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 | 30.94%3.18B | -4.10%905.5M | 40.57%1.31B | 32.54%704.2M | 1,414.29%254.4M | 42.86%2.43B | 23.38%944.2M | 81.21%934.5M | 26.02%531.3M | 530.77%16.8M |
Net income from continuing operations | 26.36%2.61B | 19.11%615.3M | 23.16%786.9M | 28.49%766.8M | 40.62%445.2M | 15.18%2.07B | 15.08%516.6M | 14.01%638.9M | 15.55%596.8M | 17.09%316.6M |
Operating gains losses | -20.39%40.6M | -17.24%9.6M | -15.38%11M | -22.48%10M | -25.93%10M | -8.27%51M | 13.73%11.6M | -48.00%13M | 27.72%12.9M | 31.07%13.5M |
Depreciation and amortization | 8.99%379.4M | 10.01%96.7M | 3.26%95M | 8.82%96.2M | 14.66%91.5M | 7.57%348.1M | 6.42%87.9M | 9.65%92M | 10.78%88.4M | 3.23%79.8M |
Other non cash items | -445.26%-178.3M | -547.53%-144.4M | -468.00%-28.4M | -900.00%-23M | 664.52%17.5M | -291.23%-32.7M | -141.76%-22.3M | 65.99%-5M | 73.26%-2.3M | 76.15%-3.1M |
Change In working capital | 428.16%238.9M | -9.12%309M | 135.35%428.8M | 6.26%-169.3M | 20.46%-329.6M | 86.77%-72.8M | 112.63%340M | 221.79%182.2M | 5.00%-180.6M | -11.91%-414.4M |
-Change in receivables | -64.03%-180.6M | ---- | ---- | ---- | ---- | 68.12%-110.1M | ---- | ---- | ---- | ---- |
-Change in inventory | 268.57%162.5M | ---- | ---- | ---- | ---- | 79.34%-96.4M | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | 180.53%100.9M | ---- | ---- | ---- | ---- | -139.41%-125.3M | ---- | ---- | ---- | ---- |
-Change in other current assets | -6.63%-162.4M | ---- | ---- | ---- | ---- | -30.39%-152.3M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -22.56%318.5M | ---- | ---- | ---- | ---- | 575.37%411.3M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | 13.71%-32.1M | 40.43%-5.6M | 9.84%-11M | -13.70%-8.3M | 13.25%-7.2M | 80.89%-37.2M | -88.00%-9.4M | -121.82%-12.2M | -7,400.00%-7.3M | 95.50%-8.3M |
Operating cash flow | 31.64%3.15B | -3.73%899.9M | 41.23%1.3B | 32.81%695.9M | 2,808.24%247.2M | 58.88%2.39B | 22.95%934.8M | 80.77%922.3M | 24.26%524M | 104.52%8.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 51.98%-562.9M | 174.23%323.7M | -191.81%-260M | 2.00%-544.9M | 10.22%-81.7M | -117.15%-1.17B | -103.22%-436.1M | -32.79%-89.1M | -216.99%-556M | -10.04%-91M |
Capital expenditure reported | -23.25%-370.6M | -50.42%-125.6M | -6.13%-88.3M | -28.12%-72.9M | -8.69%-83.8M | -3.05%-300.7M | 6.18%-83.5M | -41.26%-83.2M | 17.66%-56.9M | -3.07%-77.1M |
Net PPE purchase and sale | -48.91%4.7M | ---- | ---- | ---- | ---- | -5.15%9.2M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 79.10%-180.3M | 99.80%-700K | -4,260.00%-174.4M | ---- | ---- | -267.62%-862.8M | -181.85%-352.6M | ---4M | ---- | ---- |
Net investment purchase and sale | --0 | --450M | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other investing changes | 6.70%-16.7M | 48.91%-4.7M | 242.11%2.7M | -336.62%-16.8M | 115.11%2.1M | 22.17%-17.9M | 9.80%-9.2M | 76.83%-1.9M | 115.15%7.1M | -75.95%-13.9M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 51.98%-562.9M | 174.23%323.7M | -191.81%-260M | 2.00%-544.9M | 10.22%-81.7M | -116.91%-1.17B | -103.22%-436.1M | -32.79%-89.1M | -216.99%-556M | -9.24%-91M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -49.64%-2.02B | -158.76%-1.03B | 5.78%-485.9M | -615.79%-117.6M | 15.79%-386.7M | 27.10%-1.35B | 9.34%-398.2M | -25.35%-515.7M | 104.88%22.8M | 14.10%-459.2M |
Net issuance payments of debt | 84.29%-9M | -994.09%-500M | --0 | 105.41%391.1M | 11,200.00%99.9M | -496.88%-57.3M | -2,076.19%-45.7M | ---201.1M | 2,638.67%190.4M | ---900K |
Net common stock issuance | -91.36%-1.28B | -69.31%-354.7M | -88.80%-301.7M | ---324.1M | -0.10%-300.3M | 44.23%-669.3M | 30.19%-209.5M | 36.08%-159.8M | --0 | 14.29%-300M |
Cash dividends paid | -10.79%-757.5M | -10.54%-188.7M | -10.37%-189.4M | -10.99%-189.9M | -11.27%-189.5M | -10.24%-683.7M | -11.42%-170.7M | -9.93%-171.6M | -10.39%-171.1M | -9.24%-170.3M |
Proceeds from stock option exercised by employees | -40.86%46.9M | -50.18%14.1M | -49.55%11.2M | 106.67%15.5M | -71.36%6.1M | 2,950.00%79.3M | 74.69%28.3M | 241.54%22.2M | 82.93%7.5M | 188.02%21.3M |
Net other financing activities | -4.66%-20.2M | -83.33%-1.1M | -11.11%-6M | -155.00%-10.2M | 68.82%-2.9M | 22.18%-19.3M | ---600K | 54.24%-5.4M | 52.94%-4M | -106.67%-9.3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -49.64%-2.02B | -158.76%-1.03B | 5.78%-485.9M | -615.79%-117.6M | 15.79%-386.7M | 27.10%-1.35B | 9.34%-398.2M | -25.35%-515.7M | 104.88%22.8M | 14.10%-459.2M |
Net cash flow | ||||||||||
Beginning cash position | -10.26%1.1B | 53.13%1.47B | 31.80%874.6M | 22.66%849.9M | -10.26%1.1B | -43.47%1.22B | -11.13%960M | -39.13%663.6M | -48.61%692.9M | -43.47%1.22B |
Current changes in cash | 522.95%562.1M | 92.24%193.2M | 75.34%556.7M | 463.04%33.4M | 59.17%-221.2M | 85.04%-132.9M | -5.63%100.5M | 901.58%317.5M | 95.83%-9.2M | 32.80%-541.7M |
Effect of exchange rate changes | -974.03%-67.3M | -310.06%-73.1M | 283.41%38.7M | 56.72%-8.7M | -271.63%-24.2M | 115.37%7.7M | 2.96%34.8M | 49.40%-21.1M | 46.40%-20.1M | 400.00%14.1M |
End cash Position | 45.17%1.59B | 45.17%1.59B | 53.13%1.47B | 31.80%874.6M | 22.66%849.9M | -10.26%1.1B | -10.26%1.1B | -11.13%960M | -39.13%663.6M | -48.61%692.9M |
Free cash flow | 32.85%2.78B | -9.04%774.3M | 44.71%1.21B | 33.38%623M | 338.19%163.4M | 72.32%2.09B | 26.81%851.3M | 85.93%839.1M | 32.47%467.1M | 73.92%-68.6M |
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 | -- | -- | -- | -- |