PILOT
831175
XINGANJIANG
873167
GCOM
838924
4
Beijing Highlander Digital Technology
300065
5
Hangzhou Gaoxin Materials Technology
300478
(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 | 20.12%22.29B | 14.20%5.55B | 15.96%6.14B | 26.77%5.52B | 25.50%5.08B | 10.60%18.56B | 12.06%4.86B | 20.56%5.29B | 3.47%4.36B | 5.36%4.05B |
Net income from continuing operations | 36.34%11.34B | 48.01%2.98B | 42.81%3.06B | 31.70%2.93B | 22.37%2.37B | 221.12%8.32B | 36.36%2.01B | 321.65%2.14B | 2,156.48%2.22B | 172.09%1.94B |
Operating gains losses | -64.37%62M | -123.33%-7M | -50.00%23M | -65.75%25M | -44.74%21M | -70.56%174M | -42.31%30M | -89.33%46M | 17.74%73M | -17.39%38M |
Depreciation and amortization | 0.79%12.92B | -5.09%3.15B | -1.13%3.15B | 4.44%3.25B | 5.25%3.37B | -6.10%12.82B | 1.72%3.32B | -3.80%3.19B | -10.91%3.11B | -10.66%3.2B |
Deferred tax | 20.00%3.12B | 36.75%841M | 21.76%817M | 6.26%747M | 17.02%715M | 428.46%2.6B | 46.78%615M | 1,963.89%671M | 1,025.00%703M | 230.27%611M |
Other non cash items | -85.31%21M | -1,050.00%-228M | 136.17%111M | 1,925.00%81M | 3.64%57M | -65.46%143M | -70.00%24M | -61.79%47M | -96.23%4M | -47.62%55M |
Change In working capital | 0.69%-7.01B | -11.27%-1.72B | -26.04%-1.49B | 9.93%-1.92B | 14.53%-1.88B | -131.03%-7.06B | -12.70%-1.54B | -251.04%-1.18B | -926.92%-2.14B | -92.54%-2.2B |
-Change in receivables | 25.82%-3.61B | 4.24%-1.54B | 8.51%-806M | 10.80%-1.13B | 87.54%-139M | 23.24%-4.87B | 8.92%-1.6B | 32.28%-881M | 28.04%-1.27B | 26.53%-1.12B |
-Change in inventory | -33.50%131M | 1,153.33%188M | -44.98%-448M | -38.95%221M | 31.78%170M | -73.52%197M | -95.83%15M | -4,314.29%-309M | -25.21%362M | 238.71%129M |
-Change in payables and accrued expense | -81.26%-2.04B | -143.69%-180M | -179.33%-165M | 104.40%38M | -96.60%-1.73B | -301.79%-1.13B | 72.38%412M | -39.18%208M | -2,500.00%-864M | -1,394.92%-882M |
-Change in other current assets | -8.74%3.07B | 59.61%739M | 14.25%858M | -64.46%456M | 17.32%1.02B | -24.82%3.36B | -28.55%463M | -3.59%751M | -18.85%1.28B | -40.89%866M |
-Change in other current liabilities | 1.45%-4.56B | -11.91%-930M | 2.31%-930M | 8.55%-1.51B | 0.25%-1.19B | -85.85%-4.62B | 3.03%-831M | -534.67%-952M | -201.46%-1.65B | -27.62%-1.19B |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 20.12%22.29B | 14.20%5.55B | 15.96%6.14B | 26.77%5.52B | 25.50%5.08B | 10.60%18.56B | 12.06%4.86B | 20.56%5.29B | 3.47%4.36B | 5.36%4.05B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -55.64%-9.07B | -88.37%-2.3B | -137.40%-3.31B | -12.84%-1.68B | -3.41%-1.79B | 52.84%-5.83B | 43.29%-1.22B | 45.48%-1.39B | 41.89%-1.49B | 66.06%-1.73B |
