97%120.62M | -124.04%-68.02M | -212.46%-40.17M | -399.95%-191.04M | -47.67%71.08M | 92.99%92.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 184.49%128.87M | -102.11%-109.07M | 131.64%66.13M | 40.87%65.31M | 66.18%106.5M | -222.89%-152.53M | -2,439.67%-53.97M | -2,274.72%-209.01M | -57.15%46.36M | 660.48%64.09M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -52.02%144.03M | 4,161.33%133.89M | -98.28%4.99M | 32.76%3.91M | -69.31%1.24M | 3,391.66%300.21M | 27.05%3.14M | 21,276.42%290.08M | -15.46%2.94M | 214.69%4.05M |
Net issuance payments of debt | -47.34%-2.91M | -11.42%-761K | -11.69%-726K | -11.72%-715K | ---705K | -143.88%-1.97M | ---683K | -6.56%-650K | ---640K | --0 |
Net common stock issuance | -55.40%128.53M | 48,238.20%128.53M | ---- | ---- | ---- | --288.16M | ---267K | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 43.28%20.09M | 49.63%6.12M | 222.07%7.4M | 29.00%4.62M | -51.90%1.95M | 49.06%14.02M | 65.47%4.09M | 16.78%2.3M | -2.64%3.58M | 214.69%4.05M |
Net other financing activities | ---1.69M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -52.02%144.03M | 4,161.33%133.89M | -98.28%4.99M | 32.76%3.91M | -69.31%1.24M | 3,391.66%300.21M | 27.05%3.14M | 21,276.42%290.08M | -15.46%2.94M | 214.69%4.05M |
Net cash flow | ||||||||||
Beginning cash position | -36.51%160.57M | -28.31%192.75M | -14.35%214.44M | -18.69%210.37M | -36.51%160.57M | -25.22%252.92M | -14.77%268.87M | -30.63%250.36M | -13.91%258.73M | -25.22%252.92M |
Current changes in cash | 98.20%-1.66M | 68.75%-33.84M | -217.15%-21.68M | 148.59%4.07M | 756.06%49.8M | -8.25%-92.34M | -73.09%-108.3M | 140.76%18.51M | -113.87%-8.37M | 115.44%5.82M |
End cash Position | -1.03%158.91M | -1.03%158.91M | -28.31%192.75M | -14.35%214.44M | -18.69%210.37M | -36.51%160.57M | -36.51%160.57M | -14.77%268.87M | -30.63%250.36M | -13.91%258.73M |
Free cash flow | -3.74%-336.69M | 2.04%-69.82M | -37.49%-110.73M | -2.04%-84.07M | 20.22%-72.07M | 13.89%-324.54M | 29.26%-71.28M | 27.09%-80.53M | -4.35%-82.4M | -4.19%-90.33M |
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 | -- | -- | -- | -- |