Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
KUNLUN ENERGY
00135
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | |
|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||
| Cash from operating activities | -141.50%-71.46M | 10,004.40%172.18M | -53.73%1.7M | 3.68M |
| Net profit before non-cash adjustment | -83.68%6.57M | -29.36%40.27M | 156.45%57M | ---100.98M |
| Total adjustment of non-cash items | 44.04%-2.42M | -204.14%-4.33M | -37.29%4.16M | --6.63M |
| -Depreciation and amortization | 3.13%4.78M | 4.41%4.64M | 109.24%4.44M | --2.12M |
| -Assets reserve and write-off | ---- | ---- | --0 | ---1.2M |
| -Disposal profit | 82.13%-1.44M | -3,200.77%-8.03M | -95.61%259K | --5.9M |
| -Other non-cash items | -517.01%-5.77M | -72.83%-935K | -181.77%-541K | ---192K |
| Changes in working capital | -155.50%-75.61M | 329.16%136.24M | -160.64%-59.45M | --98.04M |
| -Change in receivables | -149.58%-63.04M | 303.07%127.14M | -398.15%-62.61M | ---12.57M |
| -Change in inventory | 277.32%1.99M | -13.13%-1.12M | 73.26%-990K | ---3.7M |
| -Change in payables | 177.18%7.39M | -1,068.05%-9.58M | 95.76%-820K | ---19.32M |
| -Provision for loans, leases and other losses | -215.94%-17.43M | 3,645.75%15.03M | -100.33%-424K | --129.71M |
| -Changes in other current assets | 57.69%-2M | -442.71%-4.73M | 72.51%-871K | ---3.17M |
| -Changes in other current liabilities | -126.55%-2.52M | 51.77%9.5M | -11.75%6.26M | --7.09M |
| Dividends paid (cash flow from operating activities) | ||||
| Dividends received (cash flow from operating activities) | ||||
| Interest paid (cash flow from operating activities) | 7.38%-251K | 27.73%-271K | -68.92%-375K | -222K |
| Interest received (cash flow from operating activities) | -38.29%224K | -13.98%363K | 25.60%422K | 336K |
| Tax refund paid | 29.52%-16.74M | -72.07%-23.75M | -436.70%-13.8M | -2.57M |
| Other operating cash inflow (outflow) | -1K | 0 | 0 | 1K |
| Operating cash flow | -159.41%-88.23M | 1,332.21%148.52M | -1,083.12%-12.05M | --1.23M |
| Investing cash flow | ||||
| Net PPE purchase and sale | --3.02M | --0 | 45.15%-2.18M | ---3.97M |
| Net investment product transactions | 32.72%22.13M | 864.30%16.68M | 66.79%-2.18M | ---6.57M |
| Net changes in other investments | ---- | ---1K | ---- | ---- |
| Investing cash flow | 50.84%25.15M | 482.39%16.68M | 58.64%-4.36M | ---10.54M |
| Financing cash flow | ||||
| Net issuance payments of debt | 83.01%-11.68M | -391.56%-68.77M | 244.78%23.59M | ---16.29M |
| Net common stock issuance | -88.93%1.99M | --18M | --0 | --5.27M |
| Increase or decrease of lease financing | -16.21%-2.32M | 18.02%-1.99M | ---2.43M | --0 |
| Cash dividends paid | 4.63%-7.48M | ---7.84M | ---- | ---- |
| Net other fund-raising expenses | ---- | ---- | ---1K | ---- |
| Financing cash flow | 67.86%-19.48M | -386.46%-60.6M | 291.94%21.16M | ---11.02M |
| Net cash flow | ||||
| Beginning cash position | 251.45%146.19M | 12.87%41.6M | -35.56%36.85M | --57.19M |
| Current changes in cash | -178.93%-82.56M | 2,105.61%104.59M | 123.31%4.74M | ---20.34M |
| Cash adjustments other than cash changes | ---- | --1K | ---- | ---1K |
| End cash Position | -56.47%63.63M | 251.45%146.19M | 12.87%41.6M | --36.85M |
| Free cash flow | -160.22%-89.44M | 1,143.55%148.52M | -418.09%-14.23M | ---2.75M |
| Currency Unit | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |