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 | |
|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||
| Cash from operating activities | -106.72%-9.65M | 763.95%143.69M | -166.00%-21.64M | 32.79M |
| Net profit before non-cash adjustment | -66.94%35.62M | 620.43%107.75M | -112.34%-20.7M | --167.71M |
| Total adjustment of non-cash items | 17.04%11.86M | 27.85%10.13M | 122.19%7.92M | ---35.72M |
| -Depreciation and amortization | 43.95%10.06M | 23.95%6.99M | -22.88%5.64M | --7.31M |
| -Assets reserve and write-off | --0 | -2.24%-547K | 32.28%-535K | ---790K |
| -Disposal profit | -92.31%41K | 5.13%533K | --507K | --0 |
| -Other non-cash items | -44.29%1.76M | 36.40%3.16M | 105.48%2.32M | ---42.23M |
| Changes in working capital | -321.39%-57.13M | 391.23%25.81M | 91.07%-8.86M | ---99.21M |
| -Change in receivables | 95.10%-2.68M | -2,857.66%-54.63M | 96.57%-1.85M | ---53.93M |
| -Change in prepaid assets | -793.39%-13.22M | 127.26%1.91M | -1,005.21%-7M | ---633K |
| -Change in payables | -111.77%-8.45M | 253.18%71.75M | -264.18%-46.84M | --28.53M |
| -Change in accrued expense | -1,579.17%-32.81M | -94.50%2.22M | 282.61%40.31M | ---22.08M |
| -Provision for loans, leases and other losses | -7.58%4.62M | 123.02%5M | 105.33%2.24M | ---42.1M |
| -Changes in other current assets | -485.49%-5.29M | -136.60%-903K | 155.18%2.47M | ---4.47M |
| -Changes in other current liabilities | 47.64%688K | -74.05%466K | 139.69%1.8M | ---4.53M |
| Dividends paid (cash flow from operating activities) | ||||
| Dividends received (cash flow from operating activities) | ||||
| Interest paid (cash flow from operating activities) | -121.28%-4.98M | -32.49%-2.25M | 6.96%-1.7M | -1.83M |
| Interest received (cash flow from operating activities) | 2,068.18%477K | 2,100.00%22K | -50.00%1K | 2K |
| Tax refund paid | -393.04%-35.05M | 160.79%11.96M | -33.86%-19.67M | -14.7M |
| Other operating cash inflow (outflow) | -90.13%866K | 265.21%8.78M | -90.33%2.4M | 24.85M |
| Operating cash flow | -129.80%-48.33M | 499.39%162.19M | -198.78%-40.61M | --41.11M |
| Investing cash flow | ||||
| Net PPE purchase and sale | -596.37%-15.54M | 94.12%-2.23M | -1,150.44%-37.95M | ---3.04M |
| Net investment product transactions | ---- | --0 | -3,759.89%-19.43M | --531K |
| Advance cash and loans provided to other parties | ---500K | --0 | --0 | ---300K |
| Repayment of advance payments to other parties and cash income from loans | 354.55%500K | -8.33%110K | 71.43%120K | --70K |
| Net changes in other investments | ---- | ---- | ---1K | ---- |
| Investing cash flow | -632.47%-15.54M | 96.29%-2.12M | -1,994.59%-57.27M | ---2.73M |
| Financing cash flow | ||||
| Net issuance payments of debt | 518.21%179.2M | -174.50%-42.85M | 216.15%57.52M | ---49.52M |
| Issuance fees | --0 | ---8.16M | --0 | ---- |
| Financing cash flow | 451.31%179.2M | -188.68%-51.01M | 216.15%57.52M | ---49.52M |
| Net cash flow | ||||
| Beginning cash position | 69.94%265M | -20.56%155.94M | 19.74%196.3M | --163.95M |
| Current changes in cash | 5.74%115.32M | 370.23%109.06M | -262.22%-40.36M | ---11.14M |
| Cash adjustments other than cash changes | -200.00%-1K | 150.00%1K | -100.00%-2K | --43.5M |
| End cash Position | 43.52%380.32M | 69.94%265M | -20.56%155.94M | --196.3M |
| Free cash flow | -139.93%-63.88M | 303.61%159.96M | -306.32%-78.56M | --38.08M |
| Currency Unit | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |