PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Xiamen Hongxin Electronics Technology Group Inc.
300657
5
Shijihengtong Technology
301428
(Q1)Dec 28, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 29, 2024 | (Q2)Mar 30, 2024 | (Q1)Dec 30, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jul 1, 2023 | (Q2)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -29.75%-445.3M | 25.71%667.5M | -77.86%118.5M | 4.51%588M | 324.83%304.2M | 20.48%-343.2M | 511.63%531M | -2.78%535.3M | 21.51%562.6M | -135.3M |
Net income from continuing operations | 13.66%-69.5M | 90.82%-34.9M | 47.91%-244M | 202.98%132.1M | 43.97%157.5M | -24.42%-80.5M | 13.12%-380.1M | -112.91%-468.4M | 109.82%43.6M | --109.4M |
Operating gains losses | -56.00%9.9M | -32.64%68.1M | -41.11%61.6M | -3.60%-23M | -4.11%7M | 97.37%22.5M | 683.72%101.1M | 636.62%104.6M | -47.02%-22.2M | --7.3M |
Depreciation and amortization | -5.97%18.9M | -12.86%80.6M | -9.50%20M | -10.13%20.4M | -10.67%20.1M | -20.24%20.1M | -12.07%92.5M | -16.29%22.1M | -16.24%22.7M | --22.5M |
Deferred tax | -207.04%-21.8M | 115.84%9.3M | 0.19%-52.7M | 284.62%43.2M | 562.50%25.9M | -130.74%-7.1M | 67.89%-58.7M | -162.69%-52.8M | 85.60%-23.4M | ---5.6M |
Other non cash items | -366.67%-800K | -83.33%700K | -58.33%500K | -20.00%-600K | -61.54%500K | -86.36%300K | 202.44%4.2M | 192.31%1.2M | -150.00%-500K | --1.3M |
Change In working capital | -30.28%-410M | -8.56%379M | -64.31%240.5M | -27.36%394M | 117.01%59.2M | 30.62%-314.7M | 228.01%414.5M | -6.51%673.8M | 31.11%542.4M | ---348.1M |
-Change in receivables | -312.64%-38.7M | 64.99%128.2M | -61.46%329M | 24.02%371.7M | 38.93%-590.7M | 116.79%18.2M | -24.42%77.7M | 49.62%853.6M | -37.29%299.7M | ---967.2M |
-Change in inventory | -14.11%-326.7M | -34.78%293.8M | 973.68%20.4M | -10.89%216.8M | -10.35%342.9M | -61.57%-286.3M | 321.05%450.5M | -96.40%1.9M | 35.32%243.3M | --382.5M |
-Change in prepaid assets | 73.77%-10.7M | -45.16%10.2M | -79.27%4M | -72.44%12.9M | 74.87%34.1M | 39.10%-40.8M | 663.64%18.6M | -41.16%19.3M | 3,020.00%46.8M | --19.5M |
-Change in payables and accrued expense | -16.63%69.7M | 98.96%-1.6M | 36.64%-74.7M | -174.36%-117.7M | 106.55%107.2M | 287.02%83.6M | 10.28%-153.6M | -200.68%-117.9M | 80.01%-42.9M | --51.9M |
-Change in other current liabilities | -23.23%-100.8M | -187.31%-45.4M | 30.25%-42.2M | -733.33%-87.5M | -5.89%166.1M | -52.90%-81.8M | 176.02%52M | -16.35%-60.5M | 80.48%-10.5M | --176.5M |
-Change in other working capital | 63.16%-2.8M | 79.80%-6.2M | 117.70%4M | -136.67%-2.2M | 96.46%-400K | -171.43%-7.6M | -252.74%-30.7M | -4,420.00%-22.6M | -73.80%6M | ---11.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -29.75%-445.3M | 25.71%667.5M | -77.86%118.5M | 4.51%588M | 324.83%304.2M | 20.48%-343.2M | 511.63%531M | -2.78%535.3M | 21.51%562.6M | ---135.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 56.20%-23.3M | -52.82%-100.4M | 3.32%-20.4M | 62.92%-8.9M | -216.23%-17.9M | -47.78%-53.2M | 76.80%-65.7M | -141.13%-21.1M | 69.50%-24M | 15.4M |
