Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
PETROCHINA
00857
5
CNOOC
00883
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 86.42%598.02M | -5.95%320.8M | 104.94%341.08M | -4.97%166.43M | 175.14M |
| Net profit before non-cash adjustment | 30.61%532.05M | 5.79%407.36M | 22.59%385.06M | 299.96%314.09M | --78.53M |
| Total adjustment of non-cash items | 497.27%98.83M | 54.27%16.55M | 4,313.99%10.73M | -99.67%243K | --74.65M |
| -Depreciation and amortization | 718.92%74.36M | 15.23%9.08M | 9.73%7.88M | -36.76%7.18M | --11.36M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --59.52M |
| -Disposal profit | 207.74%11.52M | ---10.7M | --0 | 1,497.87%18.37M | ---1.31M |
| -Other non-cash items | -28.70%12.95M | 538.16%18.16M | 111.25%2.85M | -596.78%-25.31M | --5.09M |
| Changes in working capital | 68.13%-32.86M | -88.48%-103.11M | 63.02%-54.71M | -773.86%-147.91M | --21.95M |
| -Change in receivables | -93.94%-162.21M | -297.05%-83.64M | 81.04%-21.07M | -206.06%-111.1M | ---36.3M |
| -Change in inventory | ---16.74M | ---- | ---- | ---- | --38K |
| -Change in prepaid assets | ---24.9M | ---- | ---- | ---- | ---- |
| -Change in payables | 6.53%55.49M | 335.12%52.09M | 81.02%-22.15M | -448.47%-116.74M | --33.5M |
| -Provision for loans, leases and other losses | 224.42%6.32M | 106.15%1.95M | -173.52%-31.68M | 1,915.89%43.09M | ---2.37M |
| -Changes in other current assets | 176.66%87.77M | -4,117.09%-114.49M | 6.41%-2.72M | -122.99%-2.9M | --12.62M |
| -Changes in other current liabilities | -47.77%21.41M | 78.92%40.99M | -42.35%22.91M | 174.69%39.74M | --14.47M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -385.75%-12.2M | 12.04%-2.51M | 29.55%-2.86M | 20.73%-4.05M | -5.11M |
| Interest received (cash flow from operating activities) | 1,721.85%2.75M | 1,410.00%151K | -98.62%10K | 5,933.33%724K | 12K |
| Tax refund paid | -37.93%-171.93M | -170.81%-124.65M | 34.97%-46.03M | -56.01%-70.77M | -45.37M |
| Other operating cash inflow (outflow) | 0 | 0 | 0.00%-1K | -1K | 0 |
| Operating cash flow | 115.00%416.64M | -33.68%193.79M | 216.51%292.2M | -25.95%92.32M | --124.67M |
| Investing cash flow | |||||
| Net PPE purchase and sale | 28.17%-15.6M | -207.14%-21.72M | 50.68%-7.07M | -352.53%-14.34M | ---3.17M |
| Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---29.2M |
| Net business purchase and sale | ---552.57M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -3,150.01%-610M | --20M | --0 | -251.82%-29.2M | --19.24M |
| Net changes in other investments | 86.60%-13.28M | -38,591.80%-99.05M | -100.34%-256K | 346.05%74.53M | ---30.29M |
| Investing cash flow | -1,082.36%-1.19B | -1,275.31%-100.77M | -123.64%-7.33M | 317.89%30.99M | ---14.22M |
| Financing cash flow | |||||
| Net issuance payments of debt | 621.42%945.88M | 7.73%-181.4M | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M |
| Net common stock issuance | -142.04%-320.07M | --761.42M | --0 | ---- | ---- |
| Net other fund-raising expenses | 99.99%-1K | ---12.06M | ---- | ---- | ---- |
| Financing cash flow | 10.19%625.81M | 388.89%567.96M | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M |
| Net cash flow | |||||
| Beginning cash position | 57.19%1.82B | 8.27%1.16B | -6.51%1.07B | 4.20%1.14B | --1.1B |
| Current changes in cash | -122.54%-149M | 648.77%660.98M | 184.19%88.28M | -205.53%-104.85M | --99.36M |
| Cash adjustments other than cash changes | --1K | ---- | ---- | 3,057,500.00%30.58M | --1K |
| End cash Position | -8.20%1.67B | 57.19%1.82B | 8.27%1.16B | -10.67%1.07B | --1.2B |
| Free cash flow | 133.07%401.04M | -39.65%172.07M | 265.63%285.13M | -33.91%77.98M | --117.99M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |