Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 42.28B | 24.37B | 150.82%21.8B | -42.10%96.54B | -53.41%8.69B | 12.49%166.75B | 245.63%106.08B | 40.22%12.78B | -14.15%29.23B | -74.92%18.65B |
| Net profit before non-cash adjustment | --11.22B | --14.94B | 42.94%17.05B | 8.47%51.45B | -3.37%11.93B | -33.84%47.44B | -31.31%6.67B | -33.21%12.56B | -34.34%15.86B | -35.13%12.34B |
| Total adjustment of non-cash items | --32.87B | --20.73B | 377.20%7.49B | 15.10%42.71B | -69.95%1.57B | -20.51%37.11B | 319.47%23.38B | -77.43%1.01B | -39.12%7.49B | -87.11%5.23B |
| -Depreciation and amortization | --19.07B | --13.76B | 14.40%11.67B | 17.76%54.21B | -0.80%10.2B | -16.17%46.03B | -11.58%12.46B | -14.96%11.98B | -18.28%11.32B | -20.27%10.28B |
| -Reversal of impairment losses recognized in profit and loss | --94M | --0 | --506M | 3,143.80%18.59B | --0 | -32.03%573M | -88.77%84M | --0 | --0 | --489M |
| -Share of associates | --0 | --0 | --0 | --0 | --0 | -100.00%-2M | -100.00%-2M | --1M | ---1M | --0 |
| -Disposal profit | --2.91B | --3.6B | -45.28%696M | 395.07%5.62B | 147.02%1.27B | -66.15%1.14B | 315.85%2.55B | 37.26%851M | -62.06%445M | -384.44%-2.71B |
| -Other non-cash items | --10.8B | --3.38B | 45.69%-5.38B | -235.84%-35.71B | -248.71%-9.9B | 14.48%-10.63B | 131.77%8.29B | -15.64%-11.82B | -52.07%-4.27B | -110.64%-2.84B |
| Changes in working capital | ---1.81B | ---11.3B | 42.94%-2.74B | -97.10%2.38B | -541.14%-4.8B | 175.43%82.21B | 140.35%76.03B | 94.39%-796M | 345.00%5.89B | -92.65%1.09B |
| -Change in receivables | ---1.5B | ---3.4B | 185.76%3.59B | -115.76%-2.34B | 122.60%1.26B | -6.25%14.83B | 710.07%19.82B | 8.11%-3.34B | 198.34%3.92B | -120.84%-5.56B |
| -Change in inventory | ---3.34B | ---131M | 76.71%-177M | -115.60%-2.48B | -105.12%-760M | 777.52%15.88B | -67.88%3.75B | 52.11%-2.5B | -147.05%-207M | 260.73%14.84B |
| -Change in payables | --6.64B | --1.86B | -308.08%-2.58B | -277.73%-4.94B | 89.57%-631M | 123.11%2.78B | 107.57%589M | 403.11%4B | 314.33%4.25B | -541.10%-6.05B |
| -Change in accrued expense | --324M | ---653M | -4.92%908M | 100.68%3M | 17.03%955M | -168.86%-440M | -199.05%-314M | -8.78%-545M | -493.07%-397M | -28.67%816M |
| -Provision for loans, leases and other losses | ---3.28B | --3.21B | 14.80%-2.17B | 187.65%149M | 13.69%-2.55B | 39.50%-170M | -6.46%2.87B | 16.41%-2.95B | -5.58%2.86B | -3.51%-2.95B |
| -Changes in other current assets | ---647M | ---12.19B | 24.66%-2.32B | -75.70%11.99B | ---3.08B | 75.89%49.33B | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -325M | -347M | -64.02%-351M | -62.68%-1.16B | -48.61%-214M | -91.89%-710M | -87.96%-203M | -51.11%-204M | -152.38%-159M | -125.00%-144M |
| Interest received (cash flow from operating activities) | 905M | 637M | -21.65%1.1B | 32.89%3.86B | 20.32%1.41B | 15.76%2.9B | -15.08%304M | 1.75%1.1B | 62.63%322M | 35.38%1.17B |
| Tax refund paid | -9.79B | -517M | -497.25%-13.9B | 65.11%-8.93B | 83.92%-2.33B | -3.95%-25.59B | 89.31%-110M | -24.16%-10.73B | 40.38%-279M | 0.04%-14.47B |
| Other operating cash inflow (outflow) | 2.93B | 2.99B | 6.92%911M | 1,419.40%28.58B | 852M | 1.88B | 174,400.00%1.75B | 137M | -1M | 0 |
| Operating cash flow | --35.99B | --27.14B | 13.70%9.56B | -18.13%118.9B | 61.48%8.41B | 15.49%145.23B | 260.42%107.82B | 116.99%3.09B | -13.65%29.12B | -91.42%5.21B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---20.35B | ---36.25B | 11.85%-22.96B | -131.40%-197.31B | 32.91%-26.05B | 17.25%-85.27B | 57.45%-17.38B | 39.35%-17.83B | 34.52%-11.22B | -148.14%-38.83B |
| Net intangibles purchase and sale | ---42M | ---609M | 34.38%-231M | -7.66%-1.04B | -56.44%-352M | -20.90%-966M | 28.93%-113M | -18.88%-277M | -132.45%-351M | 12.11%-225M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --0 | --8.69B | --0 | --0 | --15.89B | ---7.2B |
| Net investment product transactions | --299M | ---7M | -12.50%-9M | 24,268.31%34.6B | 20.00%-8M | -60.88%142M | -50.42%177M | 0.00%-15M | -42.86%-10M | -135.71%-10M |
| Net changes in other investments | ---119M | ---41M | 66.30%-91M | -436.15%-437M | -718.18%-270M | 123.99%130M | 123.61%17M | 512.50%99M | 109.23%47M | -152.38%-33M |
| Investing cash flow | ---20.22B | ---36.9B | 12.69%-23.3B | -112.47%-164.18B | 42.37%-26.68B | 25.71%-77.27B | 57.52%-17.3B | 39.26%-18.03B | 124.46%4.35B | -192.78%-46.3B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | ---- | ---- | --0 | ---- | -26.53%73.47B | 4.96%73.47B | --0 | ---- | ---- |
| Net common stock issuance | ---7M | --12M | -59.63%44M | -456.94%-514M | 179.49%109M | 4.35%144M | 33.33%-2M | ---1M | -22.30%108M | 1,850.00%39M |
| Increase or decrease of lease financing | --407M | ---720M | -35.00%-135M | -40.29%-484M | -35.14%-100M | 36.35%-345M | -7.27%-118M | -22.22%-121M | 86.44%-32M | 23.71%-74M |
| Issuance fees | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | ---4.2B | --0 | 0.00%-2.8B | 0.00%-5.6B | 0.00%-2.8B | 20.00%-5.6B | --0 | 33.33%-2.8B | --0 | 0.00%-2.8B |
| Cash dividends for minorities | --0 | --0 | 0.00%-14M | 0.00%-14M | 0.00%-14M | 0.00%-14M | --0 | --0 | --0 | 0.00%-14M |
| Net other fund-raising expenses | --1M | ---1M | 0.00%-1M | -277.61%-506M | 50.00%-1M | -4,366.67%-134M | ---132M | 200.00%1M | ---1M | 0.00%-2M |
| Financing cash flow | ---3.8B | ---40.71B | -3.57%-2.9B | -110.53%-7.11B | 1.58%-2.8B | -27.07%67.53B | 4.77%73.22B | 32.07%-2.92B | -99.75%75M | 2.06%-2.85B |
| Net cash flow | ||||||||||
| Beginning cash position | --325.48B | --374.23B | -11.93%390.66B | 46.68%443.58B | 46.68%443.58B | 62.95%302.42B | 14.42%277.41B | 6.33%296.59B | 13.23%262.26B | 62.95%302.42B |
| Current changes in cash | --11.98B | ---50.48B | 21.06%-16.64B | -138.68%-52.4B | 52.04%-21.08B | 18.52%135.48B | 177.18%163.73B | 45.14%-17.86B | -26.79%33.55B | -204.69%-43.94B |
| Effect of exchange rate changes | --3.27B | --1.73B | -92.57%207M | -109.26%-526M | -26.27%2.79B | 126.02%5.68B | 174.16%2.44B | 66.16%-1.33B | -46.89%785M | -6.90%3.78B |
| Cash adjustments other than cash changes | ---- | ---- | --1M | -200.00%-1M | ---- | --1M | --0 | --0 | ---- | ---- |
| End cash Position | --340.73B | --325.48B | -12.01%374.23B | -11.93%390.66B | 62.17%425.3B | 46.68%443.58B | 46.68%443.58B | 14.42%277.41B | 6.33%296.59B | 13.23%262.26B |
| Free cash flow | --15.44B | ---9.81B | 22.59%-13.94B | -235.40%-79.63B | 46.99%-18.01B | 170.81%58.81B | 912.97%90.29B | 46.70%-15.04B | 6.75%17.53B | -176.14%-33.97B |
| 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 |