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 | -11.03%5.77B | -45.57%6.32B | -47.02%2.35B | 0.44%32.66B | -40.25%6.48B | 110.37%11.6B | -29.25%4.44B | 16.51%32.51B | -31.26%9.88B | 295.23%10.85B |
| Net profit before non-cash adjustment | 229.25%15.42B | -47.06%3B | 68.88%12.52B | -33.60%18.52B | -9.80%4.68B | -4.91%5.66B | 32.59%7.42B | 114.61%27.88B | 171.64%11.15B | 6.42%5.19B |
| Total adjustment of non-cash items | -114.47%-1.16B | 185.36%5.36B | -151.81%-1.62B | 62.54%15.36B | 34.73%7.98B | -58.55%1.88B | -39.59%3.13B | -27.29%9.45B | -437.97%-6.19B | 9.92%5.93B |
| -Depreciation and amortization | 0.30%4.41B | -0.86%4.25B | -1.78%4.31B | -1.54%17.43B | -1.87%4.4B | -3.99%4.28B | 1.86%4.39B | 2.33%17.7B | 2.49%4.45B | 2.49%4.49B |
| -Reversal of impairment losses recognized in profit and loss | 191.18%99M | 375.67%2.13B | -62.67%28M | -34.64%1.32B | -27.66%34M | 168.26%448M | 294.74%75M | 34.00%2.02B | 25.70%1.79B | 135.00%47M |
| -Share of associates | -43.14%-292M | 9.46%-268M | -201.38%-437M | -14.53%-662M | -3.03%-204M | -47.26%-296M | -79.01%-145M | -3.40%-578M | 93.69%-98M | -27.74%-198M |
| -Disposal profit | -4,382.74%-9.68B | 304.86%1.17B | -627.15%-8.28B | 103.07%310M | -33.33%226M | 23.08%288M | -557.03%-1.14B | -24,712.20%-10.09B | -1,463.47%-10.91B | 104.22%339M |
| -Other non-cash items | 22.00%4.3B | 32.72%-1.91B | 5,290.57%2.75B | -870.13%-3.04B | 181.48%3.53B | -2,105.43%-2.85B | -107.76%-53M | 107.46%395M | 69.69%-1.41B | 27.34%1.25B |
| Changes in working capital | -37.36%-8.5B | -150.21%-2.04B | -39.99%-8.55B | 74.85%-1.21B | -2,167.03%-6.19B | 181.86%4.07B | -35.60%-6.11B | -351.04%-4.82B | -56.88%4.93B | 96.37%-273M |
| -Change in receivables | -8.30%-8.78B | -131.01%-1.67B | 9.38%-2.45B | 205.54%7.7B | -512.78%-8.11B | 143.48%5.38B | -125.40%-2.7B | 0.98%-7.3B | -61.17%4.31B | 117.79%1.96B |
| -Change in inventory | -1,063.79%-675M | -150.85%-835M | -4.76%-4.11B | -354.29%-4.93B | -102.62%-58M | 165.70%1.64B | -67.39%-3.93B | -123.74%-1.09B | -174.27%-1.57B | -15.49%2.21B |
| -Change in payables | -20.97%3.31B | 65.45%-1.8B | -72.65%917M | -214.66%-3.29B | 291.24%4.19B | -213.98%-5.21B | 181.76%3.35B | -47.18%2.87B | 80.59%-698M | -168.95%-2.19B |
| -Provision for loans, leases and other losses | -2.93%-2.21B | 3.87%2.41B | 0.14%-2.76B | -138.44%-419M | 2.28%-2.15B | 1.80%2.32B | -43.27%-2.77B | 938.10%1.09B | 46.43%2.94B | -5.83%-2.2B |
| -Changes in other current assets | -115.94%-149M | -114.08%-152M | -111.59%-146M | 32.00%-272M | -18.97%-69M | -12.70%-71M | 68.64%-69M | 51.40%-400M | 71.22%-59M | 72.12%-58M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -13.04%-130M | -6.58%-81M | -21.11%-109M | 0.00%-369M | -13.86%-115M | 15.56%-76M | 6.25%-90M | -6.65%-369M | 9.89%-82M | -17.44%-101M |
| Interest received (cash flow from operating activities) | -25.84%330M | 18.03%144M | 24.64%521M | -0.66%1.36B | -12.06%445M | 19.61%122M | -20.83%418M | 17.11%1.37B | 27.32%233M | 21.93%506M |
| Tax refund paid | 39.59%-2.85B | 1,441.07%751M | 76.97%-1.81B | -311.65%-12.55B | -201.53%-4.72B | -158.33%-56M | -431.15%-7.86B | 27.86%-3.05B | 20.00%-100M | 25.52%-1.56B |
| Other operating cash inflow (outflow) | 0 | 0 | -1M | -1M | 1M | -1M | 0 | 0 | 0 | 0 |
| Operating cash flow | 48.74%3.12B | -38.50%7.13B | 130.71%951M | -30.74%21.1B | -78.37%2.1B | 106.13%11.59B | -159.31%-3.1B | 13.65%30.47B | -40.33%9.93B | 896.50%9.69B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -126.09%-3.78B | -69.49%-6.63B | -56.85%-6.4B | -2.88%-19.1B | 74.43%-1.67B | 11.29%-3.91B | 8.78%-4.08B | 5.74%-18.56B | 51.85%-3.14B | -94.35%-6.53B |
| Net business purchase and sale | --789M | ---- | ---- | --244M | --0 | ---- | ---- | --0 | ---- | ---- |
| Net investment product transactions | 37,364.29%10.49B | 117.75%60M | 18,961.70%8.96B | -98.36%198M | -85.71%28M | -107.36%-338M | 1,275.00%47M | 14,653.01%12.08B | 63,321.05%12.05B | -83.04%196M |
| Advance cash and loans provided to other parties | -900.00%-70M | 66.67%-2M | 66.67%-1M | 76.71%-17M | 85.11%-7M | -20.00%-6M | 25.00%-3M | -942.86%-73M | -466.67%-17M | -2,250.00%-47M |
| Repayment of advance payments to other parties and cash income from loans | -85.71%1M | 0.00%3M | -92.86%1M | -59.72%29M | -85.42%7M | -50.00%3M | 100.00%14M | 700.00%72M | 175.00%11M | 2,300.00%48M |
| Net changes in other investments | 77.17%-295M | -646.43%-153M | -385.71%-100M | -25.99%131M | -2,908.70%-1.29B | -17.65%28M | -28.57%35M | 18.00%177M | -28.36%48M | 39.39%46M |
| Investing cash flow | 343.17%7.14B | -68.86%-6.72B | 161.53%2.46B | -193.47%-18.51B | 53.35%-2.94B | 12.27%-3.98B | 9.89%-3.99B | 67.86%-6.31B | 239.02%8.95B | -189.51%-6.29B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -1,255.74%-4.01B | 113.13%218M | 7,993.75%3.79B | 62.96%-3.98B | -179.25%-296M | 67.87%-1.66B | 85.88%-48M | -347.83%-10.75B | -21.85%-5.14B | -105.49%-106M |
| Net common stock issuance | -836.40%-2.44B | -78,900.00%-3.16B | -1,243,600.00%-12.44B | -4,366.67%-268M | -12,950.00%-261M | -100.00%-4M | 0.00%-1M | -100.00%-6M | 0.00%-1M | -100.00%-2M |
| Cash dividends paid | 0.00%-3M | -7.89%-82M | -25.24%-6.66B | -33.11%-5.4B | 0.00%-3M | 2.56%-76M | -33.79%-5.32B | 0.00%-4.06B | 0.00%-1M | -50.00%-3M |
| Cash dividends for minorities | --0 | --0 | 0.00%-2M | 0.00%-2M | --0 | --0 | 0.00%-2M | 0.00%-2M | --0 | --0 |
| Net other fund-raising expenses | -210.44%-565M | 192.03%127M | 58.41%-136M | 12.97%-725M | 18.39%-182M | 34.60%-138M | -80.66%-327M | -0.97%-833M | 70.26%-218M | -168.40%-223M |
| Financing cash flow | -846.77%-7.03B | -54.26%-2.9B | -171.20%-15.45B | 33.68%-10.38B | -122.16%-742M | 65.59%-1.88B | -26.61%-5.7B | -114.73%-15.65B | -8.20%-5.36B | -114.82%-334M |
| Net cash flow | ||||||||||
| Beginning cash position | -70.07%6.63B | -44.30%9.06B | -26.46%21.32B | 42.53%28.99B | 78.28%22.16B | -2.31%16.27B | 42.53%28.99B | 1.80%20.34B | 1.74%15.48B | -12.22%12.43B |
| Current changes in cash | 304.05%3.23B | -143.45%-2.49B | 5.81%-12.04B | -191.48%-7.79B | -151.68%-1.58B | 231.13%5.73B | -245.09%-12.78B | 8,364.08%8.51B | 157.27%13.53B | 190.69%3.06B |
| Effect of exchange rate changes | 111.16%24M | -60.74%64M | -460.66%-220M | -13.87%118M | -1,094.44%-215M | 6.54%163M | 258.82%61M | 1.48%137M | 88.46%-15M | -200.00%-18M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | --0 | ---1M | -99.69%1M | --0 | 0.00%2M |
| End cash Position | -51.47%9.88B | -70.07%6.63B | -44.30%9.06B | -26.46%21.32B | 31.60%20.37B | 78.28%22.16B | -2.31%16.27B | 42.53%28.99B | 42.53%28.99B | 1.74%15.48B |
| Free cash flow | -817.54%-3.03B | -93.55%495M | 46.86%-5.46B | -109.78%-1.16B | -86.58%422M | 532.81%7.68B | -1,508.09%-10.27B | 68.52%11.86B | -32.73%6.77B | 231.11%3.14B |
| 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 |