Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | -283.07%-55.88M | -68.87%-11.16M | -0.93%30.52M | -130.25%-6.61M | 185.43%30.81M | 386.85%21.84M | -172.39%-36.07M | -198.93%-7.62M | 29.46%49.82M | 124.43%7.7M |
| Profit adjustment | ||||||||||
| Interest (income) - adjustment | 44.89%-701K | 50.24%-1.03M | 9.14%-1.27M | 10.84%-2.07M | 83.79%-1.4M | 63.20%-2.32M | -1.17%-8.64M | -30.74%-6.32M | -2.37%-8.54M | 13.38%-4.83M |
| Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---182K | ---- | ---- | ---- | ---- | ---- |
| Attributable subsidiary (profit) loss | 5,928.57%816K | -67.07%843K | -100.32%-14K | 18.85%2.56M | -47.42%4.33M | -11.29%2.15M | 254.48%8.23M | 21.04%2.43M | 305.67%2.32M | 5.75%2.01M |
| Impairment and provisions: | 133.21%2.57M | 93.66%-550K | 73.80%-7.72M | 80.80%-8.68M | -227.17%-29.47M | -161.07%-45.18M | 163.98%23.18M | 37.77%-17.31M | -193.21%-36.23M | -105.99%-27.81M |
| -Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | --350K | ---- | ---- | ---- | ---- | ---- |
| -Impairment of trade receivables (reversal) | 133.21%2.57M | 94.44%-532K | 67.41%-7.72M | 78.27%-9.57M | -626.57%-23.7M | -137.01%-44.04M | 111.43%4.5M | 32.26%-18.58M | -39.17%-39.4M | ---27.43M |
| -Other impairments and provisions | ---- | -102.02%-18K | ---- | 178.40%893K | -132.79%-6.12M | -189.26%-1.14M | 489.33%18.68M | 438.46%1.28M | -80.14%3.17M | 97.21%-377K |
| Revaluation surplus: | 78.58%-1.23M | ---- | -150.42%-5.73M | ---- | -11.55%-2.29M | ---- | -15,684.62%-2.05M | ---- | ---13K | ---- |
| -Fair value of investment properties (increase) | ---- | ---- | ---4.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other fair value changes | 20.72%-1.23M | ---- | 32.33%-1.55M | ---- | -11.55%-2.29M | ---- | -15,684.62%-2.05M | ---- | ---13K | ---- |
| Asset sale loss (gain): | 64.61%-5.64M | 235.94%215K | -214.19%-15.94M | 204.92%64K | -4,712.73%-5.07M | ---61K | 202.80%110K | ---- | -227.38%-107K | ---- |
| -Loss (gain) from sale of subsidiary company | ---- | ---- | ---14.17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Loss (gain) on sale of property, machinery and equipment | -218.40%-5.64M | 235.94%215K | 65.08%-1.77M | 204.92%64K | -4,712.73%-5.07M | ---61K | 202.80%110K | ---- | -227.38%-107K | ---- |
| Depreciation and amortization: | -28.27%19.29M | -20.71%9.36M | 15.90%26.89M | 5.24%11.81M | -20.38%23.2M | -25.96%11.22M | -11.69%29.14M | -6.43%15.15M | 10.56%33M | 24.77%16.2M |
| -Amortization of intangible assets | -55.52%254K | -18.75%234K | -3.87%571K | -4.00%288K | -7.19%594K | -9.09%300K | 0.00%640K | -2.65%330K | 255.56%640K | 455.74%339K |
| Financial expense | -11.91%3.34M | 9.17%1.98M | 17.13%3.8M | 3.72%1.81M | -26.99%3.24M | -17.26%1.75M | -4.02%4.44M | -10.22%2.11M | -2.82%4.62M | -14.36%2.35M |
| Unrealized exchange loss (gain) | 32.74%5.94M | 114.15%3.04M | -4.01%4.48M | -73.06%1.42M | 117.55%4.66M | 148.63%5.27M | 621.41%2.14M | -806.98%-10.84M | -110.84%-411K | -1.41%1.53M |
| Special items | -10.47%4.52M | ---- | 5,003.03%5.05M | ---- | -74.35%99K | -63.06%99K | -64.36%386K | -66.29%268K | 172.80%1.08M | 783.33%795K |
| Operating profit before the change of operating capital | -167.34%-26.97M | 781.70%2.7M | 43.44%40.06M | 105.85%306K | 33.79%27.92M | 76.34%-5.23M | -54.18%20.87M | -971.51%-22.12M | -17.97%45.56M | 93.41%-2.06M |
| Change of operating capital | ||||||||||
| Inventory (increase) decrease | -93.85%-5.89M | -64.37%-5.07M | -173.41%-3.04M | 74.00%-3.09M | 145.62%4.14M | 66.37%-11.87M | -170.32%-9.08M | -1,760.43%-35.31M | 286.79%12.91M | 69.77%-1.9M |
| Accounts receivable (increase)decrease | -189.21%-22.21M | -96.60%1.02M | 1,611.66%24.9M | 156.41%30.1M | -107.77%-1.65M | 61.99%11.74M | -67.61%21.2M | -24.86%7.25M | 374.41%65.47M | -60.55%9.64M |
| Accounts payable increase (decrease) | -115.09%-12.4M | 78.72%-17.78M | 336.57%82.2M | 35.60%-83.58M | -238.39%-34.75M | -1,018.81%-129.77M | 148.92%25.11M | 109.46%14.12M | -353.17%-51.32M | -48.75%-149.25M |
| prepayments (increase)decrease | 97.23%-209K | 23.11%-9.48M | -1,120.57%-7.54M | -231.31%-12.33M | -87.91%739K | -5.45%9.39M | 100.82%6.12M | 2,994.70%9.93M | -57.03%3.05M | 109.87%321K |
| Special items for working capital changes | 129.30%36.81M | -107.28%-5.8M | -667.37%-125.67M | -29.88%79.64M | 70.24%-16.38M | 1,631.85%113.58M | -183.14%-55.03M | -95.57%6.56M | 24.28%-19.44M | 28.35%148.16M |
| Cash from business operations | -383.08%-30.87M | -411.64%-34.42M | 154.62%10.91M | 190.72%11.04M | -317.22%-19.97M | 37.78%-12.17M | -83.65%9.19M | -498.47%-19.57M | -12.32%56.22M | 477.40%4.91M |
| Other taxs | 76.31%-1.08M | 76.21%-805K | -166.86%-4.56M | -119.60%-3.38M | 84.41%-1.71M | 83.09%-1.54M | -1,222.34%-10.95M | -583.21%-9.11M | 110.19%976K | 81.29%-1.33M |
| Interest paid - operating | ---- | -9.17%-1.98M | ---- | -3.72%-1.81M | ---- | 14.17%-1.75M | ---- | 11.18%-2.03M | ---- | 13.43%-2.29M |
| Net cash from operations | -603.36%-31.95M | -735.86%-37.2M | 129.29%6.35M | 137.84%5.85M | -1,130.14%-21.68M | 49.66%-15.46M | -103.08%-1.76M | -2,486.32%-30.71M | 4.87%57.2M | 111.62%1.29M |
| Cash flow from investment activities | ||||||||||
| Interest received - investment | -44.89%701K | -50.24%1.03M | -9.14%1.27M | -10.84%2.07M | -83.79%1.4M | -63.20%2.32M | 1.17%8.64M | 30.74%6.32M | 2.37%8.54M | -13.38%4.83M |
| Dividend received - investment | ---- | ---- | ---- | ---- | --182K | ---- | ---- | ---- | ---- | ---- |
| Decrease in deposits (increase) | 205.85%9.81M | 778.37%4.23M | -320.83%-9.27M | -151.78%-624K | -84.31%4.2M | -92.75%1.21M | 142.67%26.75M | 158.62%16.62M | 224.95%11.02M | -1,037.16%-28.35M |
| Sale of fixed assets | -97.00%197K | --2.82M | 23.24%6.57M | ---- | --5.33M | --61K | ---- | ---- | 182.92%6.35M | ---- |
| Purchase of fixed assets | 73.30%-5.84M | -15.45%-2.3M | -64.47%-21.87M | 73.45%-1.99M | -202.57%-13.3M | -92.44%-7.51M | 79.99%-4.39M | -13.26%-3.9M | -40.26%-21.96M | 48.27%-3.45M |
| Purchase of intangible assets | ---318K | ---189K | ---- | ---- | ---- | ---- | ---- | 0.00%-190K | ---184K | -804.76%-190K |
| Sale of subsidiaries | -100.43%-213K | ---- | --50.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,786.18%-7.2M | ---7.2M |
| Recovery of cash from investments | 940.15%497.19M | 213.72%255.25M | -1.92%47.8M | --81.36M | -88.79%48.74M | ---- | 8,967.33%434.6M | ---- | -87.83%4.79M | -68.50%4.8M |
| Cash on investment | -900.85%-506.13M | -190.04%-362.42M | -97.10%-50.57M | -1,378.22%-124.95M | 94.37%-25.66M | -4,372.49%-8.45M | -3,745.45%-456.03M | 98.40%-189K | -54.11%-11.86M | 54.34%-11.81M |
| Other items in the investment business | ---- | ---- | ---2.64M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net cash from investment operations | -121.57%-4.6M | -130.15%-101.58M | 2.10%21.33M | -256.69%-44.14M | 118.57%20.89M | -166.34%-12.37M | 190.98%9.56M | 145.10%18.65M | -157.72%-10.51M | -375.77%-41.36M |
| Net cash before financing | -232.07%-36.55M | -262.47%-138.78M | 3,630.36%27.68M | -37.55%-38.29M | -110.06%-784K | -130.78%-27.83M | -83.30%7.8M | 69.90%-12.06M | -35.82%46.69M | -102.72%-40.07M |
| Cash flow from financing activities | ||||||||||
| New borrowing | -7.96%127.72M | -10.77%58M | 4.56%138.76M | 28.39%65M | 41.24%132.71M | 113.36%50.63M | -10.46%93.96M | -20.95%23.73M | 11.06%104.93M | -29.68%30.02M |
| Refund | -42.52%-165.59M | 15.13%-54.2M | 5.35%-116.19M | -44.81%-63.87M | -35.68%-122.76M | -266.16%-44.1M | 19.34%-90.48M | 70.60%-12.05M | -0.73%-112.17M | 42.85%-40.97M |
| Interest paid - financing | 11.91%-3.34M | ---- | -17.13%-3.8M | ---- | 26.99%-3.24M | ---- | 4.02%-4.44M | ---- | 2.82%-4.62M | ---- |
| Dividends paid - financing | ---11.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other items of the financing business | 38.79%-1.83M | -6,838.71%-25.81M | 0.07%-3M | 82.36%-372K | -1,027.07%-3M | -1,269.48%-2.11M | 96.43%-266K | 97.72%-154K | -263.14%-7.45M | -6,514.71%-6.75M |
| Net cash from financing operations | -516.51%-56.72M | -10,544.24%-23.1M | 1,068.84%13.62M | -106.88%-217K | 131.83%1.17M | -72.63%3.16M | 83.26%-3.66M | 165.18%11.53M | 16.36%-21.87M | 39.19%-17.69M |
| Effect of rate | 201.66%8.87M | 192.55%5.21M | -59.42%-8.73M | 38.87%-5.63M | 74.37%-5.47M | -468.16%-9.2M | -410.74%-21.35M | -0.08%2.5M | -47.67%6.87M | 163.47%2.5M |
| Net Cash | -325.86%-93.27M | -320.42%-161.88M | 10,738.58%41.3M | -56.03%-38.5M | -90.79%381K | -4,556.23%-24.68M | -83.34%4.14M | 99.08%-530K | -46.73%24.82M | -18.22%-57.76M |
| Begining period cash | 13.20%279.26M | 13.20%279.26M | -2.02%246.69M | -2.02%246.69M | -6.40%251.78M | -6.40%251.78M | 13.36%269M | 13.36%269M | 33.64%237.3M | 33.64%237.3M |
| Cash at the end | -30.22%194.86M | -39.48%122.59M | 13.20%279.26M | -7.04%202.56M | -2.02%246.69M | -19.58%217.9M | -6.40%251.78M | 48.85%270.97M | 13.36%269M | 45.90%182.04M |
| Cash balance analysis | ||||||||||
| Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
| Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
| Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
| Auditor | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- |
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.