Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Jun 30, 2025 | (FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (FY)Jun 30, 2017 | (FY)Jun 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -19.14%2.51B | -5.60%3.1B | 3.20%3.28B | 18.84%3.18B | -8.92%2.68B | 44.00%2.94B | -21.09%2.04B | 66.16%2.59B | -18.28%1.56B | 28.03%1.91B |
| Net profit before non-cash adjustment | -35.57%1.85B | -3.95%2.88B | 16.24%3B | -7.36%2.58B | 16.00%2.78B | 29.81%2.4B | -18.57%1.85B | 51.66%2.27B | -16.21%1.5B | 31.19%1.79B |
| Total adjustment of non-cash items | 98.33%728.45M | -43.80%367.3M | 2.90%653.52M | 104.54%635.1M | -36.94%310.5M | 61.73%492.42M | -27.82%304.47M | 56.21%421.8M | -3.82%270.03M | -12.71%280.76M |
| -Depreciation and amortization | 5.37%849.47M | 12.72%806.21M | 3.16%715.25M | 10.22%693.36M | 15.24%629.09M | 28.08%545.89M | 4.98%426.23M | 8.40%406M | 22.58%374.54M | 10.41%305.55M |
| -Reversal of impairment losses recognized in profit and loss | --30.17M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 5,303.21%29.19M |
| -Share of associates | 42.37%-90.99M | -104.90%-157.89M | 12.90%-77.06M | 2.47%-88.47M | 28.47%-90.71M | -257.08%-126.81M | 7.19%-35.51M | -52.65%-38.26M | -50.65%-25.07M | -56.62%-16.64M |
| -Disposal profit | 58.67%-83.12M | -52.20%-201.11M | -13,907.11%-132.13M | 103.33%957K | -129.09%-28.75M | 603.91%98.85M | 52.77%14.04M | 170.62%9.19M | -112.00%-13.02M | -361.05%-6.14M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -140.17%-17.72M |
| -Other non-cash items | 128.67%22.92M | -154.19%-79.92M | 404.12%147.47M | 114.69%29.25M | -680.40%-199.13M | 74.56%-25.52M | -323.51%-100.29M | 167.55%44.87M | -392.81%-66.43M | -240.08%-13.48M |
| Changes in working capital | 47.68%-75.47M | 60.46%-144.25M | -1,122.30%-364.82M | 92.80%-29.85M | -937.86%-414.68M | 144.87%49.49M | -6.80%-110.29M | 50.57%-103.27M | -29.98%-208.91M | 17.24%-160.73M |
| -Change in receivables | 464.01%228.69M | 108.98%40.55M | -36.54%-451.41M | 67.04%-330.6M | -3,146.91%-1B | -108.31%-30.89M | 210.36%371.76M | 18.07%-336.84M | -4,228.71%-411.14M | 97.20%-9.5M |
| -Change in inventory | 102.86%403K | -194.06%-14.1M | -95.02%14.99M | 7,178.03%301.17M | -103.66%-4.26M | 155.65%116.21M | -528.72%-208.82M | -231.16%-33.21M | 132.66%25.32M | -93.99%-77.55M |
| -Change in payables | 6.01%-139.79M | -304.18%-148.72M | 523.36%72.84M | -96.67%11.69M | 555.34%350.61M | 126.29%53.5M | -206.28%-203.54M | 27.11%191.51M | 554.08%150.67M | -120.25%-33.18M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | -54.51%19.39M | 750.87%42.62M | 83.83%-6.55M | -297.34%-40.5M |
| -Provision for loans, leases and other losses | -649.81%-164.78M | -1,676.56%-21.98M | 89.78%-1.24M | -105.00%-12.1M | 370.93%242M | -0.28%-89.32M | -372.70%-89.07M | -11.28%32.66M | --36.82M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.03M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -18.04%-1.71M | 11.23%-1.45M | 21.93%-1.63M | -292.48%-2.09M | 20.60%-532K | 28.57%-670K | 44.03%-938K | 22.59%-1.68M | -3.05%-2.17M | 11.42%-2.1M |
| Interest received (cash flow from operating activities) | -74.55%15.48M | -12.52%60.83M | 22.02%69.53M | -45.63%56.98M | 110.44%104.81M | 286.11%49.8M | 153.02%12.9M | 27.01%5.1M | -4.61%4.01M | -12.19%4.21M |
| Tax refund paid | 15.56%-843.17M | -36.23%-998.55M | 29.34%-733.01M | -22.48%-1.04B | -71.38%-846.97M | 41.90%-494.19M | -128.44%-850.59M | 43.58%-372.34M | -18.25%-659.99M | -6.00%-558.15M |
| Other operating cash inflow (outflow) | 76.77%21.06M | -90.12%11.92M | 209.89%120.59M | 79.12%38.91M | 11.50%21.73M | -29.11%19.48M | 376.08%27.48M | -58.79%5.77M | 230.58%14.01M | -67.62%4.24M |
| Operating cash flow | -21.84%1.7B | -20.68%2.17B | 22.38%2.74B | 14.40%2.24B | -22.17%1.96B | 104.32%2.52B | -44.67%1.23B | 143.58%2.22B | -32.55%913.38M | 38.51%1.35B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 16.58%-744.37M | -29.66%-892.31M | 22.96%-688.19M | 42.70%-893.29M | -50.08%-1.56B | -101.81%-1.04B | -4.94%-514.71M | 14.95%-490.45M | 28.58%-576.66M | -133.76%-807.36M |
| Net intangibles purchase and sale | -4,514.53%-97.18M | 85.75%-2.11M | 35.22%-14.78M | 17.52%-22.82M | 30.99%-27.67M | 13.98%-40.09M | 44.11%-46.61M | -961.51%-83.39M | 44.55%-7.86M | -326.75%-14.17M |
| Net business purchase and sale | --0 | ---887.52M | --0 | ---- | ---- | ---664.14M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -17,405.66%-1.6B | -116.29%-9.11M | -36.17%55.93M | 415.60%87.63M | -274.56%-27.77M | 120.29%15.91M | -16.92%-78.38M | -3,171.79%-67.04M | 89.57%-2.05M | -120.64%-19.65M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.50%-300K | 34.96%-4M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -31.05%3.96M | -1.95%5.74M | -23.84%5.85M |
| Dividends received (cash flow from investment activities) | --0 | 78.14%133.73M | --75.07M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -117.63%-1.2M | -35.99%6.78M | 156.49%10.6M | -193.31%-18.76M | -26.68%20.1M | 391.20%27.41M | -165.76%-9.41M | 208.48%14.32M | -192.43%-13.2M | 11.29%14.28M |
| Investing cash flow | -47.70%-2.44B | -194.01%-1.65B | 33.74%-561.38M | 46.86%-847.24M | 6.20%-1.59B | -161.85%-1.7B | -4.26%-649.11M | -4.76%-622.61M | 27.97%-594.32M | -245.00%-825.05M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -5.97%-35.54M | -119.54%-33.54M | 1,072.15%171.65M | -111.56%-17.66M | 586.90%152.74M | -8.88%-31.37M | 41.69%-28.81M | -25.38%-49.41M | 6.08%-39.41M | -778.15%-41.96M |
| Increase or decrease of lease financing | -2.16%-40.11M | -14.67%-39.26M | 4.69%-34.24M | -1.90%-35.92M | -35.75%-35.25M | -304.82%-25.97M | -36.37%-6.42M | -25.14%-4.7M | -54.31%-3.76M | 16.86%-2.44M |
| Cash dividends paid | -8.69%-436.25M | -24.99%-401.37M | -55.51%-321.12M | -43.86%-206.5M | -24.99%-143.55M | 19.90%-114.84M | -66.57%-143.38M | -24.51%-86.08M | -51.14%-69.13M | 20.40%-45.74M |
| Cash dividends for minorities | 50.77%-3.77M | 30.43%-7.66M | -10.85%-11.02M | 56.86%-9.94M | -3,817.69%-23.04M | 0.00%-588K | 0.00%-588K | 40.00%-588K | ---980K | ---- |
| Net other fund-raising expenses | 50.00%-1K | 100.00%-2K | -1,507.11%-311.67M | 3.24%-19.39M | 21.08%-20.04M | -2,539,600.00%-25.4M | 99.38%-1K | ---160K | ---- | ---- |
| Financing cash flow | -7.02%-515.67M | 4.85%-481.83M | -74.97%-506.39M | -318.61%-289.41M | 65.11%-69.14M | -10.59%-198.17M | -27.15%-179.19M | -24.41%-140.94M | -25.68%-113.28M | -38.21%-90.13M |
| Net cash flow | ||||||||||
| Beginning cash position | 0.44%9.46B | 21.58%9.42B | 17.24%7.75B | 4.66%6.61B | 10.83%6.32B | 7.60%5.7B | 38.11%5.3B | 5.67%3.83B | 13.76%3.63B | 26.75%3.19B |
| Current changes in cash | -3,129.40%-1.25B | -97.52%41.41M | 51.69%1.67B | 275.01%1.1B | -52.37%294.05M | 53.30%617.38M | -72.44%402.72M | 610.12%1.46B | -53.12%205.78M | -34.80%438.98M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | --36.55M | ---- | ---1K | ---- | ---1K | ---- | ---- |
| End cash Position | -13.26%8.21B | 0.44%9.46B | 21.58%9.42B | 17.24%7.75B | 4.66%6.61B | 10.83%6.32B | 7.60%5.7B | 38.11%5.3B | 5.67%3.83B | 13.76%3.63B |
| Free cash flow | -30.23%853.36M | -36.23%1.22B | 47.27%1.92B | 1,151.45%1.3B | -92.68%104.07M | 112.85%1.42B | -59.50%667.89M | 526.40%1.65B | -49.56%263.25M | -16.77%521.95M |
| 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 |