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 | -15.99%5.22B | -128.65%-552M | 30.61%1.47B | 82.37%1.54B | 19.25%2.76B | 9.46%6.21B | -4.65%1.93B | 27.06%1.13B | 182.61%845M | -6.28%2.31B |
Net income from continuing operations | -47.18%3.15B | 24.98%1.62B | -59.37%1.44B | 26.80%918M | -304.47%-824M | 249.18%5.96B | 296.63%1.29B | 1,534.82%3.54B | 18.11%724M | -60.33%403M |
Depreciation and amortization | -6.77%1.28B | 1.81%337M | -3.35%317M | -10.32%313M | -14.25%313M | -12.49%1.37B | -14.91%331M | -19.21%328M | -10.74%349M | -4.70%365M |
Deferred tax | -7.29%1.61B | -2.96%591M | 45.19%710M | 27.37%470M | -157.30%-157M | 20.40%1.74B | 35.94%609M | 47.29%489M | 16.40%369M | -21.49%274M |
Other non cash items | 47.31%-1.57B | -810.77%-592M | 92.95%-182M | -144.74%-837M | 290.91%43M | -313.33%-2.98B | -107.40%-65M | -304.76%-2.58B | 46.23%-342M | 110.28%11M |
Change In working capital | 2,407.41%623M | -788.52%-2.17B | -42.41%-1.14B | 548.70%691M | 176.97%3.24B | 81.12%-27M | 24.69%-244M | 21.94%-797M | -1,284.62%-154M | -1.77%1.17B |
-Change in receivables | 37.15%-247M | -11.11%-1.19B | 102.48%571M | 26.50%1.33B | -46.12%-960M | -300.51%-393M | 5.47%-1.07B | -39.22%282M | -15.69%1.05B | -71.09%-657M |
-Change in payables and accrued expense | -4.74%603M | -112.96%-143M | -130.52%-130M | -171.79%-318M | 253.27%1.19B | 311.04%633M | -7.54%1.1B | 111.94%426M | 23.53%-117M | 28.33%-779M |
-Change in other current assets | 9.71%-632M | -374.48%-688M | 62.22%73M | 84.42%-50M | 111.83%33M | 42.29%-700M | 71.51%-145M | 143.27%45M | -14.64%-321M | 12.81%-279M |
-Change in other working capital | 107.62%899M | -12.21%-147M | -6.39%-1.65B | 64.50%-273M | 2.95%2.97B | -39.86%433M | -204.80%-131M | 2.02%-1.55B | 4.23%-769M | -3.26%2.88B |
Cash from discontinued investing activities | 0 | 0 | 0 | 0 | 0 | 520.69%122M | 90.91%42M | 0 | 158.06%18M | 264.71%62M |
Operating cash flow | -17.56%5.22B | -127.95%-550M | 31.05%1.47B | 77.83%1.54B | 16.13%2.76B | 12.13%6.33B | -3.77%1.97B | 32.24%1.12B | 223.13%866M | -4.43%2.37B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 85.73%-657M | 97.88%-40M | 111.92%329M | -65.35%184M | -130.61%-1.13B | -759.60%-4.6B | -411.74%-1.89B | -337.94%-2.76B | -63.00%531M | 31.18%-490M |
Net intangibles purchase and sale | 1.60%-675M | -39.26%-227M | 9.80%-138M | -9.49%-150M | 31.33%-160M | 12.28%-686M | -0.62%-163M | 40.70%-153M | 21.71%-137M | -24.60%-233M |
Net business purchase and sale | 11.52%-1.11B | 99.14%-10M | -1,092.31%-1.09B | --0 | ---19M | -222.82%-1.26B | -504.15%-1.17B | -506.67%-91M | --0 | --0 |
Net investment purchase and sale | 142.57%1.13B | 135.50%197M | 161.71%1.55B | -50.00%334M | -270.04%-951M | -242.19%-2.66B | -216.11%-555M | -604.48%-2.52B | -58.56%668M | -287.59%-257M |
Net other investing changes | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -172.41%-656M | 98.05%-39M | 109.55%330M | -97.33%183M | -126.45%-1.13B | 35.83%906M | -436.87%-2B | -444.41%-3.46B | 380.94%6.86B | 30.60%-499M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 56.03%-3.41B | 75.83%-232M | 120.99%528M | -4.22%-3.19B | 57.42%-522M | -27.71%-7.76B | -133.58%-960M | -269.85%-2.52B | 9.13%-3.06B | 24.32%-1.23B |
Net issuance payments of debt | 128.91%1.27B | 135.84%248M | 165.98%1.19B | 89.77%-71M | 92.61%-90M | -159.28%-4.4B | -67.96%-692M | -956.47%-1.8B | -789.74%-694M | -17.45%-1.22B |
Net common stock issuance | -121.92%-2.11B | -108.23%-481M | 9.47%-650M | ---543M | ---432M | 36.73%-949M | ---231M | -43.60%-718M | --0 | --0 |
Cash dividends paid | -7.10%-2.57B | --0 | --0 | ---- | ---- | 16.40%-2.4B | --0 | --0 | ---- | ---- |
Net other financing activities | 7.14%-13M | --0 | ---6M | ---- | ---- | -16.67%-14M | -3,900.00%-38M | --0 | 3,300.00%32M | -300.00%-8M |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | 0 | 109.13%24M | 0 | 0 | 129.73%11M | 107.56%13M |
Financing cash flow | 55.88%-3.41B | 75.75%-233M | 121.04%529M | -4.60%-3.19B | 56.97%-522M | -22.05%-7.73B | -115.47%-961M | -259.66%-2.51B | 10.41%-3.05B | 32.31%-1.21B |
Net cash flow | ||||||||||
Beginning cash position | -9.81%8.12B | 6.69%10.01B | -44.35%7.87B | -2.23%9.3B | -9.81%8.12B | 1.24%9.01B | 28.18%9.38B | 89.27%14.14B | 6.50%9.51B | 1.24%9.01B |
Current changes in cash | 332.26%1.15B | 17.20%-823M | 148.12%2.33B | -131.24%-1.46B | 67.58%1.11B | -1,966.67%-496M | -145.35%-994M | -899.59%-4.85B | 375.32%4.69B | 2,375.86%660M |
Effect of exchange rate changes | 185.82%333M | 264.23%427M | -335.71%-198M | 176.47%39M | 140.37%65M | -389.55%-388M | 48.00%-260M | -74.47%84M | -120.65%-51M | -377.59%-161M |
End cash Position | 18.28%9.61B | 18.28%9.61B | 6.69%10.01B | -44.35%7.87B | -2.23%9.3B | -9.81%8.12B | -9.81%8.12B | 28.18%9.38B | 89.27%14.14B | 6.50%9.51B |
Free cash flow | -20.26%4.42B | -146.06%-819M | 39.07%1.31B | 91.83%1.36B | 21.40%2.57B | 16.29%5.55B | -4.05%1.78B | 64.40%942M | 886.11%710M | -6.82%2.12B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |