Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (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 | (Q1)Jun 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 138.73%14.86B | 496.31%34.72B | -29,000.00%-291M | 1,442.78%2.42B | -1.85%6.22B | -34.77%5.82B | -119.60%-337M | 99.96%-1M | -104.54%-180M | 11.68%6.34B |
| Net profit before non-cash adjustment | 253.55%15.87B | 213.11%31.82B | 142.85%17.1B | -65.11%1.44B | -24.82%4.49B | -306.91%-28.13B | 1.15%1.67B | -807.34%-39.91B | -26.74%4.14B | -44.18%5.97B |
| Total adjustment of non-cash items | -187.52%-2.23B | -77.68%7.61B | -93.89%2.2B | 130.29%4.11B | 52.82%-777M | 1,370.65%34.12B | 6.11%-2B | 1,102.14%35.98B | 353.99%1.78B | 42.15%-1.65B |
| -Depreciation and amortization | 46.70%1.71B | -21.24%5.15B | -38.33%1.29B | -31.11%1.24B | -16.58%1.17B | 20.11%6.54B | -15.47%1.25B | 48.75%2.09B | 41.51%1.8B | 8.62%1.4B |
| -Reversal of impairment losses recognized in profit and loss | ---- | -84.74%4.39B | ---- | ---- | ---- | 7,802.20%28.76B | 194.23%1.07B | ---- | ---- | --64M |
| -Share of associates | -1,088.44%-1.71B | -177.17%-2.31B | -107.31%-430M | 81.18%-16M | 112.66%173M | 269.04%2.99B | 6.30%-1.44B | 1,477.75%5.89B | 89.28%-85M | -822.75%-1.37B |
| -Disposal profit | -60.33%-1.25B | 792.05%785M | -103.67%-66M | 286.11%804M | 30.63%-779M | 102.30%88M | 79.15%-157M | 16.73%1.8B | 69.01%-432M | 65.07%-1.12B |
| -Other non-cash items | 26.23%-987M | 90.58%-402M | 179.03%1.18B | 268.44%2.08B | -115.46%-1.34B | -46.94%-4.27B | -61.93%-2.72B | -355.05%-1.49B | 164.79%564M | 44.00%-621M |
| Changes in working capital | -51.45%1.22B | -2,756.97%-4.71B | -599.18%-19.59B | 48.66%-3.13B | 24.55%2.51B | 91.69%-165M | -100.14%-3M | 482.08%3.92B | -518.24%-6.1B | 192.77%2.02B |
| -Change in receivables | 64.88%17.33B | -700.55%-14.52B | -65,780.00%-19.7B | 206.17%1.07B | 27.03%10.51B | -125.06%-1.81B | -8.97%-9.11B | -97.44%30M | -251.58%-1.01B | 44.64%8.28B |
| -Change in payables | -119.62%-11.71B | 672.97%5.32B | -198.21%-1.81B | 618.93%1.26B | -54.43%-5.33B | 141.32%688M | -43.69%2.54B | 149.64%1.84B | -115.97%-243M | 13.38%-3.45B |
| -Provision for loans, leases and other losses | ---1.84B | 2,299.21%3.05B | ---- | ---- | ---- | --127M | ---- | ---- | ---- | ---- |
| -Changes in other current assets | 3.78%-2.57B | 73.02%1.44B | -6.09%1.93B | -12.51%-5.46B | 4.88%-2.67B | 71.60%834M | 6.42%6.44B | 35.65%2.05B | -53.03%-4.85B | 28.19%-2.81B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 811M | -22.04%1.62B | -47.47%322M | -34.35%2.08B | 403.03%166M | 3.03%613M | -92.80%181M | 3,522.58%1.12B | ||
| Interest paid (cash flow from operating activities) | -47.22%-53M | -26.09%-174M | -28.57%-45M | -9.09%-36M | -2.86%-36M | -22.12%-138M | -6.06%-35M | 18.60%-35M | -57.14%-33M | -118.75%-35M |
| Interest received (cash flow from operating activities) | 1.19B | 275.00%165M | 28M | 0 | ||||||
| Tax refund paid | -2,951.41%-8.67B | 115.23%2.83B | 94.06%-354M | 1,332.52%5.08B | 97.51%-284M | -1,423.91%-18.61B | -6.36%-836M | -1,242.12%-5.96B | -229.97%-412M | -3,601.30%-11.4B |
| Other operating cash inflow (outflow) | 300.00%2M | -200.00%-1M | 300.00%2M | 0.00%-1M | -150.00%-1M | 1M | 1M | 0.00%-1M | -133.33%-1M | 200.00%2M |
| Operating cash flow | -2.02%6.95B | 459.80%39B | 93.02%-366M | 1,797.98%7.56B | 278.66%7.09B | -200.29%-10.84B | -226.26%-1.18B | -126.02%-5.25B | -106.57%-445M | -173.25%-3.97B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -78.14%-1.48B | -19.94%-4.25B | -197.06%-707M | 86.71%-351M | -434.19%-828M | -468.11%-3.55B | -87.18%-511M | -277.78%-238M | -1,327.57%-2.64B | -50.49%-155M |
| Net intangibles purchase and sale | -1.89%-1.35B | 12.04%-6.17B | 36.74%-1.04B | 19.33%-1.25B | 24.36%-1.32B | -0.76%-7.01B | 12.06%-2.07B | -11.23%-1.64B | 3.97%-1.55B | -15.52%-1.75B |
| Net business purchase and sale | 11,200.00%111M | 4.06%-756M | ---200M | ---427M | 99.81%-1M | 97.23%-788M | 82.47%-250M | --0 | --0 | ---538M |
| Net investment product transactions | 38.46%-144M | 29.42%-1.06B | 97.68%-6M | -392.86%-690M | 28.44%-234M | -103.12%-1.5B | -179.06%-773M | 14.80%-259M | 76.74%-140M | -100.66%-327M |
| Net changes in other investments | 25,916.67%1.56B | -122.54%-48M | 65.80%-66M | -73.02%17M | -98.84%6M | -50.92%213M | -137.29%-176M | -171.22%-193M | 138.89%63M | 453.06%519M |
| Investing cash flow | 45.59%-1.3B | 2.76%-12.28B | 13.50%-2.02B | 36.72%-2.7B | -5.78%-2.38B | -201.43%-12.63B | 2.02%-3.78B | -179.12%-2.33B | 87.49%-4.27B | -104.74%-2.25B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 33.48%-1.71B | -14,440.00%-1.45B | -48.89%300M | -15.02%577M | -58.80%-2.56B | -100.06%-10M | 18.18%338M | 21.03%587M | -95.67%679M | -26,800.00%-1.61B |
| Net common stock issuance | 1,660.00%176M | 178.38%103M | 38.10%29M | --0 | -37.50%10M | 100.25%37M | --0 | 100.27%21M | --0 | 77.78%16M |
| Increase or decrease of lease financing | -17.56%-502M | 9.05%-1.74B | 23.52%-439M | 5.71%-429M | 3.61%-427M | 5.11%-1.91B | 2.44%-439M | -9.54%-574M | 12.84%-455M | 14.48%-443M |
| Cash dividends paid | -226.08%-7.12B | 0.00%-2.23B | 0.00%-1M | -2.22%-46M | 0.05%-2.18B | 51.78%-2.23B | --0 | 50.00%-1M | 54.55%-45M | 51.72%-2.18B |
| Cash dividends for minorities | -505.00%-121M | 25.89%-146M | --0 | --0 | 83.87%-20M | -4.79%-197M | ---5M | --0 | -17.24%-68M | 0.00%-124M |
| Net other fund-raising expenses | -150.00%-1M | -90.87%19M | 115.38%18M | --0 | --2M | -48.13%208M | --0 | ---117M | ---- | ---- |
| Financing cash flow | -78.92%-9.27B | -32.74%-5.45B | -10.71%-93M | -76.61%102M | -19.14%-5.18B | 16.80%-4.1B | 95.19%-106M | 98.94%-84M | -95.58%436M | 6.72%-4.35B |
| Net cash flow | ||||||||||
| Beginning cash position | 29.98%92.8B | -26.95%71.4B | -10.13%75.64B | -19.03%71.33B | -26.95%71.4B | 24.82%97.73B | -26.10%75.91B | -24.31%84.16B | -31.12%88.09B | 24.82%97.73B |
| Current changes in cash | -673.66%-3.61B | 177.16%21.27B | 67.67%-2.48B | 216.03%4.96B | 95.58%-467M | -250.42%-27.57B | 1.29%-5.06B | -5.10%-7.66B | 75.52%-4.27B | -121.92%-10.57B |
| Effect of exchange rate changes | -119.00%-76M | -89.38%131M | 188.23%517M | -288.15%-651M | -56.80%400M | 11.47%1.23B | 300.00%548M | 50.09%-586M | -54.29%346M | -33.24%926M |
| Cash adjustments other than cash changes | ---- | --2M | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- |
| End cash Position | 24.93%89.11B | 29.98%92.8B | -2.94%73.68B | -10.13%75.64B | -19.03%71.33B | -26.95%71.4B | -26.95%71.4B | -26.10%75.91B | -24.31%84.16B | -31.12%88.09B |
| Free cash flow | -16.49%4.13B | 233.59%28.58B | 70.36%-2.11B | 228.58%5.96B | 184.13%4.94B | -762.97%-21.39B | -121.90%-3.76B | -84.57%-7.13B | -193.03%-4.63B | -254.46%-5.87B |
| 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 |