Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (Q1)Mar 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -4.80%313.75M | 56.58M | -16.24%329.55M | 54.86%393.44M | 191.57%254.07M | 137.23%87.14M | -270.99%-234.07M | 128.46%136.89M | -56.67%-481M | 72.90%-307.02M |
| Net profit before non-cash adjustment | -132.26%-68.65M | --46.47M | -33.35%212.82M | 240.51%319.32M | 192.33%93.78M | -238.03%-101.57M | 134.34%73.58M | 53.66%-214.25M | 49.69%-462.37M | 7.18%-919.07M |
| Total adjustment of non-cash items | 170.93%334.59M | --30.21M | 190.13%123.5M | -71.08%42.57M | 27.58%147.16M | 108.42%115.34M | 69.87%55.34M | -33.50%32.58M | -89.26%48.99M | 1,298.57%456.37M |
| -Depreciation and amortization | 8.80%135.12M | --35.82M | 121.87%124.19M | -6.99%55.97M | -43.82%60.18M | 4.80%107.13M | 294.60%102.22M | --25.91M | ---- | ---- |
| -Reversal of impairment losses recognized in profit and loss | 979.23%193.92M | ---- | --17.97M | --0 | 14.97%14.63M | --12.73M | --0 | ---- | ---- | ---- |
| -Disposal profit | ---- | ---- | ---- | ---- | ---- | --0 | -202.59%-33.19M | --32.35M | ---- | ---- |
| -Pension and employee benefit expenses | 48.63%-4.93M | ---- | ---9.59M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 215.46%10.47M | ---5.62M | 32.34%-9.07M | -118.53%-13.41M | 1,701.26%72.35M | 67.01%-4.52M | 46.66%-13.69M | -152.41%-25.68M | -89.26%48.99M | 744.79%456.37M |
| Changes in working capital | 806.77%47.81M | ---20.1M | -121.44%-6.77M | 140.32%31.55M | -82.10%13.13M | 120.21%73.36M | -213.95%-362.99M | 571.03%318.57M | -143.44%-67.63M | 248.93%155.68M |
| -Change in receivables | -5.58%126.09M | --20.99M | 58.38%133.55M | 580.18%84.32M | -96.45%12.4M | 233.78%348.88M | -5,166.76%-260.79M | 107.77%5.15M | -157.50%-66.26M | 53.01%115.24M |
| -Change in inventory | -236.88%-19.52M | ---25.64M | 1.19%14.26M | 164.89%14.09M | 70.02%-21.71M | -372.69%-72.42M | 257.33%26.56M | 83.91%7.43M | 107.14%4.04M | 34.25%-56.63M |
| -Change in payables | 68.59%-52.73M | ---20.44M | -1,146.34%-167.87M | -275.90%-13.47M | 103.66%7.66M | -99.83%-209.44M | -131.01%-104.81M | 1,645.06%338.04M | -63.56%19.37M | 161.71%53.15M |
| -Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | 126.43%6.33M | 25.26%-23.95M | -29.33%-32.05M | -156.42%-24.78M | 679.08%43.92M |
| -Changes in other current assets | -145.40%-6.04M | --5M | 124.92%13.3M | -460.98%-53.39M | --14.79M | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -16.85%-6.22M | -1.61M | -261.06%-5.32M | 19.10%-1.47M | 38.22%-1.82M | -292.68%-2.95M | -2,788.46%-751K | 70.45%-26K | 88.04%-88K | 72.79%-736K |
| Interest received (cash flow from operating activities) | 720.98%1.17M | 268K | 1,000.00%143K | -23.53%13K | -10.53%17K | -64.81%19K | 35.00%54K | 2.56%40K | -80.79%39K | -41.67%203K |
| Tax refund paid | -101.87%-31.86M | -31.07M | 3.72%-15.78M | -3,471.02%-16.39M | 98.11%-459K | 51.38%-24.35M | -4,455.96%-50.07M | 44.88%-1.1M | -178.63%-1.99M | 105.22%2.54M |
| Other operating cash inflow (outflow) | -18.50%6.52M | -1K | -86.55%8M | 1,981,166.67%59.44M | 3K | 0 | 96.39%-1.07M | -265.53%-29.58M | 86.26%-8.09M | -203.70%-58.89M |
| Operating cash flow | -10.50%283.36M | --24.17M | -27.23%316.59M | 72.76%435.03M | 320.65%251.81M | 120.94%59.86M | -369.13%-285.9M | 121.63%106.23M | -34.96%-491.14M | 69.75%-363.91M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | --0 | --0 | 70.21%-776K | -1,008.51%-2.61M | -6.33%-235K | ---221K | --0 | ---- | --378K | ---- |
| Net intangibles purchase and sale | 38.09%-86.51M | ---29.19M | -28,419.18%-139.74M | 72.53%-490K | 89.27%-1.78M | -564.59%-16.63M | -208.51%-2.5M | ---811K | ---- | ---- |
| Net business purchase and sale | --0 | ---- | ---912.96M | --0 | --5.57M | --0 | ---- | ---- | ---- | --61.37M |
| Net investment product transactions | 80.68%-882K | ---- | 94.20%-4.57M | -417.22%-78.71M | ---15.22M | ---- | ---- | ---5M | ---- | ---- |
| Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -88.78%1.8M | 13.83%16.05M |
| Net changes in other investments | ---- | ---322K | -25.11%-1.1M | 85.81%-880K | 65.36%-6.2M | -55.60%-17.9M | -346.68%-11.5M | -370.20%-2.58M | -93.20%953K | 31.50%14.02M |
| Investing cash flow | 91.75%-87.4M | ---29.51M | -1,180.94%-1.06B | -362.86%-82.69M | 48.59%-17.86M | -148.11%-34.75M | -66.99%-14M | -367.75%-8.39M | -96.57%3.13M | 269.30%91.44M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -128.42%-100M | ---25M | --351.89M | --0 | ---100M | --0 | 166.96%200M | ---298.67M | ---- | 73.12%-12.87M |
| Net common stock issuance | 109.82%6.86M | ---- | ---69.86M | --0 | -13.40%2.72M | --3.14M | --0 | -37.96%437.33M | 13,943.11%704.96M | -99.45%5.02M |
| Increase or decrease of lease financing | -1.50%-17.89M | ---4.43M | 0.00%-17.63M | -20.94%-17.63M | ---14.58M | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | ---75.03M | ---57.38M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 99.98%-1K | ---- | -2,624.41%-5.8M | -475.68%-213K | 51.95%-37K | 96.55%-77K | -324.95%-2.23M | -111.89%-525K | 165.50%4.42M | -767.72%-6.74M |
| Financing cash flow | -171.95%-186.06M | ---86.81M | 1,549.27%258.59M | 84.05%-17.84M | -3,751.93%-111.9M | -98.45%3.06M | 43.18%197.77M | -80.53%138.13M | 4,960.77%709.38M | -101.67%-14.59M |
| Net cash flow | ||||||||||
| Beginning cash position | -26.78%1.32B | --1.32B | 22.84%1.81B | 9.72%1.47B | 2.60%1.34B | -7.50%1.31B | 37.13%1.41B | 27.04%1.03B | -26.52%811.2M | -22.66%1.1B |
| Current changes in cash | 102.05%9.91M | ---92.15M | -244.68%-483.97M | 174.07%334.5M | 333.11%122.05M | 127.59%28.18M | -143.28%-102.14M | 6.59%235.98M | 177.12%221.38M | 5.93%-287.06M |
| Effect of exchange rate changes | 423.13%433K | ---280K | -108.41%-134K | -80.73%1.59M | 40.93%8.27M | 277.53%5.87M | -34.34%-3.31M | -22.68%-2.46M | 64.93%-2.01M | 74.68%-5.72M |
| Cash adjustments other than cash changes | ---- | ---1K | ---- | ---- | ---- | 100.16%1K | -100.41%-610K | 14,916,200.00%149.16M | 150.00%1K | -100.05%-2K |
| End cash Position | 0.78%1.33B | --1.23B | -26.78%1.32B | 22.84%1.81B | 9.72%1.47B | 2.60%1.34B | -7.50%1.31B | 37.13%1.41B | 27.04%1.03B | -26.52%811.2M |
| Free cash flow | 11.80%196.85M | ---5.02M | -59.24%176.07M | 72.92%431.93M | 480.73%249.79M | 114.91%43.01M | -373.57%-288.4M | 121.46%105.42M | -34.96%-491.14M | 69.75%-363.91M |
| 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 |