Net PPE purchase and sale | 22.69%-29.3M | 9.63%-81.6M | 13.94%-14.2M | 40.00%-13.2M | 26.58%-16.3M | -28.04%-37.9M | -79.88%-90.3M | -141.88%-16.5M | 6.78%-22M | ---22.2M |
Net business purchase and sale | --0 | ---21.4M | --0 | --0 | --0 | ---21.4M | --0 | --0 | --0 | --0 |
Net investment purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net other investing changes | -1.64%6M | -89.43%2.6M | -34.78%-6.2M | 315.00%4.3M | -104.26%-1.6M | 195.31%6.1M | -16.04%24.6M | -138.66%-4.6M | -145.45%-2M | --37.6M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 56.20%-23.3M | -52.82%-100.4M | 3.32%-20.4M | 62.92%-8.9M | -216.23%-17.9M | -47.78%-53.2M | 76.80%-65.7M | -141.13%-21.1M | 69.50%-24M | --15.4M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 8.95%407.7M | -1.50%-527.9M | 39.74%-306.8M | 32.15%-363.9M | -294.29%-231.4M | -7.88%374.2M | -303.72%-520.1M | 6.17%-509.1M | -43.63%-536.3M | 119.1M |
Net issuance payments of debt | 13.31%464.8M | -10.58%-391M | 43.56%-263.1M | 32.99%-332.9M | -223.32%-205.2M | -7.40%410.2M | -151.99%-353.6M | 7.97%-466.2M | -52.02%-496.8M | --166.4M |
Net common stock issuance | -403.23%-15.6M | 45.16%-5.1M | ---100K | 96.55%-100K | 67.86%-1.8M | -287.50%-3.1M | 96.39%-9.3M | --0 | -123.08%-2.9M | ---5.6M |
Cash dividends paid | -4.81%-39.2M | -1.48%-151.3M | -1.35%-37.6M | -1.08%-37.5M | -1.31%-38.8M | -2.19%-37.4M | 10.29%-149.1M | -1.37%-37.1M | -1.92%-37.1M | ---38.3M |
Proceeds from stock option exercised by employees | 40.00%700K | 65.22%3.8M | 133.33%1.4M | 40.00%700K | 100.00%1.2M | -16.67%500K | -30.30%2.3M | -14.29%600K | -37.50%500K | --600K |
Net other financing activities | -175.00%-3M | 250.96%15.7M | -15.63%-7.4M | --5.9M | --13.2M | --4M | -160.00%-10.4M | -6,500.00%-6.4M | --0 | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 8.95%407.7M | -1.50%-527.9M | 39.74%-306.8M | 32.15%-363.9M | -294.29%-231.4M | -7.88%374.2M | -303.72%-520.1M | 6.17%-509.1M | -43.63%-536.3M | --119.1M |
Net cash flow | ||||||||||
Beginning cash position | 124.45%71.6M | -63.25%31.9M | 921.53%279.9M | 160.40%65.1M | -59.38%10.4M | -63.25%31.9M | -64.44%86.8M | -1.44%27.4M | 46.20%25M | --25.6M |
Current changes in cash | -174.32%-60.9M | 171.53%39.2M | -4,192.16%-208.7M | 9,256.52%215.2M | 6,962.50%54.9M | 63.84%-22.2M | 65.07%-54.8M | -91.40%5.1M | -78.90%2.3M | ---800K |
Effect of exchange rate changes | -228.57%-900K | 600.00%500K | 166.67%400K | -500.00%-400K | -200.00%-200K | 250.00%700K | 75.00%-100K | -100.00%-600K | 150.00%100K | --200K |
End cash Position | -5.77%9.8M | 124.45%71.6M | 124.45%71.6M | 921.53%279.9M | 160.40%65.1M | -59.38%10.4M | -63.25%31.9M | -63.25%31.9M | -1.44%27.4M | --25M |
Free cash flow | -24.53%-474.6M | 33.16%583.5M | -80.26%101.9M | 6.33%574.8M | 282.79%287.9M | 17.37%-381.1M | 280.70%438.2M | -3.69%516.3M | 25.72%540.6M | ---157.5M |
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 | -- | -- | -- |