Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (FY)Mar 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -83.26%200.73M | 258.76%1.2B | 167.88%309.96M | -62.82%111.18M | 437.95M | 340.24M | 105.62%334.3M | 115.71M | 299M | 92.45%162.58M |
| Net profit before non-cash adjustment | -30.89%361.3M | 83.61%522.79M | -97.88%3.03M | -32.02%167.71M | --93.65M | --258.4M | 237.03%284.73M | --142.86M | --246.71M | 110.61%84.48M |
| Total adjustment of non-cash items | -114.91%-87.48M | 194.52%586.8M | 155.08%113.97M | -56.60%133.71M | --399.82M | ---60.7M | 106.42%199.24M | ---206.93M | --308.06M | -89.74%96.52M |
| -Depreciation and amortization | 48.55%389.36M | 36.10%262.1M | 72.06%88.98M | 53.19%74.3M | --50.38M | --48.45M | -6.67%192.58M | --51.72M | --48.5M | -34.18%206.36M |
| -Reversal of impairment losses recognized in profit and loss | -40.08%23.43M | 159.71%39.1M | 12.00%13.42M | --9.56M | --16.12M | --0 | 3.26%15.06M | --11.98M | --0 | -97.76%14.58M |
| -Disposal profit | -390.56%-20.66M | 244.30%7.11M | 173.77%4.68M | -17.55%1.78M | --654K | --0 | -409.55%-4.93M | --1.71M | --2.16M | 108.77%1.59M |
| -Other non-cash items | -272.22%-479.6M | 8,127.67%278.48M | 102.53%6.9M | -81.33%48.07M | --332.66M | ---109.15M | 97.25%-3.47M | ---272.33M | --257.4M | -2,202.30%-126.01M |
| Changes in working capital | -181.46%-73.1M | 159.95%89.73M | 7.33%192.96M | 25.62%-190.24M | ---55.52M | --142.54M | -712.54%-149.67M | --179.78M | ---255.76M | 69.47%-18.42M |
| -Change in receivables | 183.77%258.97M | -115.61%-309.15M | -71.09%121.33M | 72.39%-139.23M | ---265.78M | ---25.46M | -138.55%-143.38M | --419.68M | ---504.31M | -286.98%-60.11M |
| -Change in inventory | -546.26%-105.91M | 141.70%23.73M | 89.07%69.03M | 107.41%2.43M | ---26.58M | ---21.15M | -213.11%-56.91M | --36.51M | ---32.85M | -1,833.51%-18.18M |
| -Change in payables | -204.13%-318.84M | 1,373.84%306.21M | 72.06%-91.65M | -97.30%9.27M | --318.75M | --69.83M | -59.69%20.78M | ---328M | --343.14M | 531.09%51.55M |
| -Provision for loans, leases and other losses | -37.97%48.91M | 63.79%78.86M | 49.04%104.17M | -1.55%-62.71M | ---81.92M | --119.32M | 479.03%48.15M | --69.89M | ---61.75M | 110.45%8.32M |
| -Changes in other current assets | 541.35%43.77M | 45.81%-9.92M | ---- | ---- | ---- | ---- | ---18.3M | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -72.06%-14.21M | -1.69%-8.26M | -5.95%-2.17M | -9.32%-2.15M | -1.93M | -2.01M | 8.20%-8.12M | -2.05M | -1.96M | 23.00%-8.84M |
| Interest received (cash flow from operating activities) | 16.30%17.79M | 20.26%15.3M | 17,900.00%180K | 18.36%6.16M | 251K | 8.71M | 16.33%12.72M | 1K | 5.2M | 2.02%10.94M |
| Tax refund paid | 2.38%-93.21M | -413.89%-95.49M | -280,700.00%-2.81M | -3,558.42%-29.12M | -39K | -63.52M | -39.16%-18.58M | -1K | -796K | -42.01%-13.35M |
| Other operating cash inflow (outflow) | -95.28%6.46M | 547.63%136.82M | 659.04%100.49M | -99.90%39K | 0 | 36.29M | 456.97%21.13M | -17.98M | 39.1M | -74.17%3.79M |
| Operating cash flow | -90.58%117.57M | 265.42%1.25B | 323.94%405.65M | -74.72%86.1M | --436.24M | --319.72M | 120.12%341.45M | --95.69M | --340.55M | 74.30%155.12M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -6.33%-552.18M | -145.21%-519.31M | -351.64%-286.84M | -500.92%-100.77M | ---19.25M | ---112.44M | -89.14%-211.78M | ---63.51M | ---16.77M | -47.38%-111.97M |
| Net intangibles purchase and sale | -14.71%-103.05M | 32.78%-89.83M | 37.54%-26.38M | -49.22%-26.47M | ---9.2M | ---27.79M | 18.77%-133.64M | ---42.23M | ---17.74M | -295.53%-164.53M |
| Net investment product transactions | -500.05%-11.95M | 99.02%-1.99M | 99.80%-405K | 15.89%-540K | ---427K | ---620K | -8,918.55%-202.29M | ---200.51M | ---642K | -2.19%-2.24M |
| Net changes in other investments | 546.00%1.34M | -115.52%-300K | -314.98%-445K | -66.67%66K | ---90K | --169K | 37.00%1.93M | --207K | --198K | 664.40%1.41M |
| Investing cash flow | -8.90%-665.84M | -12.03%-611.43M | -2.62%-314.07M | -265.39%-127.71M | ---28.97M | ---140.68M | -96.80%-545.77M | ---306.04M | ---34.95M | -131.08%-277.32M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | --0 | 155.56%200M | --0 | --200M | -280.00%-360M |
| Net common stock issuance | 83.82%-9.1M | ---56.2M | --0 | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| Increase or decrease of lease financing | -39.72%-21.85M | 34.70%-15.64M | -5.54%-5.49M | 36.56%-3.95M | ---1.96M | ---4.24M | -1.23%-23.95M | ---5.2M | ---6.23M | 0.27%-23.66M |
| Cash dividends paid | -31.75%-66.71M | 0.00%-50.63M | --0 | --0 | --0 | ---50.63M | 0.00%-50.63M | --0 | --0 | 0.00%-50.63M |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---2K | --0 | ---- | ---- |
| Financing cash flow | 20.26%-97.65M | -197.64%-122.47M | -5.54%-5.49M | -131.04%-60.15M | ---1.96M | ---54.87M | 128.88%125.42M | ---5.2M | --193.77M | -445.63%-434.29M |
| Net cash flow | ||||||||||
| Beginning cash position | 26.42%2.46B | -3.90%1.94B | 9.82%2.37B | 48.97%2.47B | --2.07B | --1.94B | -21.57%2.02B | --2.16B | --1.66B | 3.81%2.58B |
| Current changes in cash | -225.71%-645.92M | 751.17%513.8M | 139.94%86.09M | -120.38%-101.76M | --405.31M | --124.16M | 85.82%-78.91M | ---215.56M | --499.37M | -688.05%-556.49M |
| Cash adjustments other than cash changes | 200.00%1K | -200.00%-1K | ---- | ---- | ---- | ---1K | 200.00%1K | ---1K | --4K | ---1K |
| End cash Position | -26.28%1.81B | 26.42%2.46B | 26.42%2.46B | 9.82%2.37B | --2.47B | --2.07B | -3.90%1.94B | --1.94B | --2.16B | -21.57%2.02B |
| Free cash flow | -187.81%-560.69M | 4,215.52%638.56M | 1,019.61%92.43M | -113.42%-41.13M | --407.79M | --179.48M | 87.22%-15.52M | ---10.05M | --306.5M | -136.73%-121.37M |
| 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 |