Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -7.92%-15.27B | -60.48%10.33B | 102.80%13.47B | 58.80%48.96B | -1,280.80%-14.15B | 1,177.25%26.13B | -40.49%6.64B | 12.22%30.83B | -28.33%20.89B | 107.86%1.2B |
| Net profit before non-cash adjustment | -12.05%10.13B | -6.02%5.15B | -43.74%5.25B | -2.67%29.4B | 24.38%11.52B | -24.58%5.48B | -0.80%9.33B | 33.40%30.2B | 15.83%4.27B | 48.22%9.26B |
| Total adjustment of non-cash items | 58.04%-394M | 3.32%2.99B | 142.84%11.75B | -17.66%9.79B | 2.09%-939M | 63.19%2.9B | 6.84%4.84B | -3.12%11.89B | 11.98%6.54B | -168.94%-959M |
| -Depreciation and amortization | 25.47%4.42B | 23.89%4.11B | 26.39%4.12B | 12.79%14.3B | 8.77%3.52B | 7.91%3.32B | 7.48%3.26B | 5.40%12.68B | 7.91%3.33B | 7.04%3.24B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -95.49%17M | ---- | ---- | ---- | -38.20%377M | ---- | ---- |
| -Share of associates | -266.67%-11M | -33.33%-24M | 30.77%-9M | 5.88%-16M | -117.65%-3M | -100.00%-18M | 64.86%-13M | 26.09%-17M | 150.00%12M | -5.56%17M |
| -Disposal profit | -23.02%107M | 104.77%25M | -12,600.00%-125M | -104.30%-26M | 8.59%139M | -670.59%-524M | -97.67%1M | 31.88%604M | 140.87%501M | 39.13%128M |
| -Net exchange gains and losses | 76.28%-88M | -111.49%-259M | 121.19%278M | 132.41%925M | -139.34%-371M | 611.36%2.26B | 34.17%-1.31B | -112.83%-2.85B | -738.34%-2.12B | -19.74%943M |
| -Other non-cash items | -14.08%-4.82B | 59.77%-858M | 158.03%7.48B | -590.21%-5.41B | 20.04%-4.23B | -38.69%-2.13B | -16.67%2.9B | 103.88%1.1B | 100.45%4.45B | -81.06%-5.29B |
| Changes in working capital | -1.14%-25B | -87.71%2.18B | 53.14%-3.52B | 186.73%9.77B | -248.02%-24.72B | 254.86%17.75B | -171.77%-7.52B | -51.45%-11.26B | -48.68%10.07B | 68.97%-7.1B |
| -Change in receivables | 11.51%-19B | -113.35%-1.74B | -13.20%2.57B | 177.25%12.18B | -254.33%-21.48B | 194.36%13.06B | 46.32%2.96B | -295.49%-15.77B | -86.57%2.11B | 68.69%-6.06B |
| -Change in inventory | -50.86%-350M | 20.04%-2.18B | 28.30%-1.59B | -270.07%-3.1B | -176.32%-232M | -198.90%-2.72B | -10,633.33%-2.21B | 137.11%1.82B | 92.11%2.41B | 117.44%304M |
| -Change in payables | -74.73%-4.61B | -19.95%3.92B | 86.12%-540M | -74.04%475M | -140.44%-2.64B | 256.74%4.9B | -148.40%-3.89B | 112.79%1.83B | 384.63%3.12B | 15.21%-1.1B |
| -Provision for loans, leases and other losses | -178.49%-1.04B | -13.36%2.18B | 9.38%-3.97B | -74.85%214M | -50.00%-372M | 31.47%2.52B | -34.92%-4.38B | 40.66%851M | 19.62%2.43B | 49.59%-248M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -13.19%-163M | -23.53%-42M | -25.22%-144M | -59.52%-335M | -157.14%-144M | 34.62%-34M | -139.58%-115M | -24.26%-210M | -14.89%-54M | -14.29%-56M |
| Interest received (cash flow from operating activities) | 26.13%140M | -12.24%129M | -27.56%92M | 10.72%537M | -13.28%111M | 44.12%147M | 33.68%127M | 156.61%485M | 207.69%160M | 141.51%128M |
| Tax refund paid | 9.83%-3.87B | 47.97%-205M | 26.35%-3.77B | -48.95%-10.06B | -45.87%-4.29B | -286.27%-394M | -49.78%-5.12B | 17.45%-6.75B | -153.45%-294M | 23.99%-2.94B |
| Other operating cash inflow (outflow) | -200.00%-1M | 0 | 0 | 0.00%-1M | 200.00%1M | -1M | 0 | 0.00%-1M | 0 | -150.00%-1M |
| Operating cash flow | -3.74%-19.16B | -60.51%10.21B | 526.54%9.66B | 60.57%39.1B | -1,003.41%-18.47B | 1,143.26%25.85B | -80.23%1.54B | 26.10%24.35B | -28.71%20.71B | 91.24%-1.67B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 42.53%-3.39B | 52.59%-8.58B | -83.31%-8.63B | 7.73%-28.1B | 63.28%-5.9B | -508.17%-18.09B | 24.24%-4.71B | -18.31%-30.45B | 69.52%-5.19B | -397.28%-16.07B |
| Net intangibles purchase and sale | 58.26%-149M | -20.72%-303M | -152.33%-757M | -136.47%-1.41B | -53.22%-357M | -292.19%-251M | -53.85%-300M | 38.41%-595M | 33.55%-103M | 29.18%-233M |
| Net business purchase and sale | ---66M | ---- | ---- | --109M | ---- | ---- | ---- | --0 | --0 | ---- |
| Net investment product transactions | 226.30%4.08B | -75.59%1.1B | 8.18%-2.48B | 119.88%863M | -61.52%-3.23B | 599.67%4.52B | -3,316.67%-2.7B | -157.78%-4.34B | -114.73%-1.52B | 64.11%-2B |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --100M | --0 | --0 | --100M | ---- | ---- | ---- |
| Dividends received (cash flow from investment activities) | --4M | --2M | --197M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 98.47%-3M | -234.94%-112M | -128.57%-2M | -318.99%-173M | -1,080.00%-196M | 232.00%83M | 275.00%7M | -76.83%79M | 1,800.00%38M | -94.01%20M |
| Investing cash flow | 104.94%478M | 27.13%-10.01B | -53.54%-11.68B | 18.98%-28.6B | 47.03%-9.68B | -250.57%-13.74B | -20.10%-7.61B | -73.68%-35.31B | 8.14%-6.78B | -107.74%-18.28B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 89.73%15.15B | 3.09%1B | --0 | -62.08%9.5B | -43.77%7.99B | -72.29%970M | -7.59%9.52B | 3,352.08%25.04B | 57.75%-2.96B | 142.53%14.2B |
| Net common stock issuance | ---10B | ---- | ---- | --0 | --0 | --0 | --0 | 98.00%-240M | --0 | --0 |
| Increase or decrease of lease financing | -97.96%-97M | -540.00%-160M | -4.55%-46M | 5.66%-150M | -48.48%-49M | 7.41%-25M | 8.33%-44M | 20.90%-159M | 54.87%-51M | -106.25%-33M |
| Cash dividends paid | 0.00%-2M | 1.69%-116M | -3.66%-7.14B | -7.70%-7.01B | 50.00%-2M | -2.61%-118M | -7.93%-6.88B | 3.26%-6.5B | ---7M | -100.00%-4M |
| Cash dividends for minorities | ---23M | --0 | -183.33%-85M | 11.46%-85M | --0 | 32.10%-55M | -100.00%-30M | 87.27%-96M | --0 | --0 |
| Net other fund-raising expenses | ---1M | ---- | ---- | 123.91%285M | --0 | 0.00%-1M | -100.36%-1M | -369.07%-1.19B | -87,000.00%-871M | -59,700.00%-598M |
| Financing cash flow | -36.63%5.03B | -6.23%723M | -383.98%-7.27B | -84.92%2.54B | -41.51%7.93B | -74.60%771M | -38.14%2.56B | 184.23%16.85B | 73.47%-3.89B | 1,946.00%13.57B |
| Net cash flow | ||||||||||
| Beginning cash position | -7.20%43.35B | 20.00%42B | 35.26%51.02B | 24.51%37.72B | 36.80%46.72B | -5.86%35B | 24.51%37.72B | -39.01%30.29B | 18.08%27.03B | -32.77%34.15B |
| Current changes in cash | 32.47%-13.66B | -92.85%921M | -165.02%-9.29B | 121.23%13.04B | -216.45%-20.22B | 483.34%12.88B | -162.58%-3.51B | 128.03%5.89B | 43.25%10.04B | 76.55%-6.39B |
| Effect of exchange rate changes | 9.84%1.25B | 137.40%435M | -65.82%268M | -82.84%263M | 256.75%1.14B | -445.10%-1.16B | -38.80%784M | -6.81%1.53B | 66.49%641M | -12.04%-726M |
| Cash adjustments other than cash changes | ---- | ---- | 0.00%1M | --1M | --1M | --0 | 0.00%1M | ---- | ---- | ---- |
| End cash Position | 11.98%30.95B | -7.20%43.35B | 20.00%42B | 35.26%51.02B | 2.23%27.64B | 36.80%46.72B | -5.86%35B | 24.51%37.72B | 24.51%37.72B | 18.08%27.03B |
| Free cash flow | 8.17%-22.71B | -82.38%1.32B | 107.46%259M | 240.24%9.59B | -37.58%-24.73B | 235.48%7.5B | -350.94%-3.47B | 7.70%-6.84B | 29.00%15.29B | 20.75%-17.97B |
| 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 |