Net PPE purchase and sale | 9.69%-8.84B | -39.56%-2.21B | 19.03%-1.96B | 26.80%-2.04B | 12.29%-2.63B | 29.88%-9.79B | 53.02%-1.59B | 33.35%-2.42B | 21.98%-2.79B | 11.42%-3B |
Net intangibles purchase and sale | -243.66%-3.47B | -6.37%-835M | -1,932.77%-2.42B | -372.73%-156M | 16.44%-61M | 69.68%-1.01B | -6,441.67%-785M | 66.94%-119M | 71.55%-33M | 97.43%-73M |
Net business purchase and sale | ---373M | --17M | --0 | ---390M | ---- | --0 | --0 | --0 | --0 | ---- |
Net other investing changes | -27.32%3.61B | -36.47%730M | -6.53%1.07B | -31.88%908M | -32.76%901M | -0.30%4.97B | -6.81%1.15B | -20.22%1.15B | 18.07%1.33B | 13.18%1.34B |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -55.64%-9.07B | -88.37%-2.3B | -137.40%-3.31B | -12.84%-1.68B | -3.41%-1.79B | 52.84%-5.83B | 43.29%-1.22B | 45.48%-1.39B | 41.89%-1.49B | 66.06%-1.73B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -5.94%-12.82B | -113.09%-7.52B | 109.20%507M | -427.30%-4.13B | 26.70%-1.67B | -87.52%-12.1B | 21.52%-3.53B | -385.94%-5.51B | 55.05%-784M | -6.41%-2.27B |
Net issuance payments of debt | -0.97%2.15B | -226.12%-1.75B | 168.34%1.91B | -132.09%-938M | 13.47%2.92B | 170.37%2.17B | 73.29%-536M | -210.52%-2.8B | 275.13%2.92B | 233.20%2.58B |
Net common stock issuance | 14.12%-11.23B | -114.70%-4.69B | 79.11%-560M | 33.53%-2.39B | 22.19%-3.59B | -335.80%-13.07B | 10.64%-2.18B | -381.33%-2.68B | ---3.59B | ---4.62B |
Cash dividends paid | -341.77%-3.3B | -35.74%-1.01B | ---758M | ---759M | ---769M | ---747M | ---747M | --0 | --0 | --0 |
Net other financing activities | 2.25%-434M | -14.06%-73M | -150.00%-85M | 56.90%-50M | 1.74%-226M | -20.00%-444M | -33.33%-64M | 24.44%-34M | -54.67%-116M | -13.86%-230M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -5.94%-12.82B | -113.09%-7.52B | 109.20%507M | -427.30%-4.13B | 26.70%-1.67B | -87.52%-12.1B | 21.52%-3.53B | -385.94%-5.51B | 55.05%-784M | -6.41%-2.27B |
Net cash flow | ||||||||||
Beginning cash position | 13.54%5.31B | 92.08%9.99B | -2.36%6.65B | 46.87%6.94B | 13.54%5.31B | -30.27%4.67B | -25.61%5.2B | 111.04%6.81B | 42.29%4.72B | -30.27%4.67B |
Current changes in cash | -35.86%406M | -4,056.48%-4.27B | 307.52%3.34B | -113.96%-291M | 3,162.00%1.63B | 131.20%633M | 104.67%108M | -142.76%-1.61B | 2,317.02%2.08B | 101.48%50M |
End cash Position | 7.65%5.71B | 7.65%5.71B | 92.08%9.99B | -2.36%6.65B | 46.87%6.94B | 13.54%5.31B | 13.54%5.31B | -25.61%5.2B | 111.04%6.81B | 42.29%4.72B |
Free cash flow | 28.83%9.98B | 0.60%2.5B | -36.06%1.76B | 116.89%3.33B | 145.24%2.4B | 1,590.00%7.75B | 164.29%2.49B | 592.95%2.75B | 194.24%1.53B | 141.07%977M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |