Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Nov 30, 2025 | (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 11.24%339.16M | -15.73%304.89M | 69.28%361.81M | 190.43%213.73M | -236.36M |
| Net profit before non-cash adjustment | -6.47%154.44M | -31.57%165.13M | 163.69%241.31M | 54.36%91.51M | --59.29M |
| Total adjustment of non-cash items | 24.44%201.61M | 36.84%162.01M | 137.04%118.39M | 118.37%49.95M | ---271.88M |
| -Depreciation and amortization | 20.12%122.93M | 13.63%102.35M | 5.00%90.07M | 10.49%85.79M | --77.64M |
| -Reversal of impairment losses recognized in profit and loss | -17.70%21.5M | 106.15%26.12M | -87.24%12.67M | 99.88%99.31M | --49.68M |
| -Disposal profit | ---251K | --0 | ---- | -255.29%-1.38M | --888K |
| -Other non-cash items | 71.23%57.43M | 114.34%33.54M | 111.70%15.65M | 66.57%-133.77M | ---400.09M |
| Changes in working capital | 24.05%-16.9M | -1,158.73%-22.24M | -97.09%2.1M | 404.05%72.27M | ---23.77M |
| -Change in receivables | -37.84%-36.44M | -12.07%-26.43M | -42.62%-23.59M | 55.37%-16.54M | ---37.05M |
| -Change in inventory | -30.88%-5.95M | -227.36%-4.55M | 59.25%-1.39M | -250.04%-3.41M | --2.27M |
| -Change in prepaid assets | 35.49%-6.84M | -229.67%-10.61M | 508.95%8.18M | 72.61%-2M | ---7.3M |
| -Change in payables | 298.80%21.42M | -421.97%-10.77M | -95.88%3.35M | 1,296.07%81.25M | --5.82M |
| -Change in accrued expense | -85.47%4.74M | 111.04%32.62M | 10.23%15.46M | 12.23%14.02M | --12.49M |
| -Provision for loans, leases and other losses | 10,298.21%5.71M | 93.86%-56K | -194.21%-912K | --968K | --0 |
| -Changes in other current assets | 119.03%466K | -342.96%-2.45M | 149.88%1.01M | ---2.02M | --0 |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -36.84%-7.65M | 13.71%-5.59M | 28.68%-6.48M | -5.53%-9.08M | -8.61M |
| Interest received (cash flow from operating activities) | 2,971.30%3.53M | 1,050.00%115K | 25.00%10K | -71.43%8K | 28K |
| Tax refund paid | 50.47%-44.79M | -113.78%-90.41M | 28.57%-42.29M | -911.94%-59.21M | 7.29M |
| Other operating cash inflow (outflow) | 0 | 0 | -75.37%60M | -8.55%243.57M | 266.34M |
| Operating cash flow | 38.87%290.26M | -43.97%209.01M | -4.11%373.05M | 1,255.83%389.03M | --28.69M |
| Investing cash flow | |||||
| Net PPE purchase and sale | -2.27%-241.75M | -238.32%-236.39M | 62.99%-69.87M | -7.41%-188.78M | ---175.76M |
| Net intangibles purchase and sale | 8.49%-4.79M | -133.57%-5.23M | -114.15%-2.24M | -16.48%-1.05M | ---898K |
| Net investment product transactions | 1,063.48%289M | -999,766.67%-30M | 100.00%-3K | -22.22%-110M | ---90M |
| Net changes in other investments | 45.18%-19.01M | -209.02%-34.67M | 59.22%-11.22M | -52.45%-27.51M | ---18.05M |
| Investing cash flow | 107.66%23.46M | -267.55%-306.29M | 74.54%-83.33M | -14.98%-327.34M | ---284.71M |
| Financing cash flow | |||||
| Net issuance payments of debt | 134.38%81.75M | 33.56%-237.8M | -541.23%-357.92M | -130.81%-55.82M | --181.15M |
| Net common stock issuance | --0 | --772.98M | --0 | ---- | ---- |
| Issuance fees | ---- | -120.57%-6.62M | ---3M | --0 | ---- |
| Cash dividends paid | ---39.63M | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 0.00%-1.61M | -0.06%-1.61M | ---1.61M | ---- | ---- |
| Financing cash flow | -92.31%40.51M | 245.36%526.96M | -549.48%-362.52M | -130.81%-55.82M | --181.15M |
| Net cash flow | |||||
| Beginning cash position | 71.11%1.03B | -10.75%604.23M | 0.87%677.04M | -10.04%671.17M | --746.03M |
| Current changes in cash | -17.56%354.23M | 690.15%429.68M | -1,340.55%-72.81M | 107.84%5.87M | ---74.87M |
| Cash adjustments other than cash changes | ---- | 200.00%1K | -200.00%-1K | --1K | ---- |
| End cash Position | 34.26%1.39B | 71.11%1.03B | -10.75%604.23M | 0.87%677.04M | --671.17M |
| Free cash flow | 224.82%40.72M | -110.84%-32.62M | 52.58%300.94M | 233.30%197.24M | ---147.97M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |