Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Jan 20, 2026 | (FY)Jan 20, 2025 | (FY)Jan 20, 2024 | (FY)Jan 20, 2023 | (FY)Jan 20, 2022 | (FY)Jan 20, 2021 | (FY)Jan 20, 2020 | (FY)Jan 20, 2019 | (FY)Jan 20, 2018 | (FY)Jan 20, 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 13.77%15.92B | 27.13%13.99B | 47.23%11.01B | -23.87%7.48B | -23.85%9.82B | 1.22%12.9B | -8.84%12.74B | -11.80%13.98B | -7.67%15.85B | 2.65%17.16B |
| Net profit before non-cash adjustment | -451.27%-27.8B | 42.30%7.92B | 410.28%5.56B | -80.95%1.09B | 8.97%5.72B | 96.70%5.25B | -59.30%2.67B | 34.84%6.56B | 1.69%4.87B | 24.55%4.78B |
| Total adjustment of non-cash items | 506.15%43.35B | 13.45%7.15B | -16.61%6.3B | 8.98%7.56B | 3.52%6.94B | -32.57%6.7B | -4.60%9.94B | -18.43%10.42B | 5.28%12.77B | -7.48%12.13B |
| -Depreciation and amortization | 5.20%11.76B | 21.29%11.18B | 14.65%9.22B | 10.53%8.04B | 7.71%7.28B | -32.71%6.76B | -7.12%10.04B | -12.34%10.81B | -5.82%12.33B | 9.00%13.09B |
| -Reversal of impairment losses recognized in profit and loss | --29.83B | --0 | ---- | --144M | --0 | ---- | --171M | ---- | 2,435.29%431M | -94.53%17M |
| -Share of associates | -112.74%-20M | 1,023.53%157M | -666.67%-17M | 113.64%3M | -37.50%-22M | -128.57%-16M | -128.00%-7M | 121.74%25M | 12.21%-115M | -132.83%-131M |
| -Disposal profit | 98.03%-101M | -153.48%-5.13B | -295.51%-2.03B | -773.68%-512M | -77.11%76M | --332M | --0 | -8,788.89%-800M | 98.41%-9M | -618.35%-565M |
| -Other non-cash items | 99.26%1.88B | 208.12%945M | -647.01%-874M | 70.23%-117M | -6.22%-393M | -39.62%-370M | -169.01%-265M | 186.57%384M | 147.35%134M | -200.71%-283M |
| Changes in working capital | 134.54%371M | -25.03%-1.07B | 26.83%-859M | 58.66%-1.17B | -401.17%-2.84B | 614.39%943M | 104.40%132M | -67.75%-3B | -818.47%-1.79B | 207.33%249M |
| -Change in receivables | -235.20%-2.64B | 65.44%-787M | -366.60%-2.28B | 82.46%-488M | -301.59%-2.78B | 79.92%1.38B | 134.99%767M | -114.48%-2.19B | 38.91%-1.02B | -159.78%-1.67B |
| -Change in inventory | -1,254.24%-681M | 108.21%59M | 72.79%-719M | -129.34%-2.64B | -2,273.58%-1.15B | -77.16%53M | 136.42%232M | -12.54%-637M | -52.15%-566M | -208.45%-372M |
| -Change in payables | 300.25%3.25B | -189.81%-1.62B | -30.58%1.81B | 18.99%2.6B | 299.36%2.19B | -38.73%-1.1B | -42.60%-790M | -319.84%-554M | -91.16%252M | 282.17%2.85B |
| -Provision for loans, leases and other losses | -150.00%-39M | 2.63%78M | 72.73%76M | 18.92%44M | -54.88%37M | -48.75%82M | 125.35%160M | 688.89%71M | -89.77%9M | 340.00%88M |
| -Changes in other current assets | 110.42%80M | 33.28%-768M | -118.82%-1.15B | 45.66%-526M | -728.57%-968M | 112.63%154M | -2,400.00%-1.22B | 106.14%53M | 10.57%-863M | -39.86%-965M |
| -Changes in other current liabilities | -79.49%403M | 39.66%1.97B | 968.52%1.41B | -1.25%-162M | -143.24%-160M | -62.32%370M | 280.62%982M | -35.66%258M | 25.31%401M | 4,671.43%320M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -10.50%-779M | -16.92%-705M | -169.20%-603M | 15.79%-224M | -48.60%-266M | 6.28%-179M | -15.76%-191M | 40.86%-165M | 38.41%-279M | -2.03%-453M |
| Interest received (cash flow from operating activities) | 18.31%743M | 4.84%628M | -13.94%599M | 0.87%696M | 3.60%690M | 20.22%666M | 68.90%554M | 9.33%328M | -4.46%300M | 53.92%314M |
| Tax refund paid | -44.76%-4.48B | -72.54%-3.09B | 35.70%-1.79B | -28.14%-2.79B | -161.42%-2.18B | 47.61%-832M | 51.50%-1.59B | -109.74%-3.27B | 8.87%-1.56B | 8.93%-1.71B |
| Other operating cash inflow (outflow) | 1M | 0 | 0 | -260.00%-36M | 9.09%-10M | 45.00%-11M | -42.86%-20M | -800.00%-14M | 300.00%2M | -120.00%-1M |
| Operating cash flow | 5.40%11.41B | 17.51%10.82B | 79.73%9.21B | -36.41%5.13B | -35.73%8.06B | 9.09%12.54B | 5.93%11.5B | -24.16%10.85B | -6.54%14.31B | 4.83%15.31B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -23.16%-12.52B | 5.72%-10.17B | -38.70%-10.78B | 13.09%-7.78B | -12.16%-8.95B | 42.39%-7.98B | -18.16%-13.85B | -33.30%-11.72B | -8.84%-8.79B | 17.57%-8.08B |
| Net business purchase and sale | 93.86%-410M | -442.53%-6.68B | --1.95B | --0 | ---- | -30.63%-145M | -134.80%-111M | --319M | ---- | -443.53%-14.37B |
| Net investment product transactions | -82.76%915M | -21.53%5.31B | 134.13%6.76B | 13.87%2.89B | 407.40%2.54B | 134.04%500M | 70.68%-1.47B | -5,064.95%-5.01B | -104.99%-97M | -56.04%1.94B |
| Advance cash and loans provided to other parties | ---- | --0 | --0 | ---68M | --0 | ---- | ---- | ---333M | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | 875.00%39M | --4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 6.06%-93M | -111.97%-99M | 1,264.79%827M | -29.09%-71M | -292.86%-55M | 70.21%-14M | 65.19%-47M | -125.00%-135M | -9.09%-60M | 17.91%-55M |
| Investing cash flow | -4.44%-12.11B | -835.08%-11.6B | 75.32%-1.24B | 22.26%-5.03B | 15.34%-6.46B | 50.65%-7.64B | 8.32%-15.47B | -88.62%-16.88B | 56.48%-8.95B | -154.14%-20.56B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,269.85%2.73B | 114.49%199M | -389.05%-1.37B | 148.32%475M | -129.61%-983M | 253.21%3.32B | -379.42%-2.17B | 32.84%-452M | 84.78%-673M | -127.37%-4.42B |
| Net common stock issuance | -15.54%212M | 64.05%251M | -10.00%153M | 9.68%170M | 104.03%155M | ---3.84B | --0 | --0 | ---548M | ---- |
| Increase or decrease of lease financing | -13.41%-1.36B | -15.59%-1.2B | -37.25%-1.04B | -3.56%-757M | 12.03%-731M | 11.12%-831M | 19.95%-935M | 25.65%-1.17B | 24.36%-1.57B | 22.76%-2.08B |
| Cash dividends paid | -33.54%-1.27B | -0.10%-954M | 0.00%-953M | 0.00%-953M | 2.06%-953M | 2.11%-973M | 0.00%-994M | 0.00%-994M | 0.00%-994M | 0.00%-994M |
| Cash dividends for minorities | --0 | ---2M | --0 | ---- | ---- | 0.00%-2M | 0.00%-2M | 96.36%-2M | -5.77%-55M | 0.00%-52M |
| Net other fund-raising expenses | -100.00%-2M | ---1M | ---- | 95.17%-55M | -113,800.00%-1.14B | 0.00%-1M | 50.00%-1M | 0.00%-2M | 99.89%-2M | -63,266.67%-1.9B |
| Financing cash flow | 117.56%300M | 46.82%-1.71B | -186.79%-3.21B | 69.32%-1.12B | -56.76%-3.65B | 43.18%-2.33B | -56.57%-4.1B | 31.88%-2.62B | 59.31%-3.84B | -176.10%-9.45B |
| Net cash flow | ||||||||||
| Beginning cash position | -12.08%29.64B | 15.63%33.71B | -3.05%29.16B | -8.00%30.07B | 8.05%32.69B | -21.24%30.25B | -19.16%38.41B | 3.04%47.52B | -24.27%46.12B | 44.93%60.9B |
| Current changes in cash | 83.82%-401M | -152.09%-2.48B | 566.57%4.76B | 50.39%-1.02B | -179.81%-2.06B | 131.90%2.58B | 6.56%-8.08B | -669.37%-8.64B | 110.33%1.52B | -177.65%-14.7B |
| Effect of exchange rate changes | 14.32%-1.36B | -692.04%-1.59B | -263.41%-201M | 122.08%123M | -295.04%-557M | -63.95%-141M | 81.47%-86M | -296.58%-464M | -44.44%-117M | -76.09%-81M |
| Cash adjustments other than cash changes | ---- | ---- | 94.74%-1M | -850.00%-19M | -100.00%-2M | -150.00%-1M | --2M | ---- | 0.00%-1M | 0.00%-1M |
| End cash Position | -5.95%27.88B | -12.08%29.64B | 15.63%33.71B | -3.05%29.16B | -8.00%30.07B | 8.05%32.69B | -21.24%30.25B | -19.16%38.41B | 3.04%47.52B | -24.27%46.12B |
| Free cash flow | -5,236.00%-1.28B | 101.47%25M | 49.56%-1.7B | -151.83%-3.37B | -130.36%-1.34B | 245.93%4.41B | -133.18%-3.02B | -124.02%-1.3B | -21.38%5.4B | 42.78%6.86B |
| 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 |