Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (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 | -26.15%114.68M | 15.35%67.36M | -37.32%155.29M | -58.94%58.4M | 190.05%247.74M | 542.43%142.23M | -99.40%-275.09M | -179.25%-32.15M | -192.50%-137.96M | -141.78%-11.51M |
| Profit adjustment | ||||||||||
| Interest (income) - adjustment | -78.25%-1.34M | 39.91%-1.35M | 88.54%-754K | 23.81%-2.25M | -40.73%-6.58M | -65.71%-2.95M | -131.44%-4.68M | -175.43%-1.78M | 35.42%-2.02M | 62.36%-647K |
| Impairment and provisions: | -66.28%10.95M | -155.52%-3.33M | 485.15%32.46M | 211.00%6M | 463.15%5.55M | -36.24%1.93M | -92.62%985K | 17.48%3.02M | 1,331.40%13.36M | 711.99%2.57M |
| -Impairmen of inventory (reversal) | -11.65%8.33M | -182.88%-4.26M | 34.66%9.43M | 90.89%5.14M | 71.08%7M | 44.00%2.69M | -47.94%4.09M | 69.20%1.87M | 65,383.33%7.86M | 18,300.00%1.1M |
| -Impairment of trade receivables (reversal) | 22.36%-427K | -3.49%746K | 55.39%-550K | 246.96%773K | 45.03%-1.23M | -147.91%-526K | -147.05%-2.24M | -19.09%1.1M | 813.22%4.77M | 829.45%1.36M |
| -Impairment of goodwill | -89.85%2.36M | ---- | --23.26M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other impairments and provisions | 109.82%684K | 105.68%181K | 248.86%326K | 137.29%88K | 74.62%-219K | -506.90%-236K | -218.22%-863K | -48.67%58K | 82.96%730K | -31.52%113K |
| Revaluation surplus: | -348.20%-995K | -53.35%-2.54M | 93.67%-222K | -44.26%-1.66M | -101.07%-3.51M | -103.18%-1.15M | -14.42%328.38M | -63.66%36.11M | 492.64%383.69M | 200.76%99.38M |
| -Derivative financial instruments fair value (increase) | ---- | ---- | 860.32%479K | ---- | ---63K | ---- | ---- | -44.36%74K | 165.77%295K | 19.82%133K |
| -Other fair value changes | -41.94%-995K | -53.35%-2.54M | 79.65%-701K | -44.26%-1.66M | -101.05%-3.44M | -103.19%-1.15M | -14.35%328.38M | -63.69%36.04M | 493.20%383.39M | 201.37%99.25M |
| Asset sale loss (gain): | 26.50%-1.72M | -385.28%-1.58M | -255.62%-2.34M | 43.70%-326K | -198.95%-658K | -9,750.00%-579K | 1,611.36%665K | 500.00%6K | 97.94%-44K | 100.23%1K |
| -Loss (gain) on sale of property, machinery and equipment | -86.24%94K | -105.15%-5K | 567.81%683K | 9,800.00%97K | -121.95%-146K | -116.67%-1K | 1,285.42%665K | 500.00%6K | -66.43%48K | -91.67%1K |
| -Loss (gain) from selling other assets | 39.99%-1.81M | -272.81%-1.58M | -490.43%-3.02M | 26.82%-423K | ---512K | ---578K | ---- | ---- | 95.95%-92K | ---- |
| Depreciation and amortization: | 10.88%90.86M | 8.54%43.58M | 7.87%81.94M | 8.76%40.15M | 15.54%75.97M | 19.66%36.92M | 9.65%65.75M | 7.50%30.85M | 415.17%59.96M | 424.03%28.7M |
| -Amortization of intangible assets | 16.76%46.43M | 20.81%22.62M | 6.42%39.77M | 2.16%18.72M | 8.61%37.37M | 6.31%18.32M | -6.92%34.41M | -8.62%17.24M | 1,612.79%36.96M | 1,820.67%18.86M |
| -Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.73%-99K | 70.00%-99K |
| Financial expense | -46.64%19.59M | -48.80%10.55M | -27.46%36.71M | -13.01%20.6M | 18.57%50.61M | 14.42%23.68M | -48.90%42.68M | -65.77%20.7M | 2,615.38%83.53M | 9,606.58%60.47M |
| Exchange Loss (gain) | ---- | ---- | ---- | ---- | ---- | -96.75%2.73M | 436.44%176.76M | 446.16%84.05M | -150.97%-52.54M | -348.43%-24.28M |
| Special items | -120.20%-4.73M | 93.27%-283K | 64.13%-2.15M | -38.44%-4.2M | -58.58%-5.99M | -66.08%-3.04M | 40.18%-3.78M | ---1.83M | ---6.31M | ---- |
| Operating profit before the change of operating capital | -24.47%227.29M | -3.70%112.4M | -17.13%300.93M | -41.58%116.71M | 9.48%363.12M | 43.73%199.77M | -2.92%331.67M | -10.15%138.99M | 68.01%341.65M | 107.26%154.69M |
| Change of operating capital | ||||||||||
| Inventory (increase) decrease | -11.28%-5.68M | 46.62%-20.99M | 89.52%-5.11M | -60.07%-39.33M | -16.68%-48.74M | 4.65%-24.57M | -208.27%-41.78M | -1,126.13%-25.77M | 201.04%38.59M | 110.31%2.51M |
| Accounts receivable (increase)decrease | 122.93%4.06M | -390.74%-5.78M | -188.74%-17.72M | -76.69%1.99M | 135.12%19.97M | 4.12%8.53M | -56.80%8.49M | -68.33%8.19M | -33.14%19.66M | 374.44%25.85M |
| Accounts payable increase (decrease) | 100.09%36K | -168.52%-35.73M | -233.63%-39.34M | -588.62%-13.31M | 918.63%29.44M | 111.12%2.72M | 95.51%-3.6M | 67.06%-24.49M | -449.32%-80.09M | 10.28%-74.36M |
| prepayments (increase)decrease | 49.73%-10.49M | 107.64%3.61M | 18.51%-20.86M | -200.82%-47.28M | -194.23%-25.6M | -585.81%-15.72M | 71.53%-8.7M | 114.74%3.24M | -1,208.05%-30.56M | -687.97%-21.95M |
| Special items for working capital changes | 109.59%1.96M | 379.37%2.44M | -453.83%-20.41M | 102.92%509K | -108.61%-3.69M | -192.23%-17.41M | 256.61%42.82M | 195.42%18.88M | -381.00%-27.34M | -157.64%-19.78M |
| Cash from business operations | 9.97%217.18M | 189.94%55.95M | -40.96%197.49M | -87.41%19.3M | 1.70%334.5M | 28.81%153.33M | 25.58%328.91M | 77.75%119.03M | 36.07%261.91M | 1,426.12%66.97M |
| Other taxs | 18.69%-72.94M | -6.25%-32.01M | -4.96%-89.71M | 28.51%-30.13M | 9.55%-85.47M | 3.72%-42.14M | 3.01%-94.49M | 17.29%-43.77M | -55.93%-97.43M | -347.41%-52.92M |
| Net cash from operations | 33.82%144.23M | 321.09%23.94M | -56.72%107.78M | -109.74%-10.83M | 6.23%249.04M | 47.72%111.19M | 42.52%234.42M | 435.68%75.27M | 26.53%164.49M | 288.88%14.05M |
| Cash flow from investment activities | ||||||||||
| Interest received - investment | 78.25%1.34M | -39.91%1.35M | -88.54%754K | -23.81%2.25M | 40.73%6.58M | 65.71%2.95M | 131.44%4.68M | 175.43%1.78M | -35.42%2.02M | -62.36%647K |
| Decrease in deposits (increase) | -209.74%-43.43M | -156.85%-7.23M | 202.42%39.58M | 145.04%12.72M | ---38.64M | ---28.25M | ---- | ---- | ---- | ---- |
| Sale of fixed assets | 25.00%5K | --3K | -50.00%4K | ---- | --8K | ---- | ---- | ---- | ---- | ---- |
| Purchase of fixed assets | -55.26%-22.77M | -36.39%-10.24M | 58.01%-14.67M | -45.43%-7.51M | 23.07%-34.92M | 65.19%-5.16M | -71.01%-45.4M | -82.34%-14.83M | -1,400.57%-26.55M | -3,986.43%-8.13M |
| Purchase of intangible assets | 83.48%-10.99M | 78.15%-594K | -523.45%-66.55M | 35.99%-2.72M | -307.72%-10.67M | -144.70%-4.25M | -74.18%-2.62M | -531.27%-1.74M | -3,097.87%-1.5M | ---275K |
| Acquisition of subsidiaries | 92.21%-1.85M | ---1.85M | -153.11%-23.79M | ---- | ---9.4M | ---- | ---- | ---- | 108.81%105.77M | --105.77M |
| Recovery of cash from investments | 35.26%108.46M | --40.27M | -55.03%80.19M | ---- | --178.3M | --178.71M | ---- | ---- | -89.12%66.07M | ---- |
| Cash on investment | ---11.77M | ---- | ---- | ---- | -179.84%-259.42M | ---260.01M | -40.31%-92.7M | ---- | 83.80%-66.07M | ---- |
| Other items in the investment business | -39.99%1.81M | 272.81%1.58M | 490.43%3.02M | -26.82%423K | --512K | --578K | ---- | ---- | -95.95%92K | ---- |
| Net cash from investment operations | 12.23%20.82M | 350.28%23.28M | 111.06%18.55M | 104.48%5.17M | -23.24%-167.65M | -680.89%-115.43M | -270.40%-136.04M | -115.08%-14.78M | 108.00%79.84M | -6.28%98.01M |
| Net cash before financing | 30.65%165.05M | 934.68%47.23M | 55.23%126.33M | -33.32%-5.66M | -17.28%81.38M | -107.02%-4.24M | -59.73%98.38M | -46.02%60.49M | 128.15%244.32M | 15.36%112.06M |
| Cash flow from financing activities | ||||||||||
| New borrowing | 200.87%82.81M | --4.42M | 247.39%27.52M | ---- | -86.27%7.92M | -47.05%7.92M | -12.65%57.72M | -60.06%14.96M | -92.95%66.08M | -33.77%37.46M |
| Refund | -67.45%-183.69M | -342.90%-139.14M | 16.14%-109.7M | 35.02%-31.42M | 58.64%-130.81M | 29.69%-48.35M | -249.31%-316.31M | -23.47%-68.77M | -32.05%-90.55M | -52.23%-55.69M |
| Issuing shares | ---- | ---- | ---- | ---- | -99.53%1.55M | --1.55M | -52.37%327.8M | ---- | --688.19M | --659.12M |
| Interest paid - financing | 47.95%-17.37M | 47.68%-9.97M | 21.03%-33.38M | -2.78%-19.05M | -8.89%-42.27M | 2.24%-18.53M | 48.98%-38.82M | 68.76%-18.96M | -3,414.64%-76.09M | -9,640.29%-60.68M |
| Dividends paid - financing | 73.22%-39.78M | ---- | ---148.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Absorb investment income | -75.00%100K | -75.00%100K | --400K | --400K | ---- | ---- | -50.00%1M | -50.00%500K | --2M | --1M |
| Issuance expenses and redemption of securities expenses | -49.24%-24.58M | ---9.15M | -771.07%-16.47M | ---- | 22.63%-1.89M | -11.48%-1.84M | 99.51%-2.44M | 99.66%-1.65M | ---495.99M | ---489.73M |
| Pledged bank deposit (increase) decrease | -33.98%1.95M | -101.16%-34K | 236.60%2.95M | 291.96%2.94M | -490.07%-2.16M | -918.18%-1.53M | 108.68%554K | 102.80%187K | ---6.39M | ---6.69M |
| Other items of the financing business | ---- | ---74K | ---- | ---- | ---- | ---- | ---2.8M | ---- | ---- | ---- |
| Net cash from financing operations | 31.84%-206.6M | -180.64%-166.43M | -59.58%-303.09M | 15.80%-59.3M | -6,270.76%-189.94M | 17.41%-70.43M | -95.77%3.08M | -208.38%-85.28M | -91.49%72.84M | 412.29%78.69M |
| Effect of rate | 300.65%41.12M | 403.92%20.95M | -458.05%-20.5M | -58.81%-6.89M | -48.28%5.72M | -120.02%-4.34M | 170.68%11.07M | 88.40%-1.97M | -15.07%-15.66M | -86.92%-17.01M |
| Net Cash | 76.49%-41.55M | -83.50%-119.2M | -62.84%-176.76M | 13.01%-64.96M | -206.99%-108.55M | -201.15%-74.68M | -68.01%101.46M | -113.00%-24.8M | 2,818.94%317.16M | 69.56%190.75M |
| Begining period cash | -31.88%421.44M | -31.88%421.44M | -14.25%618.7M | -14.25%618.7M | 18.48%721.52M | 18.48%721.52M | 98.05%609M | 98.05%609M | -7.59%307.49M | -7.59%307.49M |
| Cash at the end | -0.10%421.01M | -40.90%323.19M | -31.88%421.44M | -14.89%546.84M | -14.25%618.7M | 10.35%642.51M | 18.48%721.52M | 20.99%582.23M | 98.05%609M | 10.33%481.23M |
| Cash balance analysis | ||||||||||
| Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
| Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
| Audit Opinions | -- | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
| Auditor | -- | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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.