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)Mar 31, 2021 | (FY)Mar 31, 2020 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | -1,562.07%-408.31M | 199.44%27.93M | -28.08M | -8.24%-278.58M | -257.36M |
| Net profit before non-cash adjustment | -1,407.17%-720.68M | 117.50%55.13M | ---315.01M | 7.18%-322.01M | ---346.94M |
| Total adjustment of non-cash items | 152.00%241.44M | -59.29%95.81M | --235.35M | 63.59%45.75M | --27.97M |
| -Depreciation and amortization | 47.87%132.93M | 43.16%89.9M | --62.79M | 33.52%63.43M | --47.5M |
| -Share of associates | 206.81%61.13M | -0.64%-57.24M | ---56.87M | -69.45%-22.92M | ---13.52M |
| -Disposal profit | --827K | --0 | --217.08M | --0 | --0 |
| -Other non-cash items | -26.29%46.55M | 411.15%63.15M | --12.35M | 187.10%5.24M | ---6.01M |
| Changes in working capital | 157.66%70.93M | -338.52%-123.01M | --51.57M | -103.76%-2.32M | --61.61M |
| -Change in receivables | 346.31%158.99M | -184.84%-64.55M | --76.08M | -194.03%-42.27M | --44.95M |
| -Change in inventory | -1,282.21%-73.97M | 108.30%6.26M | ---75.43M | -1,817.94%-7.27M | ---379K |
| -Change in payables | 136.66%17.65M | -177.93%-48.15M | --61.78M | 175.56%14.33M | --5.2M |
| -Provision for loans, leases and other losses | 1,073.03%35M | 46.42%-3.6M | ---6.71M | -25.03%6.59M | --8.79M |
| -Changes in other current assets | -353.92%-60.93M | 329.55%24M | ---10.45M | 58.25%8.44M | --5.33M |
| -Changes in other current liabilities | 84.30%-5.8M | -686.16%-36.98M | --6.31M | 879.02%17.86M | ---2.29M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -4.11%-19.48M | -336.49%-18.71M | -4.29M | -270.05%-1.57M | -424K |
| Interest received (cash flow from operating activities) | -83.81%533K | -68.16%3.29M | 10.34M | -57.58%14K | 33K |
| Tax refund paid | -425,500.00%-12.77M | -100.12%-3K | 2.55M | 18.29%12.23M | 10.34M |
| Other operating cash inflow (outflow) | 0 | 1K | 0 | 0 | 0 |
| Operating cash flow | -3,617.64%-440.02M | 164.23%12.51M | ---19.48M | -8.28%-267.91M | ---247.42M |
| Investing cash flow | |||||
| Net PPE purchase and sale | -363.97%-3.16M | 82.20%-680K | ---3.82M | -198.84%-6.67M | ---2.23M |
| Net intangibles purchase and sale | 16.77%-264.75M | 18.15%-318.09M | ---388.62M | -5.60%-107.98M | ---102.26M |
| Net changes in other investments | ---17.02M | ---- | --20.42M | ---11K | ---- |
| Investing cash flow | 10.62%-284.92M | 14.31%-318.77M | ---372.02M | -9.74%-114.66M | ---104.49M |
| Financing cash flow | |||||
| Net issuance payments of debt | 427.90%337.06M | 74.60%63.85M | --36.57M | 494.12%312.34M | ---79.25M |
| Net common stock issuance | -98.79%7.2M | 19.26%596.16M | --499.89M | -93.79%32.95M | --531.03M |
| Issuance fees | ---- | ---21.94M | --0 | ---- | ---- |
| Net other fund-raising expenses | 1,400.00%13K | ---1K | ---- | ---- | ---- |
| Financing cash flow | -46.04%344.28M | 18.94%638.07M | --536.46M | -23.57%345.29M | --451.78M |
| Net cash flow | |||||
| Beginning cash position | 72.32%797.15M | 47.32%462.59M | --314.01M | 28.94%438.33M | --339.94M |
| Current changes in cash | -214.73%-380.67M | 128.89%331.81M | --144.96M | -137.33%-37.28M | --99.87M |
| Effect of exchange rate changes | -56.30%1.2M | -24.05%2.75M | --3.62M | -231.85%-4.94M | ---1.49M |
| Cash adjustments other than cash changes | ---- | ---- | --1K | ---1K | ---- |
| End cash Position | -47.60%417.68M | 72.32%797.15M | --462.59M | -9.63%396.11M | --438.33M |
| Free cash flow | -131.15%-707.93M | 25.65%-306.27M | ---411.92M | -8.71%-382.56M | ---351.91M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |