Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Jun 30, 2025 | (FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 54.14%-261.74M | -185.39%-570.74M | -37.62%668.38M | 29.29%1.07B | 828.7M |
| Net profit before non-cash adjustment | -620.76%-3.02B | -242.24%-419.53M | -66.63%294.94M | 204.76%883.94M | --290.04M |
| Total adjustment of non-cash items | 306.43%2B | -41.76%491.62M | 1,638.84%844.07M | -81.24%48.54M | --258.78M |
| -Depreciation and amortization | -2.36%530.07M | -4.70%542.87M | 6.08%569.64M | 6.11%536.99M | --506.05M |
| -Reversal of impairment losses recognized in profit and loss | 1,269.92%1.27B | 173.85%92.79M | --33.89M | --0 | ---- |
| -Disposal profit | 72.64%13.99M | 1,428.68%8.1M | -85.44%530K | -25.72%3.64M | --4.9M |
| -Other non-cash items | 220.15%182.82M | -163.39%-152.15M | 148.78%240.02M | -95.14%-492.09M | ---252.17M |
| Changes in working capital | 218.85%764.01M | -36.59%-642.82M | -438.62%-470.62M | -50.34%138.98M | --279.87M |
| -Change in receivables | 334.20%315.02M | -271.83%-134.51M | -45.67%78.28M | 733.10%144.08M | ---22.76M |
| -Change in inventory | 349.57%507.88M | -1,011.38%-203.5M | 103.96%22.33M | -3,293.44%-564.53M | ---16.64M |
| -Change in payables | 100.14%278K | 47.49%-200.66M | -189.02%-382.13M | 326.31%429.25M | --100.69M |
| -Change in accrued expense | 29.68%-7.11M | 59.33%-10.11M | -246.60%-24.86M | 42.14%16.96M | --11.93M |
| -Provision for loans, leases and other losses | 44.65%-52.06M | 42.74%-94.05M | -245.05%-164.24M | -45.21%113.23M | --206.65M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -2.18%-33.67M | -44.52%-32.96M | 7.83%-22.81M | 1.88%-24.74M | -25.22M |
| Interest received (cash flow from operating activities) | -76.61%3.86M | 362.73%16.49M | 47.05%3.56M | 65.73%2.42M | 1.46M |
| Tax refund paid | -105.65%-4.89M | 127.73%86.51M | -564.64%-312M | -1,593.47%-46.94M | -2.77M |
| Other operating cash inflow (outflow) | -65.22%39.67M | 375.06%114.06M | -40.42%24.01M | 15.36%40.3M | 34.93M |
| Operating cash flow | 33.59%-256.77M | -207.06%-386.64M | -65.36%361.15M | 24.54%1.04B | --837.11M |
| Investing cash flow | |||||
| Capital expenditures | ---- | ---- | ---- | ---- | ---15.05M |
| Net PPE purchase and sale | 61.44%-166.28M | 34.11%-431.2M | -2.15%-654.41M | -98.91%-640.64M | ---322.08M |
| Net intangibles purchase and sale | ---- | ---- | ---- | -132.87%-843K | ---362K |
| Net investment product transactions | --0 | 117.21%19.97M | ---115.99M | --0 | ---- |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---450K |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -74.39%222K | --867K |
| Net changes in other investments | 21.63%-18.3M | -4.38%-23.35M | -424.53%-22.37M | 1,305.24%6.89M | ---572K |
| Investing cash flow | 57.53%-184.58M | 45.18%-434.59M | -24.97%-792.78M | -87.88%-634.37M | ---337.65M |
| Financing cash flow | |||||
| Net issuance payments of debt | -67.82%248.44M | 74.29%772.14M | 291.40%443.03M | 36.99%-231.46M | ---367.33M |
| Net common stock issuance | --0 | --1.35B | --0 | ---- | ---- |
| Increase or decrease of lease financing | 28.02%-22.17M | -14.25%-30.81M | -64.53%-26.96M | -21.70%-16.39M | ---13.47M |
| Net other fund-raising expenses | 50.00%-1K | 0.00%-2K | 0.00%-2K | -300.00%-2K | --1K |
| Financing cash flow | -89.19%226.27M | 402.99%2.09B | 267.87%416.07M | 34.91%-247.85M | ---380.79M |
| Net cash flow | |||||
| Beginning cash position | 185.15%2.08B | -12.72%729.49M | 36.36%835.85M | 65.86%612.99M | --369.59M |
| Current changes in cash | -116.92%-215.08M | 8,269.13%1.27B | -109.71%-15.57M | 35.07%160.29M | --118.67M |
| Effect of exchange rate changes | -165.89%-52.11M | 187.10%79.08M | -245.12%-90.8M | 23,872.03%62.57M | --261K |
| Cash adjustments other than cash changes | -200.00%-1K | 200.00%1K | -150.00%-1K | -100.00%2K | --124.48M |
| End cash Position | -12.85%1.81B | 185.15%2.08B | -12.72%729.49M | 36.36%835.85M | --612.99M |
| Free cash flow | 48.28%-423.05M | -178.66%-817.94M | -209.49%-293.52M | -39.23%268.08M | --441.17M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |