Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -761M | 9.04%6.7B | 30.47%6.14B | 80.06%2.32B | -1.56%3.22B | 212.29%329M | -38.67%268M | -39.75%4.71B | -37.03%1.29B | -24.14%3.27B |
| Net profit before non-cash adjustment | ---736M | -2.33%2.18B | 24.14%2.23B | -28.02%-1.03B | 20.94%2.39B | 45.44%1.28B | -60.08%-413M | -60.69%1.79B | -39.65%-803M | -29.34%1.98B |
| Total adjustment of non-cash items | ---116M | 34.37%4.64B | 20.73%3.45B | 44.07%1.41B | -12.50%973M | 44.38%706M | 29.79%366M | 1.06%2.86B | 1.45%978M | -0.36%1.11B |
| -Depreciation and amortization | --555M | 4.54%2.35B | 6.30%2.25B | 9.98%595M | 3.13%561M | 4.74%552M | 7.40%537M | 6.45%2.11B | 6.50%541M | 8.37%544M |
| -Reversal of impairment losses recognized in profit and loss | ---- | 2,807.27%1.6B | 816.67%55M | ---- | ---- | ---- | ---- | -96.55%6M | ---- | ---- |
| -Disposal profit | --13M | 63.89%118M | -27.27%72M | -42.86%16M | -38.71%19M | -56.52%10M | 58.82%27M | 76.79%99M | 115.38%28M | 106.67%31M |
| -Other non-cash items | ---684M | -46.67%577M | 68.01%1.08B | 84.37%743M | -26.82%393M | 336.07%144M | 15.74%-198M | 4.38%644M | 49.81%403M | -10.35%537M |
| Changes in working capital | --90M | -126.26%-120M | 852.08%457M | 74.46%1.94B | -178.38%-145M | 0.36%-1.66B | -23.06%317M | -88.32%48M | -32.73%1.11B | -53.75%185M |
| -Change in receivables | --566M | 167.22%685M | -2,179.59%-1.02B | -50.98%777M | 46.41%-672M | -105.44%-1.43B | -25.48%310M | -23.44%49M | 6.45%1.59B | -36.30%-1.25B |
| -Change in inventory | --677M | -170.41%-530M | -37.06%-196M | 46.58%1.41B | -84.62%24M | -21.60%-1.66B | -72.82%28M | -140.63%-143M | -34.02%964M | -32.47%156M |
| -Change in payables | ---- | -145.42%-556M | 1,411.11%1.22B | 64.09%-566M | -58.30%583M | 511.52%1.01B | 110.64%198M | -29.57%81M | -11.46%-1.58B | 17.68%1.4B |
| -Provision for loans, leases and other losses | ---863M | -17.44%374M | 619.05%453M | 125.00%315M | 32.17%-78M | 81.17%433M | -7.96%-217M | 147.37%63M | 21.74%140M | -11.65%-115M |
| -Changes in other current assets | ---4M | -1,760.00%-93M | -150.00%-5M | 200.00%1M | ---2M | -100.00%-2M | ---2M | -115.38%-2M | -150.00%-1M | --0 |
| -Changes in other current liabilities | ---286M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -16M | -53.68%-209M | -49.45%-136M | -53.57%-43M | -61.90%-34M | -57.14%-33M | -23.81%-26M | -1.11%-91M | -27.27%-28M | 8.70%-21M |
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | -1.51B | -43.88%-964M | 55.24%-670M | 0 | 0 | 21M | 53.15%-691M | 28.61%-1.5B | 0 | 93.06%-22M |
| Other operating cash inflow (outflow) | -1M | 69.23%-4M | 27.78%-13M | 0 | -50.00%-6M | 20.00%-4M | 40.00%-3M | 10.00%-18M | 20.00%-4M | 20.00%-4M |
| Operating cash flow | ---2.28B | 3.70%5.52B | 71.62%5.32B | 81.23%2.28B | -1.36%3.18B | 198.12%313M | 57.52%-452M | -44.68%3.1B | -37.77%1.26B | -18.74%3.23B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---159M | 10.88%-2.2B | 15.08%-2.47B | -115.26%-1.33B | -35.60%-819M | 88.75%-127M | 64.30%-201M | -13.62%-2.91B | 38.89%-616M | -7.66%-604M |
| Net intangibles purchase and sale | ---5M | ---18M | --0 | --0 | --0 | --0 | --0 | -100.00%-14M | --0 | ---3M |
| Net business purchase and sale | ---- | --0 | ---868M | ---12M | ---- | ---- | ---- | --0 | --0 | ---- |
| Net changes in other investments | --37M | -50.00%-30M | 71.43%-20M | 114.58%7M | -40.00%-14M | 200.00%1M | -27.27%-14M | -537.50%-70M | -284.62%-48M | -600.00%-10M |
| Investing cash flow | ---127M | 33.00%-2.25B | -12.18%-3.36B | -100.45%-1.33B | -173.74%-1.69B | 88.96%-126M | 62.54%-215M | -17.31%-3B | 32.38%-664M | -10.38%-617M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---128M | -652.51%-1.43B | 119.21%259M | 11.73%-1.32B | 107.86%53M | -60.00%400M | 749.43%1.13B | -16.61%-1.35B | ---1.5B | 57.29%-674M |
| Net common stock issuance | ---32M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | ---54M | -1.47%-207M | 8.52%-204M | 3.85%-50M | 15.52%-49M | 20.00%-48M | -7.55%-57M | 2.19%-223M | 10.34%-52M | -3.57%-58M |
| Cash dividends paid | ---474M | -85.05%-520M | 76.49%-281M | --0 | 92.45%-42M | 86.96%-3M | 61.56%-236M | 28.57%-1.2B | 0.00%-2M | 0.00%-556M |
| Net other fund-raising expenses | ---2M | 0.00%-1M | 0.00%-1M | --1M | ---1M | --0 | ---1M | 50.00%-1M | ---- | ---- |
| Financing cash flow | ---690M | -851.10%-2.16B | 91.80%-227M | 11.70%-1.37B | 96.97%-39M | -61.90%349M | 199.41%836M | 10.94%-2.77B | -1,326.61%-1.56B | 41.23%-1.29B |
| Net cash flow | ||||||||||
| Beginning cash position | --3.9B | 163.87%2.8B | -71.53%1.06B | 59.30%3.22B | 152.36%1.76B | -1.21%1.23B | -71.53%1.06B | -1.43%3.72B | -27.60%2.02B | -55.48%699M |
| Current changes in cash | ---3.1B | -36.10%1.11B | 165.14%1.73B | 55.72%-426M | 9.98%1.46B | 198.53%536M | 106.82%169M | -4,740.00%-2.66B | -203.55%-962M | 8.27%1.32B |
| Effect of exchange rate changes | --7M | -166.67%-2M | --3M | --3M | --0 | --0 | --0 | --0 | --0 | --0 |
| Cash adjustments other than cash changes | ---1M | ---- | ---- | ---- | --2M | ---- | ---- | -200.00%-1M | --0 | --0 |
| End cash Position | --809M | 39.54%3.9B | 163.87%2.8B | 163.87%2.8B | 59.30%3.22B | 152.36%1.76B | -1.21%1.23B | -71.53%1.06B | -71.53%1.06B | -27.60%2.02B |
| Free cash flow | ---2.45B | 15.81%3.3B | 1,594.05%2.85B | 49.45%952M | -9.74%2.36B | 112.68%185M | 59.86%-653M | -94.46%168M | -36.99%637M | -23.26%2.62B |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |