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 | -25.51%511M | -9.77%351M | -4.84%118M | 29.47%123M | -201.28%-79M | 331.45%686M | 109.14%389M | 1,650.00%124M | 211.76%95M | 18.18%78M |
Net income from continuing operations | -132,200.00%-1.32B | 63.79%-21M | -2,557.14%-1.2B | 131.15%19M | -259.15%-113M | 100.31%1M | -147.54%-58M | 112.83%49M | -1,120.00%-61M | 224.56%71M |
Operating gains losses | 695.00%119M | -200.00%-3M | 174.19%23M | 144.44%22M | 7,800.00%77M | 70.59%-20M | 109.09%3M | -34.78%-31M | 280.00%9M | 85.71%-1M |
Depreciation and amortization | 9.16%274M | 56.45%97M | -6.35%59M | -4.84%59M | -7.81%59M | -7.04%251M | -4.62%62M | -3.08%63M | -8.82%62M | -11.11%64M |
Deferred tax | ---- | ---- | ---- | ---- | ---- | -151.85%-68M | ---- | ---- | ---- | ---- |
Other non cash items | -191.98%-149M | -155.88%-57M | 50.00%-15M | -155.77%-58M | -50.00%-21M | 260.40%162M | 1,600.00%102M | -11.11%-30M | 273.33%104M | 30.00%-14M |
Change In working capital | 46.03%368M | -4.42%303M | 284.44%173M | 177.78%42M | -167.86%-150M | 273.79%252M | 1,220.83%317M | 156.96%45M | 59.70%-54M | -227.27%-56M |
-Change in receivables | 20.53%734M | 32.53%220M | 104.17%147M | 2.33%176M | -4.02%191M | 422.22%609M | 226.72%166M | 376.92%72M | 300.00%172M | 268.52%199M |
-Change in inventory | -199.19%-122M | -80.82%14M | -68.42%12M | -119.74%-15M | -107.81%-133M | 186.01%123M | 1,142.86%73M | 192.68%38M | 218.75%76M | -106.45%-64M |
-Change in payables and accrued expense | 47.93%-126M | 196.88%95M | -273.91%-40M | 53.33%-112M | -21.05%-69M | -177.56%-242M | -62.35%32M | -52.08%23M | -621.74%-240M | -142.86%-57M |
-Change in other current assets | 3.20%-121M | -637.50%-59M | 52.73%-26M | 52.00%-12M | 35.14%-24M | -47.06%-125M | 82.98%-8M | -111.54%-55M | -200.00%-25M | 0.00%-37M |
-Change in other current liabilities | 58.77%-47M | -20.00%36M | -55.00%-31M | 327.27%25M | 39.84%-77M | -1,366.67%-114M | -45.12%45M | 20.00%-20M | -120.00%-11M | -197.67%-128M |
-Change in other working capital | 4,900.00%50M | -133.33%-3M | 953.85%111M | 23.08%-20M | -222.58%-38M | 102.04%1M | -78.57%9M | -44.44%-13M | 48.00%-26M | 196.88%31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -25.51%511M | -9.77%351M | -6.45%116M | 29.47%123M | -201.28%-79M | 331.45%686M | 109.14%389M | 1,650.00%124M | 211.76%95M | 18.18%78M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -3,860.00%-198M | -2,050.00%-172M | -128.00%-7M | 60.00%-2M | 0.00%-17M | 93.59%-5M | -147.06%-8M | 175.76%25M | -138.46%-5M | 77.33%-17M |
Net PPE purchase and sale | -18.92%-44M | -70.00%-17M | 25.00%-9M | -14.29%-8M | -25.00%-10M | 35.09%-37M | 44.44%-10M | -20.00%-12M | 46.15%-7M | 50.00%-8M |
Net business purchase and sale | -450.00%-126M | -5,200.00%-153M | -78.38%8M | 650.00%15M | 166.67%4M | 700.00%36M | -92.11%3M | 305.56%37M | -92.86%2M | 88.89%-6M |
Net other investing changes | -600.00%-28M | -100.00%-2M | ---6M | ---9M | -266.67%-11M | 73.33%-4M | 66.67%-1M | --0 | --0 | 40.00%-3M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -3,860.00%-198M | -2,050.00%-172M | -128.00%-7M | 60.00%-2M | 0.00%-17M | 93.59%-5M | -147.06%-8M | 175.76%25M | -138.46%-5M | 77.33%-17M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 77.45%-271M | 68.15%-122M | 21.28%-74M | -52.73%-336M | 151.68%261M | -46.23%-1.2B | -471.64%-383M | 44.05%-94M | 49.77%-220M | -238.93%-505M |
Net issuance payments of debt | 82.22%-85M | 77.52%-78M | -108.48%-42M | -72.41%-300M | 174.12%335M | 9.64%-478M | -1,345.83%-347M | 492.86%495M | 56.61%-174M | -2,154.55%-452M |
Net common stock issuance | 98.53%-8M | ---5M | --0 | --0 | ---3M | -381.42%-544M | --0 | ---544M | --0 | --0 |
Cash dividends paid | 14.55%-141M | 0.00%-34M | 16.28%-36M | 20.93%-34M | 17.78%-37M | 5.17%-165M | 20.93%-34M | 0.00%-43M | -2.38%-43M | 2.17%-45M |
Net other financing activities | -146.67%-37M | -150.00%-5M | 300.00%4M | 33.33%-2M | -325.00%-34M | -150.00%-15M | ---2M | -300.00%-2M | -160.00%-3M | 33.33%-8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 77.45%-271M | 68.15%-122M | 21.28%-74M | -52.73%-336M | 151.68%261M | -46.23%-1.2B | -471.64%-383M | 44.05%-94M | 49.77%-220M | -238.93%-505M |
Net cash flow | ||||||||||
Beginning cash position | -45.83%617M | -4.38%590M | -3.16%551M | 10.76%772M | -45.83%617M | -40.34%1.14B | -38.36%617M | -53.63%569M | -60.42%697M | -40.34%1.14B |
Current changes in cash | 108.06%42M | 2,950.00%57M | -36.36%35M | -65.38%-215M | 137.16%165M | 29.69%-521M | -101.47%-2M | 126.32%55M | 74.51%-130M | -181.01%-444M |
Effect of exchange rate changes | -2,700.00%-28M | -900.00%-16M | 157.14%4M | -400.00%-6M | -600.00%-10M | 96.55%-1M | 0.00%2M | 58.82%-7M | 108.33%2M | -80.00%2M |
End cash Position | 2.27%631M | 2.27%631M | -4.38%590M | -3.16%551M | 10.76%772M | -45.83%617M | -45.83%617M | -38.36%617M | -53.63%569M | -60.42%697M |
Free cash flow | -28.04%467M | -11.87%334M | -4.46%107M | 30.68%115M | -227.14%-89M | 536.27%649M | 125.60%379M | 722.22%112M | 189.80%88M | 40.00%70M |
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 | -- | -- | -- | -- |