Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
KUNLUN ENERGY
00135
| (FY)Dec 31, 2025 | (Q6)Jun 30, 2025 | (FY)Dec 31, 2024 | (Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash flow from operating activities | ||||||||||
| Earning before tax | 1.06%1.2B | 3.89%557.92M | 22.36%1.19B | 20.68%537.03M | 36.64%971.46M | 60.39%445.01M | 68.62%710.98M | 100.82%277.45M | 913.82%421.66M | 158.66%138.16M |
| Profit adjustment | ||||||||||
| Interest (income) - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---13.7M | ---- | ---- |
| Interest expense - adjustment | 26.06%87.76M | 24.24%41.98M | 18.36%69.62M | 23.59%33.79M | 43.51%58.83M | 44.77%27.34M | 11.47%40.99M | 0.32%18.89M | -13.82%36.77M | -19.66%18.83M |
| Impairment and provisions: | ---- | -82.64%1M | -12.36%24.76M | -10.13%5.78M | -60.67%28.25M | -76.92%6.43M | 1,002.84%71.83M | 9,435.62%27.84M | -69.41%6.51M | -95.54%292K |
| -Impairment of property, plant and equipment (reversal) | ---- | -82.64%1M | 68.43%16.19M | 130.12%5.78M | -83.84%9.61M | -87.35%2.51M | 813.34%59.49M | 6,695.89%19.84M | -69.41%6.51M | -95.54%292K |
| -Other impairments and provisions | ---- | ---- | -54.04%8.56M | ---- | 50.97%18.63M | -51.04%3.92M | --12.34M | --8M | ---- | ---- |
| Depreciation and amortization: | 10.95%815.1M | 12.89%396.73M | 8.62%734.66M | 6.47%351.43M | 2.11%676.38M | 1.73%330.07M | 6.12%662.42M | 3.98%324.45M | -3.62%624.22M | -9.35%312.02M |
| -Depreciation | 17.40%329.32M | 22.50%160.56M | 21.47%280.5M | 20.39%131.07M | 9.49%230.92M | 5.72%108.87M | 6.51%210.89M | 3.80%102.98M | -2.81%198M | -12.77%99.21M |
| Financial expense | -67.96%6.23M | ---- | --19.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Special items | -86.60%7.31M | -18.22%19.91M | -34.25%54.53M | -54.03%24.35M | 126.17%82.94M | 193.94%52.96M | -37.97%36.67M | 62.89%18.02M | 255.98%59.12M | 139.23%11.06M |
| Operating profit before the change of operating capital | 1.24%2.12B | 6.84%1.02B | 15.07%2.09B | 10.51%952.37M | 19.37%1.82B | 31.99%861.81M | 32.62%1.52B | 35.93%652.95M | 96.31%1.15B | 334.85%480.36M |
| Change of operating capital | ||||||||||
| Inventory (increase) decrease | 37.58%-52.15M | 33.45%-66.6M | -37.45%-83.55M | -76.77%-100.08M | 50.11%-60.78M | 10.02%-56.62M | -1,159.17%-121.83M | -254.55%-62.92M | 25.93%11.5M | 213.30%40.71M |
| Accounts receivable (increase)decrease | 13.01%-19.97M | 59.84%31.79M | 73.12%-22.96M | 1,012.80%19.89M | -2,286.81%-85.4M | -113.54%-2.18M | 87.99%-3.58M | -30.78%16.09M | -284.05%-29.79M | -78.81%23.25M |
| Accounts payable increase (decrease) | 235.44%86.21M | -197.34%-25.28M | -54.39%25.7M | 442.19%25.98M | 322.07%56.35M | 68.75%-7.59M | -85.21%13.35M | -38.48%-24.29M | 358.78%90.3M | 57.84%-17.54M |
| Special items for working capital changes | 56.47%-5.3M | -46.50%-39.61M | 63.21%-12.17M | 63.99%-27.04M | -83.41%-33.07M | -70.30%-75.08M | -414.39%-18.03M | -276.05%-44.09M | -95.04%5.74M | -59.17%25.04M |
| Cash from business operations | 6.39%2.13B | 5.36%917.84M | 17.92%2B | 20.93%871.13M | 21.69%1.69B | 33.96%720.34M | 13.60%1.39B | -2.55%537.74M | 77.42%1.23B | 170.53%551.82M |
| Other taxs | -42.80%-386.34M | -474.03%-187M | 44.41%-270.55M | 89.32%-32.58M | -121.65%-486.71M | -118.59%-304.92M | -490.90%-219.59M | -598.38%-139.5M | 15.96%-37.16M | 13.08%-19.97M |
| Interest paid - operating | -12.12%-85.88M | -6.17%-41.7M | -44.63%-76.6M | -79.18%-39.27M | -6.95%-52.96M | 7.02%-21.92M | -9.25%-49.52M | 5.59%-23.57M | 16.63%-45.33M | 16.38%-24.97M |
| Net cash from operations | 0.16%1.65B | -13.78%689.14M | 42.96%1.65B | 103.12%799.28M | 2.81%1.16B | 5.03%393.5M | -1.73%1.12B | -26.08%374.68M | 93.03%1.14B | 235.38%506.87M |
