PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Xiamen Hongxin Electronics Technology Group Inc.
300657
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 | -12.33%261.6M | -1.81%87.82M | -19.93%66.15M | -11.29%55.33M | -18.22%52.3M | 10.84%298.38M | 50.82%89.44M | 34.64%82.61M | -36.91%62.37M | 28.76%63.95M |
Net income from continuing operations | 106.73%369M | 157.87%333.22M | 33.87%30.44M | -84.11%3.04M | -68.99%2.31M | 45.36%178.5M | 273.00%129.22M | -28.63%22.74M | -24.48%19.1M | -76.01%7.44M |
Operating gains losses | -297.31%-291.1M | ---297.08M | --306K | --0 | --5.67M | -685.16%-73.27M | ---- | ---- | ---- | ---- |
Depreciation and amortization | -11.40%140.2M | -23.69%33.54M | -9.42%33.49M | -9.12%36.09M | -1.37%37.08M | 7.39%158.23M | 32.71%43.95M | 19.05%36.97M | 11.09%39.72M | -20.71%37.6M |
Deferred tax | 835.25%2.6M | 115.58%6.75M | -282.29%-1.84M | -7.79%-1.32M | 13.07%-1M | 105.19%278K | 136.27%3.13M | -180.81%-480K | -264.42%-1.22M | 85.59%-1.16M |
Other non cash items | 278.92%49.9M | 306.33%30.63M | -42.25%8.63M | -30.16%5.78M | 1.38%4.85M | 1,155.39%13.17M | -480.37%-14.85M | 194.70%14.95M | -45.45%8.28M | 313.28%4.79M |
Change In working capital | -549.09%-23.2M | -739.03%-21.41M | -273.28%-8.79M | 187.15%6.83M | -98.38%170K | 123.23%5.17M | 66.02%-2.55M | 148.02%5.07M | -134.57%-7.84M | 139.06%10.48M |
-Change in receivables | ---- | ---- | -172.38%-7.71M | 119.34%2.73M | -300.88%-7.49M | 148.35%4.4M | 11.16%4.15M | 152.69%10.65M | -231.11%-14.13M | 113.40%3.73M |
-Change in inventory | ---- | ---- | 1,128.04%1.1M | -131.31%-944K | 113.79%565K | 111.83%513K | -10.51%1.7M | 97.21%-107K | 21.72%3.02M | 15.94%-4.1M |
-Change in payables and accrued expense | ---- | ---- | -25.67%2.62M | 30.10%-6.15M | -4.22%8.54M | 31.56%1.51M | 62.65%-2.13M | 2,892.06%3.52M | -2,010.55%-8.8M | 20.84%8.91M |
-Change in other working capital | ---- | ---- | 46.69%-4.79M | -7.35%11.19M | -174.25%-1.44M | 87.37%-1.26M | 15.79%-6.28M | 16.83%-8.99M | 22.91%12.08M | 229.20%1.94M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -12.33%261.6M | -1.81%87.82M | -19.93%66.15M | -11.29%55.33M | -18.22%52.3M | 10.84%298.38M | 50.82%89.44M | 34.64%82.61M | -36.91%62.37M | 28.76%63.95M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 185.28%354M | 110.46%428.85M | -18.08%-27.4M | 3.61%-23.4M | 25.31%-24.05M | 124.03%124.09M | 144.25%203.76M | -8.51%-23.2M | -56.32%-24.27M | -69.96%-32.2M |
Capital expenditure reported | -25.97%-102.6M | -219.57%-45.8M | 5.53%-19.86M | 33.91%-18.07M | -0.65%-18.87M | -8.87%-81.45M | 38.65%-14.33M | -17.57%-21.02M | -52.14%-27.35M | -20.19%-18.75M |
Net PPE purchase and sale | ---- | ---- | ---- | ---- | --0 | 96.93%-14.06M | ---- | ---- | ---- | -208.45%-8.73M |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 98.79%482.4M | 103.56%481.37M | -22.48%1.41M | -150.48%-681K | -90.03%302K | 691.09%242.67M | 879.40%236.48M | 28.19%1.82M | -45.89%1.35M | 15.65%3.03M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 185.28%354M | 110.46%428.85M | -18.08%-27.4M | 3.61%-23.4M | 25.31%-24.05M | 124.03%124.09M | 144.25%203.76M | -8.51%-23.2M | -56.32%-24.27M | -69.96%-32.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -45.77%-479.4M | -28.12%-249.47M | -143.12%-104.85M | -4.23%-49.99M | -74.37%-75.09M | -7,066.57%-328.87M | -183.56%-194.72M | 18.22%-43.13M | 4.47%-47.96M | 68.02%-43.06M |
Net issuance payments of debt | -66.67%-250M | -26.67%-190M | ---- | ---- | ---- | -220.00%-150M | -160.00%-150M | ---- | ---- | ---- |
Net common stock issuance | -242.02%-14.7M | -1,053,400.00%-10.53M | 86.21%-4K | 2.06%-4.13M | 39.22%-31K | -107.50%-4.3M | -100.00%1K | 50.85%-29K | -40.96%-4.22M | -100.17%-51K |
Cash dividends paid | -18.01%-200.6M | -0.24%-42.51M | -0.48%-42.6M | -0.45%-43.23M | -71.43%-72.26M | -2.58%-169.99M | -0.75%-42.4M | -1.30%-42.4M | -1.69%-43.04M | -6.86%-42.15M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | -97.15%75K | ---- | ---- | ---- | ---- |
Net other financing activities | -202.51%-14.1M | -168.57%-6.44M | -220.60%-2.24M | -272.48%-2.63M | -224.97%-2.8M | 80.45%-4.66M | 48.09%-2.4M | 93.47%-699K | 85.74%-705K | 75.94%-861K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -45.77%-479.4M | -28.12%-249.47M | -143.12%-104.85M | -4.23%-49.99M | -74.37%-75.09M | -7,066.57%-328.87M | -183.56%-194.72M | 18.22%-43.13M | 4.47%-47.96M | 68.02%-43.06M |
Net cash flow | ||||||||||
Beginning cash position | 80.58%208.4M | -29.51%77.25M | 52.71%142.58M | 54.80%160.58M | 80.56%208.37M | -68.74%115.41M | -60.79%109.59M | -68.47%93.37M | -60.97%103.74M | -68.74%115.41M |
Current changes in cash | 45.53%136.2M | 171.32%267.19M | -505.93%-66.1M | -83.05%-18.06M | -314.17%-46.84M | 137.17%93.59M | 158.56%98.48M | 227.60%16.28M | -129.78%-9.87M | 89.12%-11.31M |
Effect of exchange rate changes | -125.44%-1.4M | -512.05%-1.27M | 1,345.90%760K | 112.08%61K | -164.09%-956K | 68.48%-621K | -92.45%307K | 98.39%-61K | 82.38%-505K | -158.39%-362K |
End cash Position | 64.70%343.2M | 64.70%343.2M | -29.51%77.25M | 52.71%142.58M | 54.80%160.58M | 80.56%208.37M | 80.56%208.37M | -60.79%109.59M | -68.47%93.37M | -60.97%103.74M |
Free cash flow | -21.62%159M | -31.16%42.03M | -24.84%46.29M | -14.85%37.26M | -8.35%33.43M | 176.80%202.87M | 114.45%61.05M | 41.66%61.59M | -47.74%43.75M | 16.76%36.48M |
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 | -- | -- | -- | -- |