Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -115.62%-448.48M | -75.68%2.87B | 261.20%11.8B | -3,474.11%-7.32B | -17.41%217.03M | 109.69%262.78M | 43.39%-2.71B | -438.26%-4.79B | 278.56%1.42B | -194.13%-793.46M |
| Net profit before non-cash adjustment | 27.79%6.74B | 23.81%5.27B | 86.78%4.26B | 18.15%2.28B | 87.77%1.93B | -24.68%1.03B | 20.57%1.36B | 3.79%1.13B | 105.87%1.09B | 93.34%529.8M |
| Total adjustment of non-cash items | 75.72%1.15B | 41.54%653.11M | 67.48%461.44M | 1,210.46%275.53M | -131.49%-24.81M | -77.02%78.8M | 7.96%342.89M | 49.59%317.62M | 4,236.91%212.34M | -87.34%4.9M |
| -Depreciation and amortization | -32.63%72.45M | 20.68%107.55M | -1.57%89.12M | 2.53%90.54M | 25.50%88.31M | 0.27%70.36M | 84.07%70.17M | 31.72%38.12M | 10.56%28.94M | 44.65%26.18M |
| -Share of associates | -131.78%-1.91M | 116.94%6M | -2,361.18%-35.44M | 98.29%-1.44M | ---84.22M | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | --0 | -84.49%-132.75M | -596.28%-71.96M | --14.5M | --0 | ---- | ---- | ---- | 297.19%1.33M | -102.41%-676K |
| -Remuneration paid in stock | 172.74%85.66M | 11.97%31.41M | 6.53%28.05M | 11.20%26.33M | --23.68M | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 54.70%991.46M | 41.90%640.91M | 210.22%451.67M | 376.93%145.6M | -722.93%-52.58M | -96.91%8.44M | -2.43%272.72M | 53.52%279.5M | 983.62%182.06M | -64.25%-20.6M |
| Changes in working capital | -172.79%-8.34B | -143.14%-3.06B | 171.70%7.08B | -485.10%-9.88B | -100.04%-1.69B | 80.91%-844.04M | 29.18%-4.42B | -5,585.44%-6.24B | 108.57%113.8M | -350.48%-1.33B |
| -Change in inventory | -313.31%-7.69B | -123.86%-1.86B | 185.29%7.8B | -249.02%-9.14B | -31.39%-2.62B | 55.15%-1.99B | -28.63%-4.45B | -1,124.84%-3.46B | 111.57%337.21M | -656.09%-2.91B |
| -Change in prepaid assets | 101.26%12.06M | -80.92%-956.06M | -70.16%-528.43M | -183.25%-310.54M | -617.24%-109.63M | 7,004.23%21.2M | 99.75%-307K | 39.82%-120.78M | -598.54%-200.69M | 122.76%40.26M |
| -Change in payables | -136.57%-625.24M | -48.13%-264.29M | 58.05%-178.42M | -140.75%-425.27M | -7.09%1.04B | 3,449.63%1.12B | 101.19%31.65M | -11,402.06%-2.66B | -101.50%-23.13M | 1,516.20%1.54B |
| -Provision for loans, leases and other losses | -226.07%-32M | 466.29%25.38M | -634.89%-6.93M | 70.04%-943K | -162.86%-3.15M | 173.00%5.01M | -44.42%-6.86M | -1,258.54%-4.75M | -91.56%410K | --4.86M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -34.41%-568.49M | -43.22%-422.94M | 2.81%-295.31M | -5.77%-303.85M | 5.03%-287.29M | -60.22%-302.5M | -101.99%-188.8M | -24.82%-93.47M | -12.59%-74.89M | -57.05%-66.51M |
| Interest received (cash flow from operating activities) | 1,496.95%37.74M | 24.76%2.36M | -6.19%1.89M | -5.79%2.02M | 4.95%2.14M | 5.42%2.04M | -0.62%1.94M | 20.61%1.95M | 15.18%1.62M | 5.65%1.4M |
| Tax refund paid | -29.28%-2.22B | -49.37%-1.72B | -72.96%-1.15B | -31.48%-665.49M | -41.79%-506.15M | 10.62%-356.97M | 16.45%-399.39M | -92.80%-478.04M | -59.07%-247.94M | -19.54%-155.87M |
| Other operating cash inflow (outflow) | 0 | -1K | 0 | 0 | 0 | 0 | -1K | 0 | -2K | 0 |
| Operating cash flow | -537.81%-3.2B | -92.94%731.36M | 224.97%10.36B | -1,343.63%-8.29B | -45.51%-574.26M | 88.04%-394.65M | 38.47%-3.3B | -589.41%-5.36B | 208.00%1.1B | -251.06%-1.01B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -100.16%-3.15M | 200.91%1.96B | -15,017.30%-1.94B | -330.31%-12.86M | 97.82%-2.99M | -13,658.09%-136.89M | 83.95%-995K | 95.99%-6.2M | -585.12%-154.6M | -606.73%-22.57M |
| Net intangibles purchase and sale | -979.55%-41.34M | 71.61%-3.83M | 66.22%-13.49M | -71.21%-39.93M | 69.70%-23.32M | -56.60%-76.96M | -387.14%-49.14M | 66.81%-10.09M | -768.54%-30.4M | 58.14%-3.5M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---6M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 38.16%-253.54M | -2,006.71%-410M | -66.31%21.5M | -74.07%63.83M | 602.43%246.19M | ---49M | ---- | -50.96%43.31M | 6,372.51%88.32M | -103.55%-1.41M |
| Net changes in other investments | -613.58%-55.48M | 121.34%10.8M | -726.76%-50.61M | -104.03%-6.12M | 146.98%152.01M | -52.27%-323.59M | -3,594.61%-212.51M | 78.72%-5.75M | -1,316.35%-27.02M | 92.96%-1.91M |
| Investing cash flow | -122.67%-353.5M | 178.46%1.56B | -40,477.69%-1.99B | -98.66%4.92M | 162.39%365.89M | -123.28%-586.44M | -1,334.73%-262.65M | 117.20%21.27M | -321.04%-123.71M | -451.67%-29.38M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 582.91%8.15B | 142.12%1.19B | -130.13%-2.84B | 1,028.03%9.41B | -34.80%834.33M | -62.91%1.28B | -37.03%3.45B | 1,290.57%5.48B | -140.06%-460.13M | 319.24%1.15B |
| Net common stock issuance | ---300.26M | --0 | ---- | ---- | 22.59%19.87M | 581.13%16.2M | -88.80%2.38M | -96.25%21.25M | --567M | ---- |
| Cash dividends paid | -30.09%-1.04B | -91.49%-799.75M | -50.65%-417.65M | -2.50%-277.24M | -186.57%-270.48M | -0.20%-94.39M | -14.07%-94.2M | ---82.58M | ---- | ---- |
| Net other fund-raising expenses | -81.03%5.47M | 11,235.14%28.84M | -100.15%-259K | 4,341.95%171.88M | 17.96%-4.05M | 45.10%-4.94M | 68.94%-9M | -4.42%-28.96M | -7.40%-27.74M | -153.85%-25.83M |
| Financing cash flow | 1,511.50%6.82B | 113.01%423.17M | -134.96%-3.25B | 1,505.44%9.31B | -51.55%579.67M | -64.27%1.2B | -37.84%3.35B | 6,708.25%5.39B | -92.95%79.14M | 310.22%1.12B |
| Net cash flow | ||||||||||
| Beginning cash position | 31.66%11.29B | 148.34%8.57B | 42.00%3.45B | 101.39%2.43B | -33.67%1.21B | -10.47%1.82B | 2.37%2.03B | 112.48%1.99B | 9.23%934.42M | 21.52%855.46M |
| Current changes in cash | 20.28%3.26B | -47.00%2.71B | 401.54%5.12B | 174.95%1.02B | 72.39%371.3M | 201.17%215.38M | -552.17%-212.89M | -95.52%47.08M | 1,231.13%1.05B | -45.85%78.96M |
| Cash adjustments other than cash changes | -150.00%-1K | 300.00%2K | ---1K | ---- | --827.99M | ---- | ---- | ---- | 200.00%1K | -100.02%-1K |
| End cash Position | 28.92%14.55B | 31.66%11.29B | 148.34%8.57B | 43.44%3.45B | 18.25%2.41B | 11.84%2.04B | -10.47%1.82B | 2.37%2.03B | 112.48%1.99B | 9.23%934.42M |
| Free cash flow | -611.49%-3.25B | -92.45%634.71M | 200.71%8.4B | -1,289.18%-8.34B | 1.30%-600.57M | 81.83%-608.5M | 37.72%-3.35B | -690.63%-5.38B | 187.52%910.61M | -257.65%-1.04B |
| 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 |