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 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 126.39%313.24M | -1,251.35%-1.19B | 118.31%103.1M | -119.63%-563.21M | 270.82%2.87B | -4,274.93%-1.68B | 101.74%40.23M | -356.48%-2.31B | 503.03%900M | 172.64%149.25M |
| Net profit before non-cash adjustment | -31.81%1.05B | 20.24%1.53B | -24.59%1.28B | 207.30%1.69B | 15.98%550.76M | 82.66%474.89M | -75.34%259.99M | 212.50%1.05B | -44.52%337.37M | -59.31%608.1M |
| Total adjustment of non-cash items | -1,201.43%-704.89M | 113.17%64M | -314.00%-486.06M | -456.88%-117.41M | -218.86%-21.08M | 209.77%17.74M | 95.81%-16.16M | -341.79%-385.42M | 146.32%159.41M | -241.79%-344.15M |
| -Depreciation and amortization | -28.97%48.98M | 12.29%68.95M | -19.83%61.4M | -6.11%76.59M | -16.16%81.58M | -22.26%97.3M | 109.50%125.16M | 41.29%59.74M | 17.99%42.28M | -4.31%35.84M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -112.51%-23.42M |
| -Share of associates | -6.82%-194.16M | 23.41%-181.77M | -35.21%-237.32M | 19.76%-175.52M | -48.19%-218.76M | -17.73%-147.62M | -43.10%-125.38M | -44.86%-87.62M | 63.44%-60.48M | -129.52%-165.42M |
| -Disposal profit | -71,992.92%-487.43M | 151.11%678K | -97.08%270K | 346.96%9.26M | -88.42%2.07M | 21.42%17.9M | --14.74M | --0 | --0 | --0 |
| -Net exchange gains and losses | 82.79%-4.33M | -74.47%-25.14M | 81.45%-14.41M | -748.90%-77.67M | -858.08%-9.15M | 182.00%1.21M | 99.80%-1.47M | -12,808.51%-723.88M | -89.38%5.7M | -40.46%53.61M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -37.18%272K |
| -Other non-cash items | -133.76%-67.95M | 168.00%201.29M | -692.68%-296M | -59.46%49.94M | 151.64%123.18M | 267.59%48.95M | -107.97%-29.21M | 113.10%366.33M | 170.16%171.91M | -411.73%-245.03M |
| Changes in working capital | 98.98%-28.28M | -305.42%-2.79B | 67.87%-687.09M | -191.41%-2.14B | 207.69%2.34B | -966.84%-2.17B | 93.16%-203.6M | -838.34%-2.98B | 451.57%403.23M | 94.10%-114.69M |
| -Change in receivables | 25.20%-954.88M | -366.70%-1.28B | -54.47%478.66M | 72.43%1.05B | 131.80%609.74M | -474.43%-1.92B | 123.30%512.1M | -356.18%-2.2B | 138.03%857.87M | 117.69%360.4M |
| -Change in inventory | 151.64%743.08M | 13.20%-1.44B | 44.01%-1.66B | -336.58%-2.96B | 386.64%1.25B | 60.49%-436.63M | -195.81%-1.11B | 16.28%-373.63M | -11.20%-446.27M | -0.98%-401.31M |
| -Change in prepaid assets | 204.36%159.2M | -834.04%-152.55M | -158.23%-16.33M | 335.80%28.05M | -107.39%-11.9M | -60.01%160.98M | 175.99%402.6M | -1,849.33%-529.81M | -36.34%-27.18M | -110.42%-19.94M |
| -Change in payables | 73.97%62.85M | -74.35%36.13M | 152.53%140.81M | 218.88%55.76M | -233.42%-46.91M | 156.21%35.16M | -186.43%-62.54M | 16.03%72.36M | 224.45%62.36M | -95.98%19.22M |
| -Provision for loans, leases and other losses | -57.66%32.19M | -78.51%76.03M | 223.61%353.75M | 305.32%109.32M | -1,249.21%-53.24M | -111.92%-3.95M | 403.44%33.11M | -81.20%6.58M | --34.99M | ---- |
| -Changes in other current assets | -138.81%-70.71M | -312.34%-29.61M | 103.31%13.95M | -171.51%-421.86M | 5,878.51%589.93M | -162.38%-10.21M | -63.67%16.37M | 157.36%45.05M | -7.49%-78.54M | 58.83%-73.07M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -43.44%-99.62M | -48.31%-69.45M | -28.87%-46.83M | 14.97%-36.34M | -11.24%-42.74M | -10.79%-38.42M | -45.67%-34.68M | 8.69%-23.8M | 32.62%-26.07M | 35.93%-38.69M |
| Interest received (cash flow from operating activities) | -21.93%69.22M | 29.37%88.66M | -14.61%68.53M | 30.01%80.26M | 23.24%61.73M | -2.16%50.09M | 11.65%51.2M | 18.23%45.86M | -0.55%38.79M | 34.96%39M |
| Tax refund paid | -774.29%-353.57M | 90.25%-40.44M | -364.24%-414.84M | 33.77%-89.36M | -104.28%-134.92M | -66.38%-66.05M | 58.79%-39.7M | -36.11%-96.32M | 49.80%-70.76M | 22.44%-140.98M |
| Other operating cash inflow (outflow) | 200.00%1K | -100.01%-1K | 14.68M | 0 | -1K | 0 | -1K | 0 | 0 | 0.00%-1K |
| Operating cash flow | 94.15%-70.73M | -338.82%-1.21B | 54.76%-275.35M | -122.11%-608.66M | 258.77%2.75B | -10,266.89%-1.73B | 100.72%17.05M | -382.98%-2.38B | 9,713.03%841.96M | 102.05%8.58M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 5.54%-22.61M | -65.63%-23.93M | 15.52%-14.45M | -48.94%-17.1M | 91.23%-11.48M | 11.97%-131.01M | 73.09%-148.83M | -997.22%-553.04M | -212.38%-50.4M | 405.75%44.85M |
| Net intangibles purchase and sale | -886.49%-17.17M | 74.77%-1.74M | -2,055.31%-6.9M | 95.99%-320K | 41.86%-7.99M | -116.17%-13.74M | 85.96%-6.36M | -7,982.68%-45.26M | ---560K | ---- |
| Net business purchase and sale | ---- | ---- | ---- | ---- | 94.24%-11.02M | ---191.45M | ---- | ---- | ---- | ---- |
| Net investment product transactions | --500M | --0 | ---- | ---- | ---- | 113.42%9.41M | -690.05%-70.13M | -123.36%-8.88M | -85.59%38M | --263.79M |
| Advance cash and loans provided to other parties | ---- | --0 | 79.70%-1.92M | 97.68%-9.46M | ---407.75M | ---- | 89.24%-7.43M | -145.90%-69.08M | -69.04%-28.09M | ---16.62M |
| Repayment of advance payments to other parties and cash income from loans | 0.00%2.27M | -99.52%2.27M | 21,123.15%473.06M | 149.89%2.23M | -85.26%892K | -79.76%6.05M | 104.89%29.89M | 321.31%14.59M | 489.95%3.46M | --587K |
| Net changes in other investments | -3,278.77%-75.45M | -1,183.33%-2.23M | -461.29%-174K | 71.82%-31K | 39.23%-110K | -106.90%-181K | 122.41%2.62M | 61.92%-11.7M | -148.29%-30.73M | 207.50%63.64M |
| Investing cash flow | 1,610.10%387.05M | -105.70%-25.63M | 1,921.59%449.62M | 94.36%-24.68M | -36.32%-437.46M | -60.27%-320.92M | 70.26%-200.23M | -885.52%-673.38M | -119.18%-68.33M | 582.27%356.25M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -81.95%234.76M | 5,854.95%1.3B | -102.94%-22.6M | 1,395.65%769.51M | -102.64%-59.39M | 263.62%2.25B | -60.70%618.71M | 980.59%1.57B | -2.62%-178.8M | -115.23%-174.24M |
| Net common stock issuance | ---- | --0 | 78.76%-42.49M | ---200.02M | --0 | ---- | ---- | ---- | --398.74M | ---- |
| Cash dividends paid | 1.74%-187.97M | -196.10%-191.3M | 6.72%-64.61M | 0.22%-69.26M | -151.49%-69.41M | 59.86%-27.6M | -0.76%-68.77M | ---68.25M | ---- | ---- |
| Net other fund-raising expenses | -8.33%-10.85M | -9.10%-10.02M | 0.00%-9.18M | -43.44%-9.18M | 23.32%-6.4M | -47.04%-8.35M | 0.00%-5.68M | -214.78%-5.68M | 169.90%4.95M | -20.80%-7.07M |
| Financing cash flow | -96.73%35.94M | 891.72%1.1B | -128.28%-138.88M | 463.19%491.05M | -106.11%-135.2M | 306.76%2.21B | -63.73%544.27M | 567.25%1.5B | 224.03%224.89M | -115.93%-181.31M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.08%4.24B | 0.82%4.37B | -3.18%4.33B | 94.93%4.48B | 7.44%2.3B | 19.45%2.14B | -46.82%1.79B | 42.13%3.37B | 8.67%2.37B | 5.69%2.18B |
| Current changes in cash | 362.08%352.26M | -479.79%-134.41M | 124.87%35.39M | -106.53%-142.28M | 1,270.73%2.18B | -55.95%159.06M | 123.22%361.09M | -255.77%-1.56B | 444.09%998.52M | -71.56%183.52M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | --0 | -102.59%-12.97M | -545.56%-6.4M | -118.40%-992K | 25.93%5.39M |
| Cash adjustments other than cash changes | 300.00%2K | 0.00%-1K | 50.00%-1K | -300.00%-2K | 200.00%1K | -200.00%-1K | 100.01%1K | ---13.85M | ---- | ---- |
| End cash Position | 8.32%4.59B | -3.08%4.24B | 0.82%4.37B | -3.18%4.33B | 94.93%4.48B | 7.44%2.3B | 19.45%2.14B | -46.82%1.79B | 42.13%3.37B | 8.67%2.37B |
| Free cash flow | 91.05%-110.5M | -315.12%-1.23B | 52.52%-297.26M | -123.03%-626.08M | 244.47%2.72B | -1,218.28%-1.88B | 95.23%-142.72M | -480.13%-2.99B | 3,363.64%787.48M | 94.44%-24.13M |
| 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 |