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 | |
|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||
| Cash from operating activities | 78.61%331.69M | -28.92%185.71M | 50.85%261.26M | 173.2M |
| Net profit before non-cash adjustment | 32.67%248.17M | 33.59%187.06M | 35.73%140.03M | --103.16M |
| Total adjustment of non-cash items | 38.37%53.77M | -1.15%38.86M | -53.98%39.31M | --85.42M |
| -Depreciation and amortization | -3.96%39.1M | 2.00%40.72M | 0.93%39.92M | --39.55M |
| -Disposal profit | --0 | -776.10%-2.46M | -97.31%364K | --13.53M |
| -Net exchange gains and losses | 109.91%213K | -77.75%-2.15M | 53.55%-1.21M | ---2.6M |
| -Other non-cash items | 424.61%14.45M | 1,038.43%2.76M | -99.31%242K | --34.95M |
| Changes in working capital | 174.00%29.75M | -149.07%-40.2M | 632.21%81.92M | ---15.39M |
| -Change in receivables | -702.00%-35.7M | -112.83%-4.45M | 134.99%34.7M | ---99.17M |
| -Change in inventory | -120.15%-7.52M | 187.86%37.34M | -159.56%-42.5M | ---16.37M |
| -Change in prepaid assets | 124.66%1.72M | 31.69%-6.96M | -150.54%-10.19M | --20.17M |
| -Change in payables | 1,119.40%50.13M | 87.94%-4.92M | -172.00%-40.77M | --56.62M |
| -Change in accrued expense | 27.09%-8.03M | -192.67%-11.02M | -18.19%11.89M | --14.53M |
| -Provision for loans, leases and other losses | 113.17%127K | -104.42%-964K | 2,193.47%21.79M | --950K |
| -Changes in other current assets | 158.96%29.03M | -146.01%-49.23M | 1,258.61%107M | --7.88M |
| Dividends paid (cash flow from operating activities) | ||||
| Dividends received (cash flow from operating activities) | ||||
| Interest paid (cash flow from operating activities) | 0 | 67.78%-29K | 54.08%-90K | -196K |
| Interest received (cash flow from operating activities) | 2,067.86%1.21M | 700.00%56K | 40.00%7K | 5K |
| Tax refund paid | 24.66%-55.24M | -80.61%-73.32M | -15.95%-40.59M | -35.01M |
| Other operating cash inflow (outflow) | 0 | -2K | 0 | -4M |
| Operating cash flow | 147.00%277.67M | -49.04%112.42M | 64.62%220.59M | --134M |
| Investing cash flow | ||||
| Net PPE purchase and sale | -24.12%-3.77M | 59.69%-3.04M | 74.20%-7.53M | ---29.19M |
| Net intangibles purchase and sale | -25.98%-46.06M | -9.42%-36.56M | -50.69%-33.42M | ---22.17M |
| Net investment product transactions | -177.18%-1.07M | 229.57%1.39M | ---1.07M | --0 |
| Net changes in other investments | -544.27%-21.47M | -166,500.00%-3.33M | 100.00%-2K | ---47.09M |
| Investing cash flow | -74.21%-72.37M | 1.14%-41.54M | 57.32%-42.02M | ---98.45M |
| Financing cash flow | ||||
| Net issuance payments of debt | --0 | 86.96%-6M | 30.30%-46M | ---66M |
| Net common stock issuance | --337.95M | --0 | ---- | ---- |
| Issuance fees | ---6.6M | --0 | ---- | ---- |
| Cash dividends paid | -162.20%-18.35M | -100.00%-7M | 0.00%-3.5M | ---3.5M |
| Financing cash flow | 2,507.67%313M | 73.74%-13M | 28.78%-49.5M | ---69.5M |
| Net cash flow | ||||
| Beginning cash position | 9.44%695.96M | 25.76%635.93M | -5.84%505.65M | --537M |
| Current changes in cash | 795.49%518.3M | -55.16%57.88M | 480.11%129.07M | ---33.96M |
| Effect of exchange rate changes | -109.91%-213K | 77.75%2.15M | -53.55%1.21M | --2.6M |
| Cash adjustments other than cash changes | 100.00%2K | --1K | ---- | --1K |
| End cash Position | 74.44%1.21B | 9.44%695.96M | 25.76%635.93M | --505.65M |
| Free cash flow | 212.88%227.84M | -59.46%72.82M | 118.32%179.64M | --82.28M |
| Currency Unit | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |