Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SINOPEC CORP
00386
| (FY)Nov 30, 2025 | (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | (FY)Nov 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -53.98%669.05M | 195.97%1.45B | -80.08%491.24M | 1,423.80%2.47B | -115.22%-186.26M | 331.70%1.22B | -10.26%283.49M | 3,739.12%315.91M | 97.90%-8.68M | -294.29%-414.16M |
| Net profit before non-cash adjustment | 42.93%656.92M | 992.41%459.62M | -102.28%-51.5M | 30.25%2.26B | 115.65%1.74B | 187.84%805.12M | 69.52%279.71M | -68.33%165M | 218.72%520.96M | -244.56%-438.83M |
| Total adjustment of non-cash items | -27.32%920.48M | 1,905.41%1.27B | -112.40%-70.15M | -0.30%565.79M | -20.90%567.51M | 62.57%717.47M | 52.79%441.33M | 183.57%288.84M | -173.51%-345.62M | 409.28%470.16M |
| -Depreciation and amortization | 0.64%657.3M | 24.46%653.09M | 17.27%524.75M | 6.22%447.49M | 49.67%421.29M | 12.09%281.48M | 35.80%251.11M | 6.09%184.92M | -1.18%174.31M | -14.60%176.4M |
| -Reversal of impairment losses recognized in profit and loss | 4.95%122.03M | 154.96%116.27M | 2,653.80%45.6M | -94.50%1.66M | -35.33%30.13M | -29.19%46.58M | 234.46%65.79M | 0.78%19.67M | -50.10%19.52M | 76.55%39.11M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11,438.89%40.82M |
| -Share of associates | -0.12%-107.97M | ---107.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
| -Disposal profit | -46.96%4.43M | -89.10%8.34M | 36,365.88%76.52M | 74.79%-211K | -117.25%-837K | 158.53%4.85M | -521.08%-8.29M | 100.31%1.97M | -12,593.29%-632.66M | -21.18%5.06M |
| -Net exchange gains and losses | 101.10%100K | -5,742.58%-9.06M | 96.34%-155K | -244.23%-4.23M | -276.47%-1.23M | -59.10%697K | 401.18%1.7M | --340K | ---- | ---- |
| -Other non-cash items | -59.62%244.59M | 184.49%605.7M | -692.02%-716.87M | 2.48%121.09M | -69.22%118.16M | 192.98%383.86M | 59.88%131.02M | -12.09%81.95M | -55.35%93.21M | 246.55%208.77M |
| Changes in working capital | -233.71%-908.34M | -144.41%-272.2M | 269.52%612.89M | 85.48%-361.56M | -733.47%-2.49B | 31.72%-298.75M | -217.23%-437.55M | 25.05%-137.93M | 58.69%-184.03M | -143.82%-445.49M |
| -Change in receivables | 10.29%-146.7M | -268.23%-163.53M | 229.72%97.21M | 35.70%-74.94M | -224.14%-116.55M | 201.75%93.89M | 116.26%31.12M | -18,087.59%-191.39M | 107.93%1.06M | -107.49%-13.42M |
| -Change in inventory | -155.42%-872.78M | -180.28%-341.7M | 188.23%425.66M | 78.70%-482.47M | -196.19%-2.27B | -17.43%-764.87M | -2,512.91%-651.32M | 90.84%-24.93M | 8.96%-272.25M | -0.41%-299.04M |
| -Change in payables | 837.24%146.5M | -204.53%-19.87M | -73.56%19.01M | 177.78%71.9M | -137.70%-92.43M | 68.33%245.16M | 350.69%145.64M | -62.70%32.32M | 165.13%86.65M | -107.88%-133.03M |
| -Provision for loans, leases and other losses | -113.98%-35.37M | 256.15%252.91M | -42.71%71.01M | 896.64%123.96M | -112.24%-15.56M | 243.34%127.08M | -19.67%37.01M | 8,828.49%46.07M | --516K | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -39.46%-29.23M | -100.46%-20.96M | -28.58%-10.46M | -155.56%-8.13M | -12.16%-3.18M | 3.24%-2.84M | -45.73%-2.93M | 0.35%-2.01M | 5.21%-2.02M | 33.89%-2.13M |
| Interest received (cash flow from operating activities) | 98.06%144.18M | -1.03%72.79M | -75.12%73.55M | 871.36%295.58M | 24.43%30.43M | -0.11%24.46M | 3,026.82%24.48M | -98.71%783K | 4,663.10%60.92M | -21.87%1.28M |
| Tax refund paid | -256.10%-412.28M | 138.99%264.11M | -4.20%-677.44M | -53.10%-650.12M | -143.86%-424.63M | -88.54%-174.13M | 29.53%-92.35M | -204.12%-131.06M | 40.96%-43.09M | -118.65%-72.99M |
| Other operating cash inflow (outflow) | 1K | 0 | 1K | 0 | 0.00%-1K | -1K | 0 | 0 | -2K | 0 |
| Operating cash flow | -79.00%371.72M | 1,537.65%1.77B | -105.85%-123.11M | 460.32%2.1B | -154.48%-583.64M | 403.71%1.07B | 15.83%212.69M | 2,477.54%183.62M | 101.46%7.12M | -373.85%-488M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -46.60%-173.76M | 74.29%-118.53M | -59.16%-460.94M | -25.62%-289.61M | 13.35%-230.54M | -54.72%-266.05M | -1.22%-171.96M | -65.81%-169.89M | 18.99%-102.46M | -123.51%-126.48M |
| Net intangibles purchase and sale | 28.44%-81.97M | 45.61%-114.55M | -175.74%-210.61M | 50.28%-76.38M | 44.18%-153.62M | -5.58%-275.2M | -1.86%-260.66M | -413.64%-255.9M | -956.18%-49.82M | 88.73%-4.72M |
| Net business purchase and sale | ---- | ---- | -608.43%-566.74M | -624.32%-80M | 191.33%15.26M | -489.87%-16.71M | 363.24%4.29M | -99.87%925K | --733.14M | ---- |
| Net investment product transactions | ---140.01M | --0 | ---- | ---- | ---- | ---- | ---- | ---5.42M | ---- | ---- |
| Advance cash and loans provided to other parties | --0 | 90.22%-20M | -85.84%-204.42M | ---110M | --0 | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | -83.33%5M | --30M | ---- | --5M | ---- | ---- | --19.5M | ---- | ---- | ---- |
| Net changes in other investments | 83.48%-9.31M | 63.14%-56.33M | -58.28%-152.83M | -41.13%-96.56M | -61.38%-68.42M | 16.90%-42.4M | -97.17%-51.02M | -93.96%-25.87M | 14.11%-13.34M | -125.53%-15.53M |
| Investing cash flow | -43.18%-400.05M | 82.49%-279.41M | -146.40%-1.6B | -48.07%-647.54M | 27.16%-437.32M | -30.56%-600.36M | -0.81%-459.85M | -180.38%-456.16M | 486.79%567.52M | -290.11%-146.73M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 121.97%262.54M | -182.66%-1.2B | 97.20%1.45B | 46.63%733.16M | --500M | ---- | ---- | ---- | ---- | ---- |
| Net common stock issuance | --0 | -106.55%-15K | 457.81%229K | ---64K | --0 | ---- | ---- | ---- | ---- | --32.25M |
| Increase or decrease of lease financing | -4.87%-90.31M | 3.65%-86.12M | -11.70%-89.38M | -15.07%-80.02M | -111.73%-69.54M | 30.09%-32.84M | -86.93%-46.98M | 31.35%-25.13M | 7.38%-36.61M | 15.45%-39.53M |
| Cash dividends paid | 46.20%-160.08M | 29.09%-297.53M | -47.73%-419.55M | -94.42%-284.01M | -133.04%-146.08M | -12.64%-62.68M | 0.10%-55.65M | 0.53%-55.7M | 42.21%-56M | 29.92%-96.91M |
| Net other fund-raising expenses | ---1K | ---- | 50.00%-1K | 93.94%-2K | ---33K | ---- | ---- | 0.00%-1K | 0.00%-1K | ---1K |
| Financing cash flow | 100.77%12.15M | -268.47%-1.58B | 153.91%937.11M | 29.79%369.07M | 397.67%284.35M | 6.92%-95.53M | -26.96%-102.63M | 12.72%-80.83M | 11.11%-92.61M | 43.70%-104.18M |
| Net cash flow | ||||||||||
| Beginning cash position | -2.50%2.07B | -23.28%2.12B | 193.23%2.77B | -43.82%944.22M | 28.76%1.68B | -21.13%1.31B | -17.59%1.66B | 31.58%2.01B | -32.62%1.53B | -1.92%2.27B |
| Current changes in cash | 81.67%-16.18M | 88.70%-88.3M | -142.84%-781.53M | 347.69%1.82B | -296.19%-736.6M | 207.34%375.46M | 1.01%-349.78M | -173.31%-353.36M | 165.24%482.04M | -1,562.56%-738.91M |
| Effect of exchange rate changes | -101.48%-116K | --7.86M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash adjustments other than cash changes | -100.00%-1K | --27.42M | ---- | ---1K | ---- | 0.00%-1K | -200.00%-1K | 0.00%1K | 150.00%1K | ---2K |
| End cash Position | -0.79%2.05B | 4.23%2.07B | -28.23%1.99B | 193.23%2.77B | -43.82%944.22M | 28.76%1.68B | -21.13%1.31B | -17.59%1.66B | 31.58%2.01B | -32.62%1.53B |
| Free cash flow | -93.37%101.9M | 293.39%1.54B | -145.75%-794.66M | 279.48%1.74B | -282.57%-967.8M | 341.03%530.08M | 9.18%-219.93M | -66.83%-242.16M | 76.56%-145.15M | -876.44%-619.19M |
| 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 |