Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 2.82%691.69M | -20.02%672.72M | 42.91%841.14M | -24.31%588.56M | 61.77%777.55M | -15.41%480.64M | 73.08%568.21M | 5.77%328.29M | 0.04%310.39M | 2,051.81%310.27M |
| Net profit before non-cash adjustment | -6.11%469.88M | -0.62%500.45M | -29.29%503.57M | 21.58%712.14M | 84.50%585.74M | 28.64%317.47M | 98.02%246.79M | 148.41%124.63M | -446.70%-257.45M | 464.67%74.26M |
| Total adjustment of non-cash items | -43.31%134.11M | 176.11%236.59M | 990.61%85.69M | -106.88%-9.62M | -16.96%139.79M | -36.93%168.34M | 106.02%266.92M | -75.89%129.56M | 167.17%537.45M | -14.13%201.17M |
| -Depreciation and amortization | 9.14%204.51M | 29.22%187.39M | 3.78%145.01M | -2.85%139.73M | -6.98%143.83M | 0.37%154.63M | 2.82%154.07M | -17.70%149.84M | -5.96%182.07M | 12.44%193.6M |
| -Reversal of impairment losses recognized in profit and loss | --0 | 147.74%60.45M | --24.4M | --0 | --51.66M | ---- | ---- | ---- | --371.78M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,292.96%50.16M |
| -Share of associates | 16.07%-59.17M | -9.29%-70.5M | 40.76%-64.51M | -41.67%-108.9M | -45.85%-76.87M | -479.80%-52.7M | -59.89%-9.09M | -166.00%-5.69M | 306.08%8.61M | --2.12M |
| -Disposal profit | 95.57%-133K | -204.42%-3M | -39.80%2.87M | 174.20%4.77M | 74.41%-6.43M | ---25.15M | --0 | --16.04M | --0 | --148.89M |
| -Net exchange gains and losses | 105.64%1.66M | -231.12%-29.44M | 33.61%-8.89M | -217.77%-13.39M | -174.52%-4.21M | 318.59%5.66M | -107.69%-2.59M | 238.92%33.64M | -965.24%-24.22M | --2.8M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6.45%22.8M |
| -Other non-cash items | -113.91%-12.75M | 794.65%91.69M | 58.54%-13.2M | -200.06%-31.84M | -62.96%31.82M | -31.03%85.9M | 293.75%124.54M | -8,015.66%-64.28M | 99.64%-792K | -77,832.98%-219.21M |
| Changes in working capital | 236.34%87.69M | -125.54%-64.32M | 321.03%251.88M | -319.06%-113.96M | 1,105.80%52.02M | -109.49%-5.17M | -26.46%54.5M | 143.82%74.1M | -12.79%30.39M | 117.47%34.85M |
| -Change in receivables | 283.21%33.86M | -150.48%-18.48M | 187.46%36.61M | -259.94%-41.86M | -129.39%-11.63M | 140.86%39.57M | -142.42%-96.85M | 980.74%228.33M | 112.08%21.13M | -77.40%-174.85M |
| -Change in inventory | 141.73%29.39M | -15,831.00%-70.42M | -110.17%-442K | 252.79%4.35M | 83.27%-2.85M | -210.67%-17.01M | -77.73%15.37M | 323.63%69M | -66.38%-30.85M | -106.20%-18.54M |
| -Change in prepaid assets | 20.57%-60.03M | -173.59%-75.58M | 65,314.65%102.7M | -99.51%157K | 173.05%31.75M | -187.90%-43.46M | 91.62%49.45M | 31.48%25.81M | --19.63M | ---- |
| -Change in payables | -268.92%-46.55M | 184.93%27.56M | 46.18%-32.45M | -327.45%-60.29M | 142.20%26.51M | -271.97%-62.82M | 119.82%36.53M | -318.62%-184.32M | 43.74%84.31M | -28.92%58.66M |
| -Provision for loans, leases and other losses | -40.87%18.18M | 68.74%30.74M | 673.40%18.22M | -115.30%-3.18M | -47.49%20.76M | 17.94%39.54M | 1,269.57%33.53M | -70.46%2.45M | --8.29M | ---- |
| -Changes in other current assets | 169.62%112.85M | -67.11%41.86M | 1,068.57%127.24M | -4.88%-13.14M | -132.11%-12.53M | 136.76%39.01M | 124.53%16.48M | 6.86%-67.16M | -142.52%-72.11M | 197.21%169.59M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -45.64%-42.36M | -39.04%-29.09M | -21.40%-20.92M | 17.83%-17.23M | -33.00%-20.97M | 19.53%-15.77M | -8.71%-19.59M | 2.00%-18.02M | 16.38%-18.39M | -12.57%-21.99M |
| Interest received (cash flow from operating activities) | 39.45%101.97M | 31.67%73.12M | 14.81%55.54M | 68.88%48.37M | 124,439.13%28.64M | -64.62%23K | 32.65%65K | 75.00%49K | -67.44%28K | 6.17%86K |
