Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 251.14%14.23B | -146.39%-12.5B | 566.16%9.58B | 282.68%16.16B | -130.03%-9.42B | 6.56B | -151.31%-5.07B | 75.76%-2.05B | -64.17%-8.85B | 622.79%31.36B |
| Net profit before non-cash adjustment | 38.65%37.51B | 11.54%12.04B | 45.58%8.63B | -5.39%2.95B | 60.53%27.05B | --7.22B | 45.20%10.79B | 140.98%5.93B | 3,094.23%3.11B | 0.75%16.85B |
| Total adjustment of non-cash items | -247.88%-2.87B | 151.49%4.38B | -251.46%-5.12B | -145.45%-810M | -82.20%1.94B | ---2.86B | -56.18%1.74B | -4.27%3.38B | -27.41%-330M | 1,279.85%10.89B |
| -Depreciation and amortization | 20.50%3.29B | 23.70%830M | 13.96%792M | 20.82%795M | 10.12%2.73B | --708M | 9.64%671M | 9.62%695M | 9.67%658M | 27.82%2.48B |
| -Reversal of impairment losses recognized in profit and loss | --0 | --0 | ---- | ---- | --288M | --0 | --72M | ---- | ---- | --0 |
| -Share of associates | -118.58%-400M | 30.83%-92M | -278.95%-72M | -151.96%-53M | -112.79%-183M | ---133M | -13,200.00%-133M | 44.12%-19M | 2.00%102M | 59.81%-86M |
| -Disposal profit | -99.61%-2.57B | ---275M | ---453M | --0 | -656.47%-1.29B | ---1.29B | --0 | --0 | --0 | 85.02%-170M |
| -Net exchange gains and losses | 152.63%90M | -405.00%-61M | 289.25%176M | 42.67%-86M | -677.27%-171M | --52M | -85.61%20M | -373.53%-93M | -7.91%-150M | -132.84%-22M |
| -Other non-cash items | -687.99%-3.28B | 257.82%3.98B | -315.44%-5.57B | -55.96%-1.47B | -93.58%558M | ---2.2B | -65.52%1.11B | -10.90%2.58B | -14.63%-940M | 647.39%8.69B |
| Changes in working capital | 46.86%-20.41B | -64.24%-28.92B | 153.42%6.07B | 220.58%14.03B | -1,161.61%-38.41B | --2.19B | -1,056.90%-17.61B | 21.46%-11.36B | -131.44%-11.63B | 131.56%3.62B |
| -Change in receivables | 99.28%-207M | -137.69%-50.37B | 77.73%-1.33B | 2,873.08%40.32B | -482.52%-28.95B | ---3.15B | -467.24%-21.19B | -1,058.20%-5.96B | 145.29%1.36B | 122.76%7.57B |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.46%1.85B | ---- |
| -Change in payables | -214.02%-29.3B | 749.88%13.75B | 219.47%4.39B | -141.83%-20.68B | -6,915.79%-9.33B | --1.28B | -74.21%1.62B | 53.00%-3.68B | 21.45%-8.55B | -101.04%-133M |
| -Change in accrued expense | -163.76%-336M | ---- | ---- | ---- | 249.01%527M | ---- | ---- | ---- | ---- | 209.42%151M |
| -Provision for loans, leases and other losses | -48.65%1.27B | -175.43%-709M | 76.96%2.51B | -65.15%-6.5B | 237.83%2.48B | --4.06B | 169.07%940M | 38.85%1.42B | -39.76%-3.94B | -4,764.86%-1.8B |
| -Changes in other current assets | 359.79%8.16B | 719.79%8.41B | 138.01%493M | 138.24%897M | -44.95%-3.14B | ---524M | 138.01%1.03B | 53.29%-1.3B | -138.06%-2.35B | -123.62%-2.17B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -1.42%-286M | 5.19%-73M | 3.85%-50M | -7.32%-88M | -1.44%-282M | -71M | -5.48%-77M | -8.33%-52M | -2.50%-82M | -17.30%-278M |
| Interest received (cash flow from operating activities) | 22.74%1.51B | 21.56%468M | 23.19%170M | 23.08%672M | 24.82%1.23B | 158M | 21.07%385M | 27.78%138M | 24.94%546M | 17.72%983M |
| Tax refund paid | -106.74%-9.57B | -69.93%-3.8B | -157.73%-224M | -117.31%-5.06B | 25.85%-4.63B | -450M | 7.60%-2.24B | 93.03%388M | 22.19%-2.33B | -66.38%-6.24B |
| Other operating cash inflow (outflow) | 0 | -200.00%-1M | 0.00%-1M | 2M | 0 | 0 | 0.00%1M | -1M | 0 | 0 |
| Operating cash flow | 144.92%5.89B | -127.20%-15.91B | 698.99%9.47B | 209.13%11.69B | -150.72%-13.1B | --6.2B | -190.79%-7B | 80.75%-1.58B | -33.47%-10.71B | 2,077.57%25.83B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -29.58%-4.34B | -13.53%-856M | -33.49%-837M | -11.74%-1.11B | 33.70%-3.35B | ---969M | 77.82%-754M | -30.63%-627M | -123.04%-997M | -67.65%-5.05B |
| Net business purchase and sale | 84.69%-32M | -130.19%-32M | ---- | ---- | 92.81%-209M | ---270M | 103.80%106M | -110.74%-45M | --0 | -2,897.94%-2.91B |
| Net investment product transactions | 171.45%3.12B | 1,423.08%344M | 104.43%306M | -1,405.97%-1.01B | -374.97%-4.37B | --2.64B | -471.43%-26M | -16,345.24%-6.91B | -1,240.00%-67M | -120.59%-919M |
| Repayment of advance payments to other parties and cash income from loans | -3.67%105M | ---- | ---- | ---- | -95.72%109M | --41M | ---- | ---- | ---- | 2,897.65%2.55B |
| Net changes in other investments | 10.65%-260M | 70.74%-91M | -60.90%52M | -106.25%-27M | -132.33%-291M | ---545M | -196.19%-311M | 533.33%133M | 44.48%432M | 1,025.00%900M |
| Investing cash flow | 82.66%-1.41B | 37.84%-570M | 93.57%-479M | -240.19%-2.15B | -49.31%-8.1B | --892M | 75.82%-917M | -8,980.49%-7.45B | -631.09%-632M | -620.83%-5.43B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -118.15%-1.64B | 67.58%6.55B | 117.01%142M | -8,491.88%-16.93B | 341.77%9.05B | --6.17B | -76.39%3.91B | -90.21%-835M | 92.22%-197M | -235.70%-3.74B |
| Net common stock issuance | -150.00%-5M | ---1M | 0.00%-1M | ---1M | ---2M | ---1M | --0 | ---1M | --0 | --0 |
| Increase or decrease of lease financing | -9.89%-511M | 9.92%-109M | 6.72%-125M | 0.00%-118M | -0.22%-465M | ---92M | -8.04%-121M | -5.51%-134M | -12.38%-118M | -13.17%-464M |
| Cash dividends paid | -120.11%-10.51B | -71.74%-4.39B | --0 | -175.80%-6.12B | -16.38%-4.77B | --0 | -26.61%-2.56B | --0 | -6.48%-2.22B | -2.94%-4.1B |
| Cash dividends for minorities | -275.00%-45M | ---- | ---- | ---- | 0.00%-12M | ---- | ---- | ---- | ---- | 7.69%-12M |
| Net other fund-raising expenses | 99.98%-1M | 40.91%-13M | -45.65%-67M | 99.28%-31M | -142,900.00%-4.29B | --104M | 18.52%-22M | 14.81%-46M | -9,960.47%-4.33B | -50.00%-3M |
| Financing cash flow | -2,489.21%-12.71B | 68.43%2.04B | 94.98%-51M | -238.13%-23.2B | 94.10%-491M | --6.17B | -91.58%1.21B | -63.87%-1.02B | -44.03%-6.86B | -3.97%-8.33B |
| Net cash flow | ||||||||||
| Beginning cash position | -29.88%49.06B | 5.68%44.94B | -31.20%35.85B | -29.88%49.06B | 23.04%69.97B | --35.99B | 14.52%42.52B | 15.45%52.1B | 23.04%69.97B | -8.68%56.87B |
| Current changes in cash | 62.05%-8.23B | -115.27%-14.44B | 189.02%8.94B | 24.97%-13.66B | -279.68%-21.69B | --13.26B | -136.60%-6.71B | -12.65%-10.04B | -43.68%-18.2B | 308.93%12.07B |
| Effect of exchange rate changes | -32.45%533M | -327.68%-403M | -67.53%150M | 31.55%442M | -23.32%789M | ---186M | 869.57%177M | -49.51%462M | -64.03%336M | 175.13%1.03B |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | -300.00%-2M | --0 | ---- | ---- | ---- | 0.00%1M |
| End cash Position | -15.69%41.36B | -16.37%30.1B | 5.68%44.94B | -31.20%35.85B | -29.88%49.06B | --49.06B | -35.08%35.99B | 14.52%42.52B | 15.45%52.1B | 23.04%69.97B |
| Free cash flow | 109.41%1.55B | -116.15%-16.77B | 490.99%8.63B | 190.32%10.58B | -179.16%-16.45B | --5.23B | -279.85%-7.76B | 74.60%-2.21B | -38.20%-11.71B | 1,238.52%20.78B |
| 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 |