Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (Q1)Dec 31, 2025 | (FY)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 304.50%3.91B | 4.84%15.37B | 3.74B | 1.45%6.28B | -215.74%-1.91B | 185.23%14.66B | 165.38%6.19B | 118.41%1.65B | -26.81%5.14B | 215.17%10.16B |
| Net profit before non-cash adjustment | 99.47%2.24B | -19.44%4.45B | --964M | 1,053.80%1.82B | -33.53%1.12B | 160.53%5.52B | -76.76%158M | 28.89%1.69B | -282.42%-9.12B | -2,219.04%-12.8B |
| Total adjustment of non-cash items | 0.16%2.57B | 6.39%7.75B | --1.36B | 305.47%1.63B | 14.25%2.57B | -10.09%7.28B | -55.63%402M | 77.55%2.25B | 19.58%8.1B | 187.84%4.5B |
| -Depreciation and amortization | 14.75%2.16B | 11.66%8.26B | --2.21B | 6.72%1.91B | 16.28%1.88B | 11.71%7.4B | 11.07%1.79B | 4.13%1.62B | 2.63%6.62B | 5.53%1.76B |
| -Reversal of impairment losses recognized in profit and loss | ---- | -58.98%557M | ---- | ---- | ---- | --1.36B | ---- | ---- | --0 | ---- |
| -Disposal profit | 35.14%50M | 52.01%-799M | ---81M | -185.02%-176M | 190.24%37M | -159.85%-1.67B | 639.29%207M | 75.74%-41M | 559.24%2.78B | 2,367.27%2.71B |
| -Other non-cash items | -43.93%365M | -244.97%-274M | ---828M | 93.71%-100M | -3.13%651M | 114.46%189M | -117.95%-1.59B | 674.36%672M | -1,168.93%-1.31B | 113.21%28M |
| Changes in working capital | 83.90%-902M | 70.89%3.17B | --1.42B | -49.70%2.83B | -145.32%-5.6B | -69.88%1.86B | 651.67%5.63B | 80.22%-2.28B | 229.48%6.16B | 1,651.14%18.46B |
| -Change in receivables | 55.79%-2.25B | -96.91%98M | ---1.36B | 40.44%4.3B | -656.78%-5.08B | 200.79%3.18B | 65.37%3.06B | 86.87%-671M | -52.17%-3.15B | 309.34%986M |
| -Change in inventory | 109.93%359M | 222.15%1.83B | --2.81B | 244.19%2.1B | -30.80%-3.61B | -479.49%-1.5B | 158.86%611M | 54.60%-2.76B | 110.06%395M | 1,768.36%6.61B |
| -Change in prepaid assets | 44.95%-278M | -92.92%117M | ---- | 49.78%343M | -173.40%-505M | 183.10%1.65B | 44.94%229M | 209.55%688M | -3,514.55%-1.99B | -5,700.00%-174M |
| -Change in payables | -60.78%855M | 4,300.00%308M | ---- | -1,140.53%-2.75B | 79.42%2.18B | 101.15%7M | 186.84%264M | 93.47%1.22B | -218.02%-609M | -424.51%-993M |
| -Change in accrued expense | -46.21%390M | 115.08%30M | --518M | -402.98%-915M | 5,476.92%725M | -156.21%-199M | 181.18%302M | -97.07%13M | 90.32%354M | 1,876.92%231M |
| -Provision for loans, leases and other losses | -97.53%17M | 161.36%786M | ---749M | -121.58%-251M | 189.95%689M | -111.48%-1.28B | 156.17%1.16B | 3.53%-766M | 1,774.96%11.16B | 1,238.59%11.79B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -73.68%-132M | -45.57%-805M | -94M | -164.04%-301M | 30.28%-76M | -36.21%-553M | 26.45%-114M | -172.50%-109M | -15.34%-406M | 12.50%-105M |
| Interest received (cash flow from operating activities) | 67.52%196M | 87.52%1.1B | 314M | 107.48%222M | -26.88%117M | -24.42%585M | -34.36%107M | -31.03%160M | -23.97%774M | -42.61%132M |
| Tax refund paid | 92.64%-207M | -245.13%-4.57B | -1.81B | -144.64%-25M | -550.93%-2.81B | 23.14%-1.33B | 343.48%56M | 42.86%-432M | -1.17%-1.72B | 210.00%33M |
| Other operating cash inflow (outflow) | 0 | -99.06%1M | 2M | -101.33%-1M | 0 | -45.92%106M | 75M | 0 | 19,700.00%196M | 196M |