| Tax refund paid | 31.22%-166.51M | -61.10%-242.11M | -334.10%-150.28M | -139.34%-34.62M | 220.20%88M | 38.28%-73.21M | -309.42%-118.61M | 83.21%-28.97M | -284.65%-172.56M | -65.32%-44.86M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 1K | 0 | 0 | -83.68%7.5M | -75.45%45.97M | 130.49%187.21M |
| Operating cash flow | 23.21%584.79M | -34.57%474.64M | 23.99%725.47M | -33.00%585.08M | 122.94%873.22M | -8.92%391.69M | 48.89%430.07M | 74.59%288.85M | -61.59%165.44M | 778.13%430.71M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -100.52%-826.34M | -26.36%-412.09M | -1,374.04%-326.12M | 64.54%-22.12M | 21.71%-62.39M | 49.16%-79.7M | -109.26%-156.75M | -201.41%-74.91M | 94.83%-24.85M | -48.36%-480.29M |
| Net intangibles purchase and sale | 100.30%32K | 85.35%-10.51M | -228.33%-71.76M | -339.12%-21.86M | -225.29%-4.98M | 80.22%-1.53M | -80.30%-7.74M | 89.37%-4.29M | -962.45%-40.37M | 51.89%-3.8M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --17.9M | ---- | ---- | ---- | ---- |
| Net investment product transactions | 121.61%20.29M | -237.34%-93.9M | -55.15%-27.84M | -2,605.73%-17.94M | --716K | ---- | --1.55M | ---- | ---- | ---- |
| Net changes in other investments | -5.85%1.9M | 113.16%2.02M | -93.46%-15.32M | -8.27%-7.92M | -121.85%-7.32M | 1,178.55%33.49M | -570.63%-3.11M | 96.78%-463K | 55.84%-14.38M | -290.37%-32.55M |
| Investing cash flow | -56.30%-804.12M | -16.65%-514.49M | -531.48%-441.03M | 5.58%-69.84M | -147.87%-73.97M | 82.03%-29.84M | -108.43%-166.04M | -0.08%-79.66M | 84.59%-79.6M | -43.27%-516.64M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 899.00%679.8M | -110.36%-85.08M | 942.84%821.25M | 82.28%-97.44M | -373.19%-550M | 328.20%201.33M | 22.58%-88.22M | -2,643.73%-113.96M | -60.94%4.48M | -96.53%11.47M |
| Net common stock issuance | ---- | --0 | -50.00%5.75M | --11.49M | --0 | ---- | ---- | ---- | ---- | ---- |
| Issuance fees | ---- | --0 | ---2.39M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | 0.03%-70.09M | -30.99%-70.11M | -58.16%-53.52M | ---33.84M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -117.40%-8.04M | 377.45%46.2M | 25.59%-16.65M | 77.52%-22.38M | 4.78%-99.52M | -63.40%-104.52M | -40.71%-63.96M | -1.41%-45.46M | 3.39%-44.83M | 6.05%-46.4M |
| Financing cash flow | 652.03%601.67M | -114.45%-108.99M | 630.67%754.43M | 78.11%-142.17M | -770.94%-649.52M | 163.61%96.81M | 4.54%-152.19M | -295.11%-159.42M | -15.51%-40.35M | -112.42%-34.93M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.54%2.73B | 59.00%2.83B | 27.98%1.78B | 12.53%1.39B | 58.75%1.24B | 16.64%778.42M | 7.20%667.39M | 7.37%622.54M | -18.89%579.81M | -3.11%714.86M |
| Current changes in cash | 356.89%382.35M | -114.33%-148.84M | 178.46%1.04B | 149.16%373.08M | -67.35%149.73M | 310.08%458.65M | 124.74%111.84M | 9.39%49.77M | 137.64%45.49M | -300.12%-120.86M |
| Effect of exchange rate changes | -84.30%7.63M | 349.88%48.61M | -32.48%10.81M | 215.43%16M | 482.29%5.07M | -64.23%-1.33M | 83.58%-808K | -78.17%-4.92M | 83.75%-2.76M | -385.30%-17M |
| Cash adjustments other than cash changes | 0.00%1K | -99.63%1K | 27,200.00%271K | -200.00%-1K | 0.00%1K | 150.00%1K | ---2K | ---- | -100.04%-1K | 111.66%2.81M |
| End cash Position | 14.29%3.12B | -3.54%2.73B | 59.00%2.83B | 27.98%1.78B | 12.53%1.39B | 58.75%1.24B | 16.64%778.42M | 7.20%667.39M | 7.37%622.54M | -18.89%579.81M |
| Free cash flow | -588.03%-246.59M | -84.56%50.53M | -32.19%327.35M | -39.64%482.72M | 157.61%799.78M | 16.90%310.46M | 31.18%265.58M | 102.02%202.46M | 287.74%100.22M | 81.11%-53.38M |
| 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 |