| Cash flow from investment activities | ||||||||||
| Dividend received - investment | ---- | ---- | -82.30%111K | -51.53%111K | 32.56%627K | 92.44%229K | 359.22%473K | 15.53%119K | -62.82%103K | -11.21%103K |
| Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,640.00%411K | -84.31%364K | -96.21%15K |
| Purchase of fixed assets | -32.94%-610.97M | -47.82%-270.39M | 39.50%-459.58M | -22.59%-182.92M | -214.57%-759.68M | -68.41%-149.2M | -9.96%-241.5M | -15.68%-88.6M | -100.47%-219.63M | -53.47%-76.59M |
| Acquisition of subsidiaries | -20,444.98%-1.22B | ---- | ---5.95M | ---4.59M | ---- | ---- | ---- | ---- | ---7.83M | ---7.83M |
| Recovery of cash from investments | 447.05%16.21M | ---- | -34.65%2.96M | --2.97M | -74.81%4.53M | ---- | -81.34%18M | ---- | --96.46M | --50.94M |
| Cash on investment | ---- | ---23.56M | ---- | ---- | 76.08%-4.68M | ---- | ---19.55M | ---- | ---- | ---- |
| Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | -13.31%-7.64M | ---5M | 84.31%-6.74M | ---- |
| Net cash from investment operations | -293.03%-1.82B | -59.38%-293.95M | 39.09%-462.45M | -23.80%-184.43M | -203.42%-759.19M | -60.07%-148.98M | -82.28%-250.21M | -178.96%-93.07M | 8.44%-137.27M | 59.42%-33.36M |
| Net cash before financing | -113.74%-163.34M | -35.73%395.19M | 200.23%1.19B | 151.44%614.85M | -54.65%396.09M | -13.17%244.53M | -13.19%873.49M | -40.53%281.61M | 127.40%1.01B | 587.12%473.51M |
| Cash flow from financing activities | ||||||||||
| New borrowing | 72,602.82%1.49B | 51.76%-24.51M | -106.34%-2.06M | -125.53%-50.82M | 324.39%32.41M | -1,132.16%-22.53M | -96.30%7.64M | -97.90%2.18M | 49.01%206.59M | -72.27%103.78M |
| Refund | -100.53%-167.99M | -182.01%-134.29M | 11.62%-83.77M | -0.60%-47.62M | 49.35%-94.78M | 65.33%-47.34M | 13.88%-187.13M | 8.75%-136.52M | -6.72%-217.28M | 2.19%-149.61M |
| Dividends paid - financing | -19.69%-419.9M | -20.14%-398.05M | -24.52%-350.81M | -24.05%-331.31M | -56.76%-281.72M | -57.29%-267.07M | -96.99%-179.72M | -96.63%-169.79M | ---91.23M | ---86.35M |
| Absorb investment income | ---- | ---- | ---- | ---- | ---1.95M | ---4.51M | ---- | ---- | ---- | ---- |
| Other items of the financing business | ---3.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net cash from financing operations | 150.95%446.07M | -20.03%-778.44M | -12.86%-875.47M | -17.23%-648.54M | 1.48%-775.73M | -6.26%-553.2M | -59.15%-787.38M | -60.95%-520.6M | -25.16%-494.73M | -840.57%-323.46M |
| Effect of rate | -491.28%-32.57M | -656.63%-30.29M | 137.03%8.33M | 132.74%5.44M | -194.75%-22.48M | -140.66%-16.62M | -14.83%23.73M | 234.49%40.88M | 207.49%27.86M | 477.42%12.22M |
| Net Cash | -9.87%282.73M | -1,037.77%-383.25M | 182.63%313.69M | 89.09%-33.68M | -540.88%-379.64M | -29.15%-308.67M | -83.17%86.11M | -259.27%-238.99M | 982.87%511.54M | 33.28%150.06M |
| Begining period cash | 46.70%1.01B | 46.70%1.01B | -36.84%689.5M | -36.83%689.5M | 11.19%1.09B | 11.18%1.09B | 121.93%981.79M | 121.93%981.79M | 5.06%442.39M | 5.06%442.39M |
| Cash at the end | 24.73%1.26B | -9.57%597.99M | 46.70%1.01B | -13.70%661.26M | -36.84%689.5M | -2.22%766.27M | 11.19%1.09B | 29.60%783.67M | 121.93%981.79M | 14.00%604.67M |
| Cash balance analysis | ||||||||||
| Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
| Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
| Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
| Auditor | KPMG S.p.A. | -- | Deloitte & Touche S.p.A. | -- | Deloitte & Touche S.p.A. | -- | Deloitte & Touche S.p.A. | -- | Deloitte & Touche S.p.A. | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.