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 | -5.32%164.86M | 26.71%90.56M | 409.21%35.43M | -82.96%8.15M | -35.81%30.72M | 36.63%174.12M | 28.15%71.47M | -79.90%6.96M | 153.79%47.83M | 162.78%47.86M |
Net income from continuing operations | -26.71%52.9M | 138.02%13.44M | -69.14%2.34M | -91.21%1.81M | -7.87%35.31M | 308.36%72.18M | -22.50%5.65M | -28.91%7.59M | 625.70%20.62M | 953.84%38.33M |
Operating gains losses | -28.17%4.36M | ---- | ---- | ---- | ---- | 8.32%6.07M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 8.11%96.7M | 2.55%25.51M | 4.36%23.75M | 5.71%23.63M | 22.35%23.81M | 32.24%89.45M | 36.09%24.87M | 32.48%22.76M | 32.64%22.36M | 26.96%19.46M |
Deferred tax | -33.07%14.43M | 15.48%4.01M | -51.68%875K | -90.29%565K | -14.12%8.97M | 117.88%21.56M | -48.21%3.48M | 36.99%1.81M | 731.81%5.82M | 275.63%10.45M |
Other non cash items | -642.14%-3.9M | 17.55%-11.31M | 25.62%3.46M | -84.87%1.06M | -37.91%2.88M | 206.20%719K | -25.68%-13.71M | 133.94%2.76M | 31.65%7.03M | -64.32%4.64M |
Change In working capital | 77.52%-5.65M | 35.38%48.53M | 117.87%5M | -136.69%-18.92M | -60.90%-40.26M | -202.42%-25.13M | 37.69%35.85M | -306.34%-27.96M | -635.43%-7.99M | -51.21%-25.02M |
-Change in receivables | 520.81%11.22M | 19.47%5.28M | 144.31%7.22M | -156.02%-5.42M | 986.11%4.15M | 19.47%-2.67M | 236.97%4.42M | -305.19%-16.28M | 249.97%9.67M | 70.32%-468K |
-Change in inventory | -245.75%-5.04M | -9,035.00%-1.79M | -73.82%-810K | -59.12%-1.13M | -332.46%-1.32M | 51.63%-1.46M | 101.24%20K | -113.76%-466K | 15.63%-707K | 11.85%-305K |
-Change in prepaid assets | 18.77%-13.73M | 38.65%-3.56M | 39.76%-2.57M | -81.88%-6.55M | 67.38%-1.06M | 8.69%-16.9M | -132.57%-5.8M | -634.92%-4.26M | 64.68%-3.6M | 51.00%-3.24M |
-Change in payables and accrued expense | 79.83%-524K | 40.03%11.38M | -117.02%-12.6M | 94.68%-126K | 132.01%817K | -111.52%-2.6M | -47.94%8.13M | 45.06%-5.81M | -135.68%-2.37M | -123.49%-2.55M |
-Change in other current assets | -24.02%-3.57M | 35.95%-1.89M | -64.64%-1.97M | -216.57%-802K | 88.12%1.09M | 65.71%-2.88M | -0.89%-2.95M | 78.18%-1.2M | -89.04%688K | 109.28%581K |
-Change in other current liabilities | 335.47%5.99M | 22.08%39.11M | 32,002.04%15.73M | 57.96%-4.91M | -130.85%-43.94M | -96.09%1.38M | 54.94%32.03M | -99.77%49K | -293.10%-11.67M | -50.98%-19.03M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -5.32%164.86M | 26.71%90.56M | 409.21%35.43M | -82.96%8.15M | -35.81%30.72M | 36.63%174.12M | 28.15%71.47M | -79.90%6.96M | 153.79%47.83M | 162.78%47.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 104.90%8.4M | -277.96%-12.54M | 270.13%17.42M | 132.73%23.83M | 78.68%-20.31M | 50.98%-171.23M | 113.63%7.05M | 89.62%-10.24M | 51.25%-72.8M | -91.90%-95.24M |
Net PPE purchase and sale | 85.85%-30.17M | 585.15%12.45M | 76.03%-4.38M | 90.23%-8.53M | 71.71%-29.7M | -14.95%-213.21M | 67.16%-2.57M | 54.29%-18.29M | 0.67%-87.37M | -111.30%-104.98M |
Net investment purchase and sale | -9.51%37.72M | -207.20%-14.37M | 224.52%19.21M | 78.89%24.59M | -3.62%8.3M | 123.96%41.69M | 130.87%13.41M | 110.05%5.92M | 119.19%13.75M | 287,166.67%8.61M |
Net other investing changes | 189.35%842K | -179.66%-10.62M | 21.60%2.6M | 843.20%7.77M | -3.37%1.09M | -97.12%291K | -697.48%-3.8M | 714.50%2.13M | -91.97%824K | 1,846.55%1.13M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 104.90%8.4M | -277.96%-12.54M | 270.13%17.42M | 132.73%23.83M | 78.68%-20.31M | 50.98%-171.23M | 113.63%7.05M | 89.62%-10.24M | 51.25%-72.8M | -91.90%-95.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -223.87%-136.47M | 14.73%-44.99M | 63.32%-19.44M | -251.26%-37.54M | -188.88%-34.49M | -699.13%-42.14M | -11.78%-52.76M | -670.86%-53.01M | -62.95%24.82M | 759.71%38.81M |
Net issuance payments of debt | -533.15%-121.46M | -13.08%-44.44M | 9.34%-19.39M | -219.22%-37.96M | -134.59%-19.68M | -14.31%28.04M | -75.36%-39.29M | -203.86%-21.39M | -52.19%31.84M | 1,384.87%56.88M |
Net common stock issuance | 82.31%-12.13M | 95.26%-641K | --0 | --0 | 22.41%-11.49M | -173.75%-68.59M | 45.98%-13.53M | ---32.8M | ---7.44M | ---14.81M |
Net other financing activities | -80.41%-2.87M | 23.61%89K | -104.76%-56K | 0.00%417K | -2.03%-3.32M | -150.47%-1.59M | -72.83%72K | 630.43%1.18M | 5.84%417K | -123.76%-3.26M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -223.87%-136.47M | 14.73%-44.99M | 63.32%-19.44M | -251.26%-37.54M | -188.88%-34.49M | -699.13%-42.14M | -11.78%-52.76M | -670.86%-53.01M | -62.95%24.82M | 759.71%38.81M |
Net cash flow | ||||||||||
Beginning cash position | -38.13%63.68M | 77.85%67.44M | -63.87%34.04M | -58.03%39.6M | -38.13%63.68M | -67.61%102.93M | -74.04%37.92M | -56.58%94.21M | -66.36%94.36M | -67.61%102.93M |
Current changes in cash | 193.74%36.79M | 28.23%33.03M | 159.34%33.4M | -3,559.87%-5.56M | -181.14%-24.08M | 81.73%-39.25M | 159.70%25.76M | 20.62%-56.29M | 99.76%-152K | 77.04%-8.57M |
End cash Position | 57.77%100.47M | 57.77%100.47M | 77.85%67.44M | -63.87%34.04M | -58.03%39.6M | -38.13%63.68M | -38.13%63.68M | -74.04%37.92M | -56.58%94.21M | -66.36%94.36M |
Free cash flow | 366.87%117.53M | 34.23%85.84M | 374.00%31.05M | 99.03%-382K | 101.79%1.02M | 27.18%-44.04M | 40.53%63.95M | -109.83%-11.33M | 42.79%-39.54M | -81.50%-57.12M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |