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 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (FY)Jun 30, 2017 | (FY)Jun 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 32.96%3.21B | 20.87%2.41B | 29.32%1.99B | -11.43%1.54B | 41.92%1.74B | 28.34%1.23B | 1.49%956.23M | 101.11%942.16M | -19.55%468.48M | 41.27%582.29M |
| Net profit before non-cash adjustment | 25.67%3.03B | 16.76%2.41B | 2.96%2.06B | 15.84%2B | 29.59%1.73B | 28.61%1.34B | 31.27%1.04B | 23.47%790.89M | 15.59%640.53M | 24.87%554.16M |
| Total adjustment of non-cash items | 96.66%234.73M | 135.68%119.36M | 38.94%50.65M | 38.84%36.45M | -46.16%26.25M | -45.16%48.76M | 192.54%88.92M | -24.09%30.4M | -45.42%40.04M | 11.40%73.36M |
| -Depreciation and amortization | 102.12%248.16M | 64.86%122.78M | 135.58%74.48M | 6.73%31.61M | 0.97%29.62M | 1.19%29.34M | -5.80%28.99M | 13.03%30.78M | 4.06%27.23M | -23.25%26.17M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 185.67%27.07M |
| -Disposal profit | 86.50%4.42M | 9,019.23%2.37M | -99.22%26K | --3.33M | ---- | -66.71%22.73M | --68.27M | ---- | --2.29M | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.97%38.53M |
| -Other non-cash items | -208.27%-17.86M | 75.72%-5.79M | -1,678.76%-23.86M | 144.89%1.51M | -1.94%-3.37M | 60.41%-3.3M | -2,089.24%-8.34M | -103.62%-381K | 157.18%10.52M | -225.36%-18.4M |
| Changes in working capital | 51.95%-56.46M | 1.47%-117.49M | 76.06%-119.25M | -3,274.07%-498.05M | 90.58%-14.76M | 8.27%-156.72M | -241.35%-170.85M | 156.99%120.87M | -368.90%-212.1M | 53.60%-45.23M |
| -Change in receivables | 67.11%-156.38M | -325.45%-475.4M | 83.91%-111.74M | -286.69%-694.27M | -1,315.38%-179.54M | 96.16%-12.69M | -4,552.87%-330.12M | 97.82%-7.1M | -454.94%-326.06M | 79.89%-58.76M |
| -Change in inventory | -160.74%-67.85M | -107.12%-26.02M | -160.14%-12.56M | -72.31%20.89M | 191.45%75.46M | -2,187.52%-82.51M | -143.06%-3.61M | 120.50%8.38M | -172.90%-40.86M | 269.18%56.05M |
| -Change in payables | -54.68%86.46M | 5.28%190.77M | 41.76%181.2M | 120.48%127.82M | 138.47%57.97M | -224.98%-150.68M | -43.41%120.56M | 68.41%213.05M | 294.41%126.51M | -74.70%32.08M |
| -Provision for loans, leases and other losses | 64.42%43.7M | -44.14%26.58M | 24.57%47.59M | 13.38%38.2M | -17.11%33.69M | 4,416.78%40.65M | 100.34%900K | -64,406.33%-265.12M | ---411K | ---- |
| -Changes in other current assets | 318.95%24.26M | -500.16%-11.08M | -44.67%-1.85M | 96.47%-1.28M | -2,040.88%-36.14M | -136.98%-1.69M | 340.64%4.57M | -109.02%-1.9M | 128.19%21.03M | -173.82%-74.61M |
| -Changes in other current liabilities | -92.49%13.35M | 180.06%177.65M | -2,197.25%-221.89M | -68.69%10.58M | -32.68%33.79M | 36.22%50.2M | -78.77%36.85M | 2,153.43%173.56M | --7.7M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -13.60%-1.52M | -117.92%-1.34M | -100.65%-614K | 25.18%-306K | 28.12%-409K | -47.41%-569K | 2.77%-386K | 69.74%-397K | 32.92%-1.31M | 69.98%-1.96M |
| Interest received (cash flow from operating activities) | 107.34%11.21M | -8.83%5.41M | 43.98%5.93M | 17.48%4.12M | 102.95%3.51M | 202.63%1.73M | 11.52%571K | 208.43%512K | -65.05%166K | -63.32%475K |
| Tax refund paid | -22.77%-842.51M | -17.64%-686.23M | 2.21%-583.35M | -23.26%-596.56M | -60.63%-484M | -11.35%-301.32M | -38.80%-270.6M | 17.90%-194.96M | -46.40%-237.47M | -39.48%-162.2M |
| Other operating cash inflow (outflow) | 65.59%20.79M | 20.25%12.55M | 22.08%10.44M | 8.55M | 0 | -94.00%480K | 799,900.00%8M | 100.01%1K | -901.00%-8.01M | -75.00%1M |
| Operating cash flow | 37.46%2.39B | 22.03%1.74B | 48.93%1.43B | -23.98%958.38M | 35.93%1.26B | 33.68%927.53M | -7.16%693.82M | 236.85%747.31M | -47.13%221.85M | 42.40%419.6M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -112.98%-9.42M | 34.32%-4.42M | -83.21%-6.73M | 46.69%-3.68M | -36.77%-6.89M | -58.24%-5.04M | 47.97%-3.19M | -104.71%-6.12M | 1,213.10%129.89M | -836.52%-11.67M |
| Net intangibles purchase and sale | 35.93%-15.49M | -246.57%-24.18M | -299.37%-6.98M | ---1.75M | ---- | ---19.53M | ---- | -15.98%-6.03M | 54.58%-5.2M | ---11.45M |
| Net business purchase and sale | 96.67%-17.37M | ---521.48M | --0 | ---195.77M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 13,372.02%67.82M | 96.70%-511K | -108.14%-15.46M | 1,446.92%189.95M | 123.57%12.28M | -10.44%-52.1M | -27.75%-47.18M | -322.40%-36.93M | -126.09%-8.74M | 517.01%33.51M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 103.51%1.4M |
| Repayment of advance payments to other parties and cash income from loans | 73.58%184K | -6.19%106K | -51.50%113K | 468.29%233K | -57.73%41K | -3.00%97K | -78.31%100K | 20.68%461K | --382K | ---- |
| Net changes in other investments | 67.25%-14.78M | -19.44%-45.12M | -1,002.36%-37.78M | -9,118.42%-3.43M | 100.91%38K | 79.33%-4.16M | 55.80%-20.15M | -611.93%-45.59M | 203.62%8.91M | -415.96%-8.59M |
| Investing cash flow | 101.84%10.94M | -791.13%-595.61M | -363.00%-66.84M | -364.15%-14.44M | 106.77%5.47M | -14.66%-80.73M | 25.26%-70.41M | -175.23%-94.21M | 3,813.50%125.23M | -70.64%3.2M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -3,825.25%-218.44M | -11.28%-5.57M | ---5M | --0 | ---- | ---- | ---- | -14.64%-37.61M | 83.38%-32.81M | 33.21%-197.43M |
| Net common stock issuance | -256.31%-488.53M | 60.52%-137.11M | -340,335.29%-347.24M | -56.92%-102K | 46.72%-65K | 99.94%-122K | -53.39%-209.78M | -528.06%-136.77M | -50.69%31.95M | -83.03%64.79M |
| Increase or decrease of lease financing | -21.21%-33.39M | -41.27%-27.55M | -82.58%-19.5M | 11.68%-10.68M | -0.81%-12.09M | -50.01%-12M | -3.60%-8M | -9.09%-7.72M | 17.71%-7.08M | 14.21%-8.6M |
| Cash dividends paid | -27.91%-790.89M | 6.26%-618.32M | -47.93%-659.61M | -38.12%-445.9M | -17.05%-322.84M | -39.29%-275.81M | -3.27%-198.01M | -113.27%-191.75M | -26.81%-89.91M | -213.64%-70.9M |
| Net other fund-raising expenses | 7.59%-14.95M | ---16.17M | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
| Financing cash flow | -92.14%-1.55B | 21.98%-804.71M | -125.84%-1.03B | -36.33%-456.68M | -16.35%-335M | 30.75%-287.93M | -11.22%-415.79M | -282.08%-373.85M | 53.88%-97.84M | -570.57%-212.14M |
| Net cash flow | ||||||||||
| Beginning cash position | 7.95%4.51B | 8.84%4.17B | 15.31%3.84B | 38.99%3.33B | 30.45%2.39B | 12.74%1.83B | 20.87%1.63B | 22.80%1.35B | 23.62%1.1B | 65.55%886.92M |
| Current changes in cash | 151.60%858.86M | 3.72%341.36M | -32.46%329.12M | -47.68%487.26M | 66.63%931.24M | 169.17%558.86M | -25.65%207.62M | 12.04%279.26M | 18.31%249.24M | -39.92%210.66M |
| Effect of exchange rate changes | -217.18%-28.05M | 140.96%23.94M | -54.67%9.93M | 999.50%21.91M | 2,016.35%1.99M | 66.98%-104K | -117.90%-315K | 145.13%1.76M | 162.49%718K | -316.79%-1.15M |
| Cash adjustments other than cash changes | ---- | ---33.28M | ---- | ---- | 200.00%1K | 50.00%-1K | ---2K | ---- | ---- | -150.00%-1K |
| End cash Position | 18.43%5.34B | 7.95%4.51B | 8.84%4.17B | 15.31%3.84B | 38.99%3.33B | 30.45%2.39B | 12.74%1.83B | 20.87%1.63B | 22.80%1.35B | 23.62%1.1B |
| Free cash flow | 38.30%2.37B | 21.19%1.71B | 48.82%1.41B | -24.24%949.89M | 38.86%1.25B | 30.74%902.96M | -6.06%690.64M | 243.70%735.16M | -46.05%213.9M | 35.13%396.49M |
| 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 |