Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 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 | (Q2)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 25.26%20.1B | -39.93%12.77B | -22.40%53.44B | 12,637.30%16.05B | -81.76%3.44B | -4.51%21.26B | 52.12%68.87B | 88.54%27.64B | -98.80%126M | 137.54%18.85B |
| Net profit before non-cash adjustment | 14.56%13.73B | 41.10%10.85B | 4.50%43.73B | 14.29%11.99B | -7.37%9.46B | -16.14%7.69B | 5.09%41.85B | -10.02%11.98B | 5.05%10.49B | 17.78%10.22B |
| Total adjustment of non-cash items | -24.43%2.85B | -12.13%4.92B | -22.64%19.73B | 659.27%3.77B | -26.17%5.21B | -3.50%5.6B | 19.71%25.5B | 111.38%12.15B | -85.33%496M | -4.85%7.06B |
| -Depreciation and amortization | 8.63%6.34B | 3.55%5.89B | 6.56%23.3B | 3.99%5.84B | 9.64%5.83B | 7.84%5.68B | 5.26%21.86B | 7.61%5.66B | 6.25%5.61B | -0.37%5.32B |
| -Reversal of impairment losses recognized in profit and loss | --0 | ---- | --0 | --0 | --0 | --0 | -84.97%55M | --0 | --0 | --0 |
| -Share of associates | -34.51%-955M | 72.79%-40M | -3.49%-2.13B | -22.63%-710M | 4.54%-526M | 17.42%-147M | -73.28%-2.06B | -266.02%-754M | -16.97%-579M | -65.96%-551M |
| -Disposal profit | 140.65%50M | -99.59%1M | 164.18%181M | 51.38%-123M | -272.97%-64M | 379.55%246M | 75.86%-282M | 101.69%22M | -420.25%-253M | -31.48%37M |
| -Other non-cash items | -109.12%-2.59B | -399.46%-929M | -127.21%-1.61B | 71.09%-1.24B | -101.24%-28M | -125.14%-186M | 134.71%5.93B | 342.67%7.22B | -188.23%-4.29B | -4.40%2.26B |
| Changes in working capital | 1,094.24%3.52B | -137.58%-3B | -759.95%-10.02B | 102.72%295M | -813.98%-11.24B | 9.33%7.97B | 109.58%1.52B | 179.78%3.51B | -274.32%-10.86B | 119.29%1.57B |
| -Change in receivables | 173.19%2.87B | -10.93%8.3B | 8.41%374M | -311.32%-3.92B | -201.32%-306M | 15.93%9.32B | 104.53%345M | 5.67%-7.04B | -143.99%-954M | 105.95%302M |
| -Change in inventory | 29.02%-763M | -142.36%-1.25B | 25.93%-1.49B | -4.98%-1.08B | -33.67%-937M | 37.56%-517M | 21.49%-2.01B | 55.62%540M | 10.10%-1.02B | 39.57%-701M |
| -Change in payables | -63.59%1.87B | 1.78%-6.95B | -246.03%-92M | 138.61%5.14B | -509.38%-3.84B | 23.00%-7.07B | -98.52%63M | -21.98%6.16B | -37.61%2.16B | 198.12%938M |
| -Provision for loans, leases and other losses | 20.71%-961M | 6.65%-800M | 129.50%574M | 2.88%-1.21B | 39.76%1.54B | -18.37%-857M | -461.04%-1.95B | -227.28%-1.07B | -25.93%-1.25B | -20.25%1.1B |
| -Changes in other current assets | -63.12%503M | -132.30%-2.29B | -285.11%-9.38B | 113.94%1.36B | -11,917.19%-7.69B | -28.93%7.1B | 148.41%5.07B | 181.84%4.93B | -155.29%-9.79B | 97.27%-64M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 10.12%-444M | -4.68%-470M | -4.55%-1.91B | -6.47%-494M | -5.20%-465M | 0.66%-449M | -1.84%-1.82B | -0.87%-465M | -0.65%-464M | -1.84%-442M |
| Interest received (cash flow from operating activities) | 2.25%409M | 12.29%886M | -7.01%1.71B | 12.68%400M | -21.72%429M | -5.73%789M | 3.14%1.84B | 25.32%99M | 62.10%355M | -20.23%548M |
| Tax refund paid | -16.69%-6.22B | -44.06%-7.46B | 17.34%-10.6B | -1.99%-5.33B | 99.76%-6M | -18.91%-5.18B | 5.64%-12.83B | -334.48%-756M | -1.99%-5.22B | 5.51%-2.49B |
| Other operating cash inflow (outflow) | 98.81%-1M | 0.00%-3M | 0 | -4,100.00%-84M | 8,500.00%86M | -3M | 0 | -83.33%1M | 66.67%-2M | -83.33%1M |
| Operating cash flow | 31.37%13.85B | -65.17%5.72B | -23.93%42.65B | 302.40%10.54B | -78.86%3.48B | -10.25%16.41B | 76.96%56.06B | 87.94%26.52B | -202.24%-5.21B | 196.12%16.47B |
| Investing cash flow | ||||||||||
| Capital expenditures | ---- | ---- | ---- | ---- | ---- | ---3.9B | ---- | ---- | ---- | ---- |
| Net PPE purchase and sale | -32.57%-5.17B | -21,945.16%-6.77B | -0.24%-14.37B | -0.10%-3.9B | -91.77%-6.9B | 101.17%31M | -9.21%-14.33B | -33.58%-4.19B | -12.39%-3.89B | -18.52%-3.6B |
| Net intangibles purchase and sale | -50.65%-931M | ---208M | -171.81%-2.92B | -4,653.85%-618M | ---- | ---- | 48.98%-1.08B | 46.35%-397M | 95.92%-13M | 6.19%-288M |
| Net business purchase and sale | 194.70%1.47B | --1.62B | 171.52%3.05B | 37.95%-1.55B | ---- | ---- | 57.44%-4.26B | -293.97%-457M | ---2.49B | -149.33%-1.31B |
| Net investment product transactions | -52.65%-432M | -1,941.67%-1.47B | -189.19%-660M | -156.04%-283M | 45.03%-105M | -118.46%-72M | 308.45%740M | -90.37%36M | 5,150.00%505M | 59.28%-191M |
| Advance cash and loans provided to other parties | -116.67%-26M | 16.67%-10M | 6.56%-57M | 29.41%-12M | 38.89%-11M | -50.00%-12M | 76.26%-61M | 91.74%-18M | -30.77%-17M | 0.00%-18M |
| Repayment of advance payments to other parties and cash income from loans | 10.00%22M | 26.32%24M | -8.96%61M | 5.26%20M | -23.53%13M | 11.76%19M | -68.10%67M | 100.00%14M | 18.75%19M | -5.56%17M |
| Net changes in other investments | 142.16%741M | -52.13%-429M | -132.49%-652M | -1.61%306M | -470.90%-765M | -135.70%-282M | 144.76%2.01B | 200.19%1.04B | 493.67%311M | -419.05%-134M |
| Investing cash flow | 28.26%-4.33B | -71.76%-7.24B | 8.06%-15.55B | -8.06%-6.03B | 95.52%-247M | -129.31%-4.22B | 31.85%-16.91B | 18.38%-3.98B | -44.26%-5.58B | -28.56%-5.52B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 2.43%4.9B | 26.78%8.86B | 137.37%173M | 3.89%4.78B | -52.09%-4.72B | 98.16%6.99B | 88.79%-463M | -22.13%-5.49B | 66.73%4.6B | 12.07%-3.1B |
| Net common stock issuance | ---- | --0 | -200.00%-15B | --0 | -90.56%-8.52B | ---6.48B | ---5B | --0 | ---530M | ---4.47B |
| Increase or decrease of lease financing | -25.26%-1.55B | -2.84%-1.52B | 3.42%-5.79B | 2.99%-1.24B | -6.82%-1.52B | -8.58%-1.48B | -11.46%-5.99B | -41.67%-1.93B | 32.93%-1.27B | -89.73%-1.42B |
| Cash dividends paid | -18.01%-7.1B | 13.47%-6.5B | -55.19%-13.53B | -37.90%-6.01B | --0 | -72.51%-7.51B | 1.07%-8.72B | --0 | -0.16%-4.36B | --0 |
| Cash dividends for minorities | --0 | 6.10%-647M | 60.19%-705M | --0 | -1,500.00%-16M | 61.10%-689M | -170.80%-1.77B | --1M | --0 | 75.00%-1M |
| Net other fund-raising expenses | 80.56%-14M | 27.27%-24M | -436.47%-1.47B | -116.44%-72M | ---1.36B | ---33M | 206.08%436M | --0 | 14,500.00%438M | ---- |
| Financing cash flow | -48.03%-3.76B | 101.80%166M | -68.86%-36.31B | -125.75%-2.54B | -79.30%-16.14B | -132.41%-9.21B | -10.95%-21.5B | -26.62%-7.42B | 67.75%-1.13B | -109.94%-9B |
| Net cash flow | ||||||||||
| Beginning cash position | 1.89%60.35B | -13.22%60.02B | 34.11%69.16B | -10.30%59.23B | 12.65%72.23B | 34.11%69.16B | -18.97%51.57B | 12.24%54.06B | 30.78%66.03B | 20.00%64.12B |
| Current changes in cash | 192.29%5.76B | -145.53%-1.36B | -152.20%-9.21B | 116.54%1.97B | -761.30%-12.9B | -76.08%2.99B | 241.00%17.65B | 347.22%15.13B | -426.05%-11.92B | 164.65%1.95B |
| Effect of exchange rate changes | --41M | -212.50%-90M | 221.43%68M | --0 | 54.76%-19M | 31.15%80M | -230.23%-56M | -236.84%-26M | 7.55%-49M | -231.25%-42M |
| Cash adjustments other than cash changes | --0 | --1M | ---- | --81M | ---- | ---- | ---- | ---- | ---- | ---- |
| End cash Position | 7.95%66.15B | -18.91%58.57B | -13.22%60.02B | 13.35%61.28B | -10.30%59.23B | 12.65%72.23B | 34.11%69.16B | 34.11%69.16B | 12.24%54.06B | 30.78%66.03B |
| Free cash flow | 28.31%7.73B | -110.16%-1.27B | -38.69%24.87B | 165.51%6.03B | -106.83%-859M | -18.01%12.51B | 181.55%40.57B | 164.01%21.92B | -816.99%-9.2B | 467.45%12.59B |
| 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 |