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 | 238.38%2.3B | 122.42%883M | 238.86%715M | 3,684.62%492M | 257.63%211M | 1,378.26%680M | 667.14%397M | 427.50%211M | -66.67%13M | 59.46%59M |
Net income from continuing operations | 313.91%1.14B | 624.29%367M | 361.54%300M | 190.73%274M | 187.56%197M | -23.72%-532M | 74.07%-70M | 139.16%65M | -141.60%-302M | -271.76%-225M |
Operating gains losses | -129.63%-16M | -239.53%-60M | ---- | ---- | ---- | 137.76%54M | -24.56%43M | 68.97%-18M | ---- | 127.78%20M |
Depreciation and amortization | -23.42%121M | -11.76%30M | -16.67%30M | -31.82%30M | -29.55%31M | -7.60%158M | -32.00%34M | -18.18%36M | 10.00%44M | 18.92%44M |
Deferred tax | 651.85%203M | 316.39%132M | 1,125.00%98M | -106.56%-4M | -221.05%-23M | -55.00%27M | -190.48%-61M | -63.64%8M | 74.29%61M | -20.83%19M |
Other non cash items | 600.00%42M | 127.78%41M | 150.00%12M | -25.00%-5M | -124.00%-6M | 104.32%6M | 200.00%18M | -14.29%-24M | 89.74%-4M | 129.41%25M |
Change In working capital | -18.97%376M | -28.61%252M | 144.68%115M | 2,425.00%93M | -223.53%-84M | 142.93%464M | 1,757.89%353M | -60.50%47M | -104.26%-4M | 265.85%68M |
-Change in receivables | 200.00%145M | 129.90%29M | 94.20%-4M | 141.24%40M | -32.20%80M | -72.62%-145M | -40.58%-97M | -1,050.00%-69M | -42.65%-97M | 100.00%118M |
-Change in payables and accrued expense | -63.47%183M | -42.72%240M | 38.71%86M | -63.64%28M | -200.00%-171M | 121.68%501M | 466.22%419M | -47.01%62M | -44.20%77M | 44.66%-57M |
-Change in other working capital | -55.56%48M | -154.84%-17M | -38.89%33M | 56.25%25M | 0.00%7M | 120.41%108M | 121.43%31M | 575.00%54M | -33.33%16M | 133.33%7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 238.38%2.3B | 122.42%883M | 238.86%715M | 3,684.62%492M | 257.63%211M | 1,378.26%680M | 667.14%397M | 427.50%211M | -66.67%13M | 59.46%59M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -584.79%-1.49B | -23,860.00%-1.2B | 59.61%-82M | -181.42%-92M | 6.56%-114M | 48.70%-217M | 95.05%-5M | -86.24%-203M | 298.25%113M | 21.79%-122M |
Net PPE purchase and sale | -183.33%-17M | -500.00%-6M | -300.00%-4M | 0.00%-2M | -150.00%-5M | 76.00%-6M | 80.00%-1M | 80.00%-1M | 60.00%-2M | 80.00%-2M |
Net business purchase and sale | -42.86%-10M | --0 | --0 | ---3M | 0.00%-7M | 97.71%-7M | --0 | --0 | --0 | 91.76%-7M |
Net investment purchase and sale | -597.16%-1.47B | -16,928.57%-1.19B | 63.41%-75M | -183.46%-106M | 22.22%-98M | -137.08%-211M | 92.78%-7M | ---205M | 101.59%127M | -129.09%-126M |
Net other investing changes | -200.00%-7M | -133.33%-1M | -200.00%-3M | 108.33%1M | -130.77%-4M | 333.33%7M | 200.00%3M | 0.00%3M | -1,100.00%-12M | 316.67%13M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -584.79%-1.49B | -23,860.00%-1.2B | 59.61%-82M | -181.42%-92M | 6.56%-114M | 48.70%-217M | 95.05%-5M | -86.24%-203M | 298.25%113M | 21.79%-122M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 211.54%729M | 25.77%244M | 10,000.00%99M | 2,400.00%184M | 312.24%202M | 685.00%234M | 1,023.81%194M | 95.24%-1M | 60.00%-8M | 122.73%49M |
Net issuance payments of debt | -7.81%-69M | -9.09%-12M | -38.46%-18M | 11.11%-24M | -15.38%-15M | -56.10%-64M | 8.33%-11M | -18.18%-13M | -170.00%-27M | -62.50%-13M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 154.92%933M | 33.48%299M | 375.00%152M | 585.71%240M | 222.67%242M | 751.16%366M | --224M | --32M | --35M | 74.42%75M |
Net other financing activities | -98.53%-135M | -126.32%-43M | -75.00%-35M | -100.00%-32M | -92.31%-25M | -70.00%-68M | -111.11%-19M | -100.00%-20M | -60.00%-16M | -18.18%-13M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 211.54%729M | 25.77%244M | 10,000.00%99M | 2,400.00%184M | 312.24%202M | 685.00%234M | 1,023.81%194M | 95.24%-1M | 60.00%-8M | 122.73%49M |
Net cash flow | ||||||||||
Beginning cash position | 25.41%3.11B | 79.27%4.69B | 58.98%4.05B | 41.26%3.45B | 25.41%3.11B | -9.51%2.48B | -8.28%2.62B | -8.47%2.55B | -10.22%2.44B | -9.51%2.48B |
Current changes in cash | 121.52%1.54B | -112.12%-71M | 10,357.14%732M | 394.92%584M | 2,235.71%299M | 267.15%697M | 405.21%586M | 107.78%7M | 410.53%118M | 85.57%-14M |
Effect of exchange rate changes | 286.36%123M | 288.51%164M | -268.97%-98M | 272.73%19M | 246.15%38M | -142.31%-66M | 50.57%-87M | -62.58%58M | -110.68%-11M | -135.14%-26M |
End cash Position | 53.53%4.78B | 53.53%4.78B | 79.27%4.69B | 58.98%4.05B | 41.26%3.45B | 25.41%3.11B | 25.41%3.11B | -8.28%2.62B | -8.47%2.55B | -10.22%2.44B |
Free cash flow | 238.87%2.28B | 121.46%877M | 238.57%711M | 4,354.55%490M | 261.40%206M | 3,109.52%674M | 628.00%396M | 500.00%210M | -67.65%11M | 111.11%57M |
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 |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |