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 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 1.27B | 3.45B | 979M | -22.19%6.53B | 234.84%8.39B | 1.82B | 194.77%888M | 17.18%2.88B | 242.86%2.81B | -65.80%2.51B |
| Net profit before non-cash adjustment | --1.23B | --581M | --1.26B | 2.96%4.83B | 9.88%4.69B | --1.73B | 7.96%1.19B | -12.80%1.01B | -45.09%760M | -31.38%4.27B |
| Total adjustment of non-cash items | --597M | --878M | --418M | 60.05%3B | 14.19%1.88B | --554M | 34.87%615M | 30.10%497M | -10.30%209M | -19.47%1.64B |
| -Depreciation and amortization | --868M | --832M | --824M | 25.76%3.02B | 23.53%2.4B | --661M | 25.24%645M | 22.46%567M | 24.94%526M | 16.15%1.94B |
| -Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | --50M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | --4M | --5M | ---15M | -722.22%-112M | 122.78%18M | ---31M | 107.69%4M | 215.63%37M | 900.00%8M | -777.78%-79M |
| -Net exchange gains and losses | ---24M | ---6M | ---7M | 234.38%43M | -128.83%-32M | ---21M | -82.50%28M | 84.29%-11M | -250.00%-28M | 226.14%111M |
| -Other non-cash items | ---251M | --47M | ---384M | 100.59%3M | -53.61%-510M | ---55M | 62.87%-62M | -557.14%-96M | -65.92%-297M | -388.24%-332M |
| Changes in working capital | ---555M | --1.99B | ---700M | -171.66%-1.31B | 153.45%1.82B | ---470M | 63.23%-920M | 49.62%1.37B | 331.03%1.84B | -264.78%-3.41B |
| -Change in receivables | ---404M | --922M | --295M | -60.70%393M | 330.41%1B | ---1.01B | -54.97%-561M | -55.21%344M | 158.37%2.22B | -54.45%-434M |
| -Change in inventory | ---638M | --308M | --160M | -584.25%-999M | 94.03%-146M | ---292M | 96.03%-109M | 351.34%563M | 74.71%-308M | -166.23%-2.44B |
| -Change in payables | --339M | --523M | ---795M | -154.22%-482M | 293.26%889M | --471M | -106.66%-64M | 234.51%382M | 226.58%100M | -249.84%-460M |
| -Provision for loans, leases and other losses | ---206M | --244M | ---194M | -89.27%25M | 398.72%233M | --248M | 35.53%-176M | 51.15%396M | 11.32%-235M | 49.35%-78M |
| -Changes in other current assets | --343M | ---4M | ---169M | -56.13%-242M | -1,822.22%-155M | --108M | 87.50%-10M | -179.24%-313M | 163.83%60M | -91.96%9M |
| -Changes in other current liabilities | ---- | ---- | --3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -32M | -23M | -23M | -6.58%-81M | -49.02%-76M | -18M | -28.57%-18M | -46.15%-19M | -110.00%-21M | -8.51%-51M |
| Interest received (cash flow from operating activities) | 243M | 26M | 238M | -6.47%477M | 42.46%510M | 32M | 108.96%280M | -54.17%11M | 1.08%187M | 40.39%358M |
| Tax refund paid | -468M | -167M | -352M | -161.33%-1.26B | 72.59%-481M | -29M | 48.40%-338M | 149.66%147M | 66.32%-261M | -26.08%-1.76B |
| Other operating cash inflow (outflow) | 0 | 1M | -2M | 200.00%1M | -1M | 0 | -300.00%-2M | 1M | 0 | 0 |
| Operating cash flow | --1.01B | --3.29B | --840M | -32.05%5.67B | 688.56%8.34B | --1.8B | 155.06%810M | 39.00%3.02B | 1,144.50%2.71B | -82.78%1.06B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---1.67B | ---1.41B | ---1.44B | -1.05%-5.41B | -75.76%-5.35B | ---1.48B | -63.09%-1.6B | -48.99%-1.1B | -76.16%-1.18B | -78.80%-3.05B |