| Operating cash flow | 180.44%3.77B | -17.70%11.09B | --2.15B | -2.20%6.18B | -468.45%-4.68B | 238.55%13.47B | 172.45%6.32B | 113.33%1.27B | -33.48%3.98B | 215.29%10.41B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 32.98%-2.27B | 6.49%-19.18B | ---137M | 0.44%-7.42B | -116.20%-3.39B | -42.24%-20.51B | -494.10%-7.46B | 51.06%-1.57B | -68.44%-14.42B | -380.02%-5.57B |
| Net intangibles purchase and sale | 16.67%-25M | -67.13%-239M | ---158M | 12.50%-21M | 36.17%-30M | 89.88%-143M | -700.00%-24M | 68.46%-47M | -345.74%-1.41B | -6,760.00%-343M |
| Net business purchase and sale | ---- | 76.36%485M | ---- | ---- | ---- | 5.77%275M | ---- | ---- | -96.66%260M | --0 |
| Net investment product transactions | 4,238.89%2.34B | 10.12%2.34B | --16M | 242.41%544M | 2,800.00%54M | 127.93%2.12B | -435.09%-382M | 99.92%-2M | -297.39%-7.61B | -84.23%-5.29B |
| Advance cash and loans provided to other parties | -100.00%-2M | -104.24%-241M | --0 | -9,450.00%-191M | 93.33%-1M | 63.80%-118M | ---2M | 95.00%-15M | 92.36%-326M | -111.68%-25M |
| Repayment of advance payments to other parties and cash income from loans | 595.12%285M | -70.55%134M | --53M | -20.00%20M | -84.70%41M | -89.98%455M | -75.49%25M | -91.39%268M | -2.30%4.54B | 17.49%1.26B |
| Net changes in other investments | 85.00%-9M | -475.00%-30M | --309M | 88.89%-4M | -151.28%-60M | 106.61%8M | 5.26%-36M | 1,562.50%117M | 57.39%-121M | 7.35%-63M |
| Investing cash flow | 109.45%320M | 6.58%-16.73B | --83M | 10.16%-7.08B | -171.53%-3.39B | 6.15%-17.91B | -629.17%-7.88B | 60.46%-1.25B | -555.88%-19.09B | -256.12%-10.03B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -131.29%-2.91B | 38.04%7.17B | ---1.78B | -1.50%917M | 314.99%9.3B | -71.57%5.19B | 641.28%931M | -84.08%2.24B | 869.50%18.27B | -95.75%-2.63B |
| Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---200M | --0 |
| Cash dividends paid | -0.14%-712M | 1.94%-1.42B | ---713M | 200.00%3M | 3.79%-711M | -6.48%-1.45B | -66.67%1M | -8.36%-739M | 0.00%-1.36B | -33.33%2M |
| Net other fund-raising expenses | 3.23%-30M | 0.83%-119M | ---27M | -14.81%-31M | 16.22%-31M | -21.21%-120M | -12.50%-27M | -42.31%-37M | 7.48%-99M | 3.70%-26M |
| Financing cash flow | -142.67%-3.65B | 55.26%5.63B | ---2.52B | -1.77%889M | 484.16%8.56B | -78.16%3.63B | 566.49%905M | -88.87%1.47B | 532.69%16.61B | -94.07%-2.65B |
| Net cash flow | ||||||||||
| Beginning cash position | -5.85%3.27B | -19.51%3.16B | --4.15B | -24.72%4.08B | -11.61%3.47B | 62.74%3.93B | 87.88%5.42B | 62.74%3.93B | -23.64%2.41B | 88.39%6.19B |
| Current changes in cash | -11.04%435M | 98.28%-14M | ---284M | 98.93%-7M | -67.16%489M | -154.12%-814M | -162.39%-652M | 212.82%1.49B | 296.09%1.5B | -157.91%-2.27B |
| Effect of exchange rate changes | -152.44%-207M | -286.96%-86M | ---69M | 36.36%75M | -1,466.67%-82M | 411.11%46M | 5,600.00%55M | 700.00%6M | -52.63%9M | -12.50%7M |
| Cash adjustments other than cash changes | -100.49%-1M | 10,250.00%207M | ---1M | 300.00%2M | 10,150.00%205M | 100.00%2M | ---1M | 300.00%2M | 0.00%1M | --2M |
| End cash Position | -14.40%3.5B | 3.39%3.27B | --3.8B | -13.95%4.15B | -24.72%4.08B | -19.51%3.16B | 22.77%4.83B | 87.88%5.42B | 62.74%3.93B | 62.74%3.93B |
| Free cash flow | 118.12%1.47B | -15.84%-8.34B | --1.86B | -8.57%-1.27B | -2,255.52%-8.1B | 39.32%-7.2B | -210.20%-1.17B | 97.33%-344M | -309.00%-11.86B | 110.53%4.5B |
| 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 |