PILOT
831175
XINGANJIANG
873167
Beijing Highlander Digital Technology
300065
4
Hangzhou Gaoxin Materials Technology
300478
5
Shijihengtong Technology
301428
(Q2)Dec 31, 2024 | (Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -1.27%16.55M | 8.25%15.46M | 16.34%16.53M | 16.34%16.53M | 20.46%17.03M | 47.33%16.76M | 16.50%14.28M | 8.32%14.21M | 8.32%14.21M | 13.69%14.13M |
-Cash and cash equivalents | -5.86%10.32M | 7.38%8.95M | 32.34%10.04M | 32.34%10.04M | 27.12%10.72M | 71.91%10.97M | -11.61%8.33M | -1.49%7.58M | -1.49%7.58M | 12.73%8.43M |
-Short-term investments | 7.44%6.22M | 9.47%6.51M | -1.96%6.5M | -1.96%6.5M | 10.63%6.31M | 15.94%5.79M | 110.18%5.95M | 22.27%6.63M | 22.27%6.63M | 15.14%5.7M |
Receivables | -19.23%10.84M | 0.74%12.75M | 4.12%11.2M | 4.12%11.2M | -5.19%11.17M | -4.67%13.42M | -5.93%12.66M | -14.69%10.76M | -14.69%10.76M | -1.27%11.78M |
-Accounts receivable | -20.24%9.88M | 10.22%12.09M | 8.74%10.66M | 8.74%10.66M | -8.37%10.08M | -7.08%12.39M | -12.15%10.97M | -15.42%9.8M | -15.42%9.8M | 3.96%11M |
-Other receivables | -7.15%961K | -61.06%655K | -43.35%541K | -43.35%541K | 39.79%1.09M | 38.18%1.04M | 74.84%1.68M | -6.28%955K | -6.28%955K | -42.30%779K |
Inventory | -44.81%1.96M | -28.61%2.87M | 47.00%3.16M | 47.00%3.16M | 17.99%2.74M | 10.16%3.55M | 13.39%4.02M | -4.74%2.15M | -4.74%2.15M | 2.29%2.32M |
Restricted cash | -0.79%756K | 9.09%804K | 1.49%750K | 1.49%750K | -0.13%754K | 2.01%762K | --737K | --739K | --739K | --755K |
Other current assets | -6.96%548K | -10.15%593K | -22.77%536K | -22.77%536K | -21.07%577K | -3.44%589K | 4.60%660K | -42.88%694K | -42.88%694K | -0.14%731K |
Total current assets | -12.63%30.65M | 0.37%32.48M | 11.64%32.18M | 11.64%32.18M | 8.56%32.27M | 16.80%35.08M | 8.25%32.35M | -1.28%28.83M | -1.28%28.83M | 8.61%29.73M |
Non current assets | ||||||||||
Net PPE | -24.21%6.79M | -19.83%7.9M | -28.57%7.82M | -28.57%7.82M | -35.93%8.36M | -34.36%8.96M | -13.92%9.85M | -5.85%10.95M | -5.85%10.95M | 11.36%13.05M |
-Gross PPE | -24.21%6.79M | -19.83%7.9M | -8.22%41.73M | -8.22%41.73M | -35.93%8.36M | -34.36%8.96M | -13.92%9.85M | 5.54%45.47M | 5.54%45.47M | 11.36%13.05M |
-Accumulated depreciation | ---- | ---- | 1.77%-33.9M | 1.77%-33.9M | ---- | ---- | ---- | -9.75%-34.51M | -9.75%-34.51M | ---- |
Non current deferred assets | -55.56%68K | -8.55%139K | 24.00%124K | 24.00%124K | 28.57%117K | 64.52%153K | -12.14%152K | -40.83%100K | -40.83%100K | -51.85%91K |
Non current prepaid assets | -25.61%122K | -30.67%113K | 98.29%232K | 98.29%232K | -39.09%148K | 22.39%164K | 19.85%163K | -17.61%117K | -17.61%117K | 58.82%243K |
Other non current assets | -12.24%1.8M | -3.78%1.91M | 2.83%2.04M | 2.83%2.04M | 0.55%2.03M | 1.69%2.05M | 5.36%1.99M | 2.16%1.98M | 2.16%1.98M | 1.66%2.02M |
Total non current assets | -20.56%9.15M | -15.23%10.47M | -22.46%10.36M | -22.46%10.36M | -30.87%10.82M | -28.73%11.52M | -11.29%12.35M | -6.05%13.36M | -6.05%13.36M | 8.42%15.65M |
Total assets | -14.59%39.8M | -3.94%42.94M | 0.84%42.54M | 0.84%42.54M | -5.04%43.09M | 0.87%46.6M | 2.04%44.7M | -2.84%42.19M | -2.84%42.19M | 8.54%45.37M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.41%2.19M | -11.20%2.67M | 61.77%3.59M | 61.77%3.59M | 17.14%2.79M | -28.95%2.68M | -33.30%3.01M | -40.36%2.22M | -40.36%2.22M | -25.22%2.38M |
-accounts payable | -23.07%1.8M | -7.08%2.38M | 91.27%3.18M | 91.27%3.18M | 31.12%2.41M | -23.54%2.35M | -26.32%2.56M | -30.86%1.66M | -30.86%1.66M | -17.34%1.84M |
-Total tax payable | 14.41%381K | -34.36%298K | -25.99%413K | -25.99%413K | -29.85%383K | -52.56%333K | -56.51%454K | -57.66%558K | -57.66%558K | -43.36%546K |
Current accrued expenses | -45.23%2.22M | -41.61%2.83M | -14.66%3.22M | -14.66%3.22M | -24.68%3.48M | -18.63%4.06M | 6.87%4.84M | -9.67%3.77M | -9.67%3.77M | 53.17%4.62M |
Current provisions | 1.88%380K | 1.88%380K | 0.00%380K | 0.00%380K | 25.17%373K | 25.17%373K | 25.17%373K | 23.38%380K | 23.38%380K | -3.56%298K |
Current debt and capital lease obligation | -36.55%1.24M | -28.60%1.43M | -11.90%1.48M | -11.90%1.48M | -20.39%1.66M | 11.82%1.96M | -9.06%2.01M | -38.62%1.68M | -38.62%1.68M | 9.11%2.08M |
-Current debt | -66.01%258K | -59.86%289K | -45.05%261K | -45.05%261K | -50.32%308K | 48.53%759K | -26.00%720K | -66.10%475K | -66.10%475K | -38.98%620K |
-Current capital lease obligation | -17.92%985K | -11.11%1.14M | 1.16%1.22M | 1.16%1.22M | -7.72%1.35M | -3.30%1.2M | 4.29%1.29M | -9.81%1.21M | -9.81%1.21M | 63.76%1.46M |
Current deferred liabilities | -81.07%721K | -62.96%827K | -40.86%754K | -40.86%754K | -0.13%1.5M | 197.04%3.81M | 75.00%2.23M | 29.05%1.28M | 29.05%1.28M | 21.83%1.5M |
Current liabilities | -47.57%6.75M | -34.69%8.14M | 1.03%9.42M | 1.03%9.42M | -9.95%9.8M | 6.52%12.88M | -2.81%12.46M | -21.82%9.33M | -21.82%9.33M | 12.76%10.88M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -60.83%790K | -46.08%1.19M | -43.54%1.37M | -43.54%1.37M | -40.32%1.67M | -25.13%2.02M | -25.78%2.21M | -26.92%2.43M | -26.92%2.43M | -19.36%2.8M |
-Long term debt | -31.23%524K | -21.63%634K | -30.10%613K | -30.10%613K | -35.86%676K | -35.70%762K | -35.33%809K | -31.05%877K | -31.05%877K | -28.30%1.05M |
-Long term capital lease obligation | -78.80%266K | -60.24%555K | -51.13%759K | -51.13%759K | -43.02%992K | -16.83%1.26M | -18.84%1.4M | -24.35%1.55M | -24.35%1.55M | -12.78%1.74M |
Non current deferred liabilities | ---- | ---- | --0 | --0 | -82.35%3K | -53.33%7K | -76.67%7K | --10K | --10K | --17K |
Other non current liabilities | 0.00%30K | -86.78%30K | -95.45%27K | -95.45%27K | -97.16%27K | -97.44%30K | 773.08%227K | 2,021.43%594K | 2,021.43%594K | 2,970.97%952K |
Total non current liabilities | -62.64%820K | -47.27%1.36M | -53.18%1.54M | -53.18%1.54M | -54.24%1.84M | -46.93%2.2M | -18.43%2.58M | -5.76%3.29M | -5.76%3.29M | 6.38%4.02M |
Total liabilities | -49.76%7.57M | -36.85%9.5M | -13.10%10.96M | -13.10%10.96M | -21.90%11.64M | -7.11%15.07M | -5.90%15.04M | -18.19%12.62M | -18.19%12.62M | 10.96%14.9M |
Shareholders'equity | ||||||||||
Share capital | 2.36%13.33M | 3.95%13.33M | 3.95%13.33M | 3.95%13.33M | 3.33%13.19M | 1.95%13.02M | 0.39%12.82M | 0.54%12.82M | 0.54%12.82M | 1.29%12.77M |
-common stock | 2.36%13.33M | 3.95%13.33M | 3.95%13.33M | 3.95%13.33M | 3.33%13.19M | 1.95%13.02M | 0.39%12.82M | 0.54%12.82M | 0.54%12.82M | 1.29%12.77M |
Retained earnings | 5.08%12.08M | 5.31%11.58M | 9.76%11.81M | 9.76%11.81M | 9.14%11.57M | 8.41%11.5M | 8.83%10.99M | 16.75%10.76M | 16.75%10.76M | 25.77%10.6M |
Paid-in capital | 9.70%5.66M | 9.29%5.6M | 9.18%5.53M | 9.18%5.53M | 8.90%5.49M | 8.27%5.16M | 8.14%5.13M | 7.60%5.07M | 7.60%5.07M | 7.52%5.05M |
Gains losses not affecting retained earnings | -55.87%778K | 359.93%2.55M | -12.93%660K | -12.93%660K | -45.51%984K | 18.01%1.76M | 55,300.00%554K | -36.68%758K | -36.68%758K | -24.50%1.81M |
Total stockholders'equity | 1.29%31.84M | 12.07%33.05M | 6.54%31.33M | 6.54%31.33M | 3.38%31.24M | 6.09%31.44M | 6.81%29.49M | 5.50%29.41M | 5.50%29.41M | 7.47%30.22M |
Noncontrolling interests | 324.18%386K | 138.04%388K | 50.91%249K | 50.91%249K | -17.65%210K | -73.24%91K | -21.26%163K | 28.91%165K | 28.91%165K | -0.78%255K |
Total equity | 2.22%32.23M | 12.76%33.44M | 6.79%31.58M | 6.79%31.58M | 3.20%31.45M | 5.19%31.53M | 6.60%29.66M | 5.60%29.57M | 5.60%29.57M | 7.40%30.48M |
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 | -- | -- |