PILOT
831175
XINGANJIANG
873167
GCOM
838924
4
Beijing Highlander Digital Technology
300065
5
Hangzhou Gaoxin Materials Technology
300478
(Q2)Dec 29, 2024 | (Q1)Sep 29, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Oct 1, 2023 | (FY)Jul 2, 2023 | (Q4)Jul 2, 2023 | (Q3)Apr 2, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 52.85%-2.17M | -280.28%-12.83M | -55.86%2.09M | 125.82%932K | -226.00%-1.36M | -4.6M | 220.82%7.12M | 1,147.37%4.74M | -247.73%-3.61M | 1.08M |
Net income from continuing operations | 42.60%-11.39M | 42.49%-7.63M | -2.27%-47.4M | 73.94%-3.98M | -98.59%-10.3M | ---19.85M | -69.39%-13.27M | -405.48%-46.34M | -537.33%-15.29M | ---5.18M |
Operating gains losses | -4,237.63%-4.03M | 94.50%-11K | 173.14%452K | 278.48%141K | 482.28%604K | ---93K | 32.20%-200K | -10.95%-618K | 54.07%-79K | ---158K |
Depreciation and amortization | -9.02%6.33M | -6.82%6.55M | 1.78%27.67M | 1.34%6.89M | -1.71%6.79M | --6.96M | 4.24%7.03M | 3.74%27.19M | -3.31%6.8M | --6.91M |
Deferred tax | 127.44%284K | 150.66%344K | 46.21%-3.54M | 28.26%-1.14M | 23.02%-689K | ---1.04M | -82.04%-679K | -185.89%-6.59M | -322.24%-1.59M | ---895K |
Other non cash items | 334.48%136K | 229.03%80K | -204.17%-50K | 121.08%43K | 172.97%27K | ---58K | -119.14%-62K | 148.48%48K | -164.94%-204K | ---37K |
Change In working capital | -36.34%5.28M | -189.39%-12.6M | 9.41%21.89M | 14.20%-1.29M | 312.03%793K | --8.29M | 377.02%14.09M | 147.24%20M | 83.30%-1.51M | ---374K |
-Change in receivables | -41.43%6.01M | -45.97%2.22M | -91.40%1.99M | -149.11%-2.24M | 53.83%-10.14M | --10.26M | -70.21%4.11M | 270.97%23.14M | 113,725.00%4.55M | ---21.97M |
-Change in inventory | 223.90%8.01M | -201.93%-12.85M | -43.19%13.88M | 80.52%-1.3M | -98.36%93K | --2.47M | 94.72%12.61M | 170.31%24.43M | 54.39%-6.65M | --5.66M |
-Change in payables and accrued expense | -478.14%-7.7M | 86.60%-460K | 111.78%4.2M | 115.45%627K | -47.73%8.34M | ---1.33M | 88.01%-3.43M | -499.47%-35.7M | -151.66%-4.06M | --15.96M |
-Change in other current assets | 73.10%-680K | -151.32%-1.09M | -64.63%2.66M | -86.29%447K | 308.85%2.62M | ---2.53M | -47.19%2.13M | 401.24%7.53M | 108,566.67%3.26M | ---1.25M |
-Change in other current liabilities | ---- | ---- | -164.35%-872K | ---- | ---- | ---- | ---- | 150.35%1.36M | ---- | ---- |
-Change in other working capital | 37.09%-363K | 68.51%-416K | 102.80%21K | 6,467.74%2.04M | -109.48%-117K | ---577K | -70.89%-1.32M | -134.25%-751K | -91.97%31K | --1.23M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 52.85%-2.17M | -280.28%-12.83M | -55.86%2.09M | 125.82%932K | -226.00%-1.36M | ---4.6M | 220.82%7.12M | 1,147.37%4.74M | -247.73%-3.61M | --1.08M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 271.47%5.17M | 18.63%-2.02M | 70.55%-10.67M | 27.36%-2.59M | 68.23%-2.58M | -3.01M | 78.28%-2.48M | 13.20%-36.23M | 62.37%-3.57M | -8.13M |
Capital expenditure reported | 3.91%-2.93M | 31.29%-2.02M | 69.29%-11.19M | 33.98%-2.62M | 69.64%-2.58M | ---3.05M | 73.77%-2.94M | 8.07%-36.43M | 58.34%-3.97M | ---8.51M |
Net other investing changes | ---- | ---- | 148.33%519K | -92.79%29K | -99.48%2K | --31K | 305.86%457K | 109.94%209K | 755.32%402K | --383K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 271.47%5.17M | 18.63%-2.02M | 70.55%-10.67M | 27.36%-2.59M | 68.23%-2.58M | ---3.01M | 78.28%-2.48M | 13.20%-36.23M | 62.37%-3.57M | ---8.13M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 138.40%3.37M | 103.64%1.23M | -140.89%-10.61M | -66.76%1.63M | -172.13%-4.07M | -8.77M | -95.25%604K | 44.38%25.94M | -51.00%4.9M | 5.64M |
Net issuance payments of debt | 140.24%3.51M | 137.14%1.39M | -139.84%-10.6M | -66.69%1.63M | -172.79%-4.09M | ---8.73M | -95.38%587K | -3.00%26.61M | -71.18%4.89M | --5.62M |
Net common stock issuance | ---- | ---- | -10.14%-76K | ---- | ---- | ---- | ---- | 99.27%-69K | ---- | ---- |
Net other financing activities | -227.27%-144K | -1,052.94%-162K | 111.61%70K | -5.00%76K | -4.55%21K | ---44K | --17K | -2,253.57%-603K | -78.55%80K | --22K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 138.40%3.37M | 103.64%1.23M | -140.89%-10.61M | -66.76%1.63M | -172.13%-4.07M | ---8.77M | -95.25%604K | 44.38%25.94M | -51.00%4.9M | --5.64M |
Net cash flow | ||||||||||
Beginning cash position | -73.40%13.7M | -42.92%26.81M | -11.88%46.96M | -44.35%27.66M | -29.15%35.98M | --51.52M | -11.88%46.96M | -31.90%53.29M | -6.17%49.71M | --50.78M |
Current changes in cash | 138.85%6.37M | -359.81%-13.62M | -245.86%-19.19M | 98.55%-33K | -467.94%-8.01M | ---16.39M | 214.00%5.24M | 76.28%-5.55M | -177.12%-2.28M | ---1.41M |
Effect of exchange rate changes | -264.51%-1.4M | 175.58%520K | -23.88%-970K | -76.45%-824K | -192.24%-309K | --851K | 53.86%-688K | 50.25%-783K | 82.29%-467K | --335K |
End cash Position | -48.11%18.67M | -73.40%13.7M | -42.92%26.81M | -42.92%26.81M | -44.35%27.66M | --35.98M | 9.14%51.52M | -11.88%46.96M | -11.88%46.96M | --49.71M |
Free cash flow | 33.36%-5.1M | -455.14%-14.85M | 71.30%-9.1M | 77.70%-1.69M | 46.99%-3.94M | ---7.65M | 124.47%4.18M | 19.25%-31.69M | -6.88%-7.58M | ---7.43M |
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 | -- | -- |