| Net investment product transactions | ---3M | --120M | --1.07B | -156.08%-1B | 164.49%1.79B | --12M | 128.80%775M | -96.14%25M | 286.76%973M | -108.91%-2.77B |
| Advance cash and loans provided to other parties | ---37M | ---48M | ---23M | -83.33%-154M | 92.19%-84M | ---28M | 97.13%-29M | 47.62%-11M | 11.11%-16M | -1,693.33%-1.08B |
| Repayment of advance payments to other parties and cash income from loans | --25M | --12M | --12M | 73.21%97M | 1.82%56M | --24M | -26.32%14M | -23.08%10M | -33.33%8M | 57.14%55M |
| Net changes in other investments | ---4M | ---60M | ---45M | 76.90%-82M | -75.74%-355M | ---103M | 13.98%-80M | -288.24%-160M | 69.23%-12M | 60.85%-202M |
| Investing cash flow | ---1.69B | ---1.39B | ---426M | -65.77%-6.55B | 43.86%-3.95B | ---1.57B | 80.75%-915M | -7,650.00%-1.24B | 82.00%-222M | -97.14%-7.04B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---271M | --1.57B | ---340M | 25.51%-885M | -128.59%-1.19B | ---341M | -116.45%-291M | 13.56%-325M | -126.43%-231M | 492.08%4.16B |
| Net common stock issuance | --274M | --0 | --0 | -100.00%-4M | -100.00%-2M | ---1M | --0 | ---1M | --0 | 66.67%-1M |
| Increase or decrease of lease financing | ---30M | ---29M | ---30M | 5.88%-128M | -3.03%-136M | ---33M | 0.00%-34M | -6.06%-35M | -9.68%-34M | -3.94%-132M |
| Cash dividends paid | ---2M | ---- | ---- | -18.79%-670M | -14.63%-564M | ---303M | ---1M | ---- | ---- | -13.63%-492M |
| Cash dividends for minorities | --0 | ---200M | ---12M | -10.92%-193M | 31.23%-174M | --0 | --0 | 50.62%-120M | -440.00%-54M | -13.45%-253M |
| Net other fund-raising expenses | ---277M | ---15M | ---263M | 33.33%-2M | 99.70%-3M | ---1M | ---1M | 100.10%1M | 0.00%-2M | -49,400.00%-990M |
| Financing cash flow | ---306M | --960M | ---645M | 8.95%-1.88B | -190.34%-2.07B | ---679M | -118.86%-327M | 60.55%-740M | -138.63%-321M | 223.81%2.29B |
| Net cash flow | ||||||||||
| Beginning cash position | --10.35B | --7.49B | --7.6B | 58.97%10.66B | -35.28%6.71B | --10.99B | 8.41%11.5B | 0.33%10.43B | -35.28%6.71B | 11.08%10.37B |
| Current changes in cash | ---980M | --2.86B | ---231M | -218.70%-2.76B | 163.04%2.33B | ---451M | 90.38%-432M | 271.07%1.04B | 1,279.35%2.17B | -608.26%-3.69B |
| Effect of exchange rate changes | --125M | ---1M | --116M | -185.96%-300M | 990.63%349M | --122M | 4.88%-78M | 160.66%37M | 27.62%268M | -89.61%32M |
| Cash adjustments other than cash changes | ---1M | --2M | --1M | -100.08%-1M | 128,000.00%1.28B | --0 | --1M | --0 | 127,900.00%1.28B | --1M |
| End cash Position | --9.49B | --10.35B | --7.49B | -28.71%7.6B | 58.97%10.66B | --10.66B | 82.06%10.99B | 8.41%11.5B | 0.33%10.43B | -35.28%6.71B |
| Free cash flow | ---656M | --1.87B | ---622M | -91.70%248M | 245.19%2.99B | --320M | 68.76%-785M | 33.82%1.92B | 438.77%1.54B | -146.96%-2.06B |
| 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 |