Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -24.63%254.75M | -23.63%337.99M | -37.14%442.6M | 24.93%704.16M | 81.45%563.66M | 3,490.18%310.64M | -515.79%-9.16M | -100.77%-1.49M | 319.57%192.3M | -197.07%-87.58M |
| Net profit before non-cash adjustment | -30.40%302.94M | 124.77%435.28M | -74.50%193.66M | 57.18%759.5M | 187.93%483.21M | 824.74%167.82M | -45.65%18.15M | -81.23%33.39M | 549.18%177.89M | 24.27%27.4M |
| Total adjustment of non-cash items | 299.03%132.18M | -77.48%33.13M | 37.30%147.12M | -32.95%107.16M | 140.41%159.82M | 320.73%66.48M | -51.78%15.8M | 1,008.87%32.77M | 112.20%2.96M | -152.65%-24.22M |
| -Depreciation and amortization | 24.49%70.69M | -7.36%56.78M | 36.11%61.29M | 16.99%45.03M | 28.41%38.49M | 84.80%29.97M | 10.62%16.22M | -8.00%14.66M | 35.92%15.94M | -4.38%11.73M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | --92.92M | --0 | 701.09%39.03M | --4.87M | ---- | --0 | --16.82M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -176.78%-19.59M |
| -Disposal profit | 230.12%39.72M | -150.42%-30.52M | 129.55%60.55M | 1,017.11%26.38M | 25.92%2.36M | 90.16%1.88M | 179.32%986K | -82.46%353K | 101.40%2.01M | -79.42%999K |
| -Remuneration paid in stock | -2.71%20.34M | -3.03%20.91M | 6.89%21.56M | 14.48%20.17M | 96.04%17.62M | --8.99M | ---- | ---- | ---- | ---- |
| -Other non-cash items | 110.21%1.43M | 84.26%-14.04M | -672.41%-89.19M | -75.00%15.58M | 200.05%62.32M | 1,579.42%20.77M | -107.91%-1.4M | 155.80%17.75M | -83.39%-31.82M | -616.77%-17.35M |
| Changes in working capital | -38.31%-180.36M | -228.08%-130.41M | 162.65%101.82M | -104.72%-162.51M | -203.99%-79.38M | 277.06%76.34M | 36.27%-43.11M | -690.51%-67.65M | 112.62%11.46M | -509.25%-90.77M |
| -Change in receivables | 98.60%-2.55M | -194.98%-182.18M | 194.47%191.82M | 8.18%-203.05M | -407.53%-221.13M | 31.44%-43.57M | -901.07%-63.55M | 120.25%7.93M | -227.40%-39.18M | -15.37%30.75M |
| -Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 481.08%645K | -98.50%111K |
| -Change in prepaid assets | -214.65%-22.27M | -144.54%-7.08M | 167.91%15.89M | -221.23%-23.4M | -50.61%19.3M | 143.07%39.09M | 142.28%16.08M | -806.89%-38.04M | -155.14%-4.19M | 117.38%7.61M |
| -Change in payables | -131.22%-39.71M | 511.17%127.21M | -257.27%-30.94M | -68.78%19.67M | 17.44%63.01M | 1,177.05%53.65M | 145.46%4.2M | -139.17%-9.24M | 125.90%23.59M | -510.36%-91.07M |
| -Change in accrued expense | -667.79%-79.68M | 2,389.23%14.03M | -101.79%-613K | -40.38%34.28M | 259.80%57.5M | -37.59%15.98M | --25.61M | ---- | ---- | ---38.99M |
| -Provision for loans, leases and other losses | 127.86%23.76M | 2,718.38%10.43M | -96.29%370K | 414.80%9.98M | -82.67%1.94M | 143.97%11.19M | -295.31%-25.45M | -246.47%-6.44M | --4.4M | ---- |
| -Changes in other current assets | 35.45%-59.91M | -24.25%-92.82M | ---74.71M | --0 | ---- | ---- | ---- | -183.47%-21.87M | 3,056.27%26.2M | --830K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -48,817.65%-8.32M | -17K | 0 | 0 | 84.44%-35K | 49.66%-225K | 43.42%-447K | 39.28%-790K | -5.17%-1.3M | -77.22%-1.24M |
| Interest received (cash flow from operating activities) | 6,040.00%921K | 0.00%15K | -99.40%15K | 124.75%2.51M | 22,200.00%1.12M | -16.67%5K | -14.29%6K | 75.00%7K | -88.24%4K | 70.00%34K |
| Tax refund paid | -2,485.00%-174.3M | 102.22%7.31M | -37.14%-329.42M | -69.22%-240.21M | -195.70%-141.95M | -356.13%-48M | 120.33%18.74M | -17,800.39%-92.19M | 98.49%-515K | -11,190.10%-34.21M |
| Other operating cash inflow (outflow) | 0 | 0.00%1K | 0.00%1K | 1K | 0 | 200.00%1K | -150.00%-1K | -99.99%2K | 3,673,100.00%36.73M | -1K |
| Operating cash flow | -78.84%73.06M | 205.06%345.3M | -75.73%113.19M | 10.33%466.46M | 61.11%422.79M | 2,772.06%262.42M | 109.67%9.14M | -141.57%-94.46M | 284.74%227.22M | -237.82%-122.99M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -427.98%-30.32M | -0.14%-5.74M | -314.38%-5.74M | 87.67%-1.38M | -113.14%-11.22M | -41.22%-5.27M | 52.67%-3.73M | -18.81%-7.88M | ---6.63M | ---- |
| Net intangibles purchase and sale | -24.57%-79.97M | 40.68%-64.2M | 14.97%-108.22M | -119.62%-127.27M | -6.47%-57.95M | -52.02%-54.43M | -91.59%-35.8M | 6.05%-18.69M | -20.09%-19.89M | -27.76%-16.56M |
| Net business purchase and sale | ---1.56B | --0 | ---15.07M | --0 | 90.93%-6.6M | ---72.75M | ---- | -25.00%11.25M | 39.06%15M | --10.79M |
| Net investment product transactions | -110.37%-32.49M | 621.36%313.32M | 61.00%-60.1M | 29.99%-154.09M | -340.20%-220.1M | ---50M | ---- | ---- | ---- | ---- |
| Advance cash and loans provided to other parties | --0 | ---7M | --0 | ---- | ---53.3M | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | --7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 0.00%-1K | 99.96%-1K | -220.73%-2.82M | -43,800.00%-878K | 0.00%-2K | -100.32%-2K | 106.88%616K | -276.02%-8.96M | 169.21%5.09M | 3,250.00%1.89M |
| Investing cash flow | -818.76%-1.7B | 223.16%236.38M | 32.33%-191.93M | 18.78%-283.61M | -91.39%-349.17M | -368.80%-182.44M | -60.34%-38.92M | -277.25%-24.27M | -65.53%-6.43M | 75.31%-3.89M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 600.00%2.1B | --300M | --0 | ---- | 34.08%-19.76M | 33.36%-29.98M | 19.39%-44.98M | 42.25%-55.81M | -156.29%-96.64M | 755.40%171.69M |
| Net common stock issuance | -121.38%-36.76M | -13.71%171.93M | 1,107,077.78%199.26M | -100.00%-18K | 3,374.15%1.26B | -25,678.67%-38.37M | -98.03%150K | -98.39%7.63M | 266.26%475.39M | 23,077.86%129.8M |
| Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -83.16%-348K |
| Cash dividends paid | -8.80%-107.12M | -8.16%-98.46M | ---91.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -213.33%-34M | 28.91%30M | 2,327,100.00%23.27M | -99.99%1K | 245.21%10.52M | ---7.24M | ---- | ---- | ---- | ---1K |
| Financing cash flow | 376.39%1.92B | 206.84%403.47M | 773,594.12%131.49M | -100.00%-17K | 1,749.71%1.25B | -68.60%-75.59M | 6.94%-44.83M | -112.72%-48.18M | 25.77%378.75M | 1,266.02%301.14M |
| Net cash flow | ||||||||||
| Beginning cash position | 42.92%3.28B | 5.25%2.3B | 9.15%2.18B | 199.96%2B | 0.66%666.02M | -10.13%661.63M | -18.48%736.24M | 197.46%903.15M | 134.70%303.62M | 58.35%129.36M |
| Current changes in cash | -69.94%296.18M | 1,767.34%985.15M | -71.14%52.76M | -86.16%182.83M | 29,988.86%1.32B | 105.88%4.39M | 55.30%-74.61M | -127.84%-166.9M | 244.05%599.53M | 265.56%174.26M |
| Cash adjustments other than cash changes | -50.00%1K | -100.00%2K | 3,089,000.00%61.78M | -100.02%-2K | --11.16M | ---- | 150.00%1K | ---2K | ---- | ---- |
| End cash Position | 9.03%3.58B | 42.92%3.28B | 5.25%2.3B | 9.15%2.18B | 199.96%2B | 0.66%666.02M | -10.13%661.63M | -18.48%736.24M | 197.46%903.15M | 134.70%303.62M |
| Free cash flow | -113.52%-37.23M | 36,427.57%275.36M | -100.22%-758K | -4.47%337.81M | 74.43%353.62M | 766.95%202.73M | 74.88%-30.4M | -160.30%-121.02M | 243.81%200.69M | -289.74%-139.56M |
| 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 |