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 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 3.70%88.72B | -68.80%6.85B | -31.10%85.55B | 2.54%30.74B | -31.17%21.94B | 74.31%124.16B | 146.97%34.22B | 26.84%28.08B | 83.51%29.98B | 68.69%31.88B |
| Net profit before non-cash adjustment | 4.52%87.22B | -56.58%7.86B | -14.18%83.45B | 171.61%28.42B | 16.17%18.1B | 43.91%97.25B | 359.08%32.91B | 126.25%38.29B | -57.74%10.46B | -16.75%15.58B |
| Total adjustment of non-cash items | -6.66%43.01B | -103.67%-43M | 28.11%46.08B | -42.51%15.98B | -86.08%1.17B | 33.82%35.97B | -50.99%8.8B | -198.31%-9.07B | 3,336.96%27.81B | 851.16%8.43B |
| -Depreciation and amortization | 5.50%26.14B | 8.88%6.1B | 17.46%24.78B | 28.55%6.47B | 16.16%5.61B | 14.18%21.1B | 33.86%5.65B | 17.49%5.6B | 2.17%5.03B | 5.51%4.83B |
| -Reversal of impairment losses recognized in profit and loss | 34.56%2.77B | --0 | -80.89%2.06B | -99.19%67M | -83.12%188M | -40.04%10.78B | -90.15%1.45B | -101.95%-63M | --8.28B | --1.11B |
| -Share of associates | 77.76%-787M | 201.22%914M | -275.29%-3.54B | -274.53%-2.21B | -12.59%-903M | 78.19%-943M | 179.93%1.34B | -233.58%-894M | 36.94%-589M | 44.38%-802M |
| -Disposal profit | --0 | --0 | 50.19%-7.37B | --0 | --0 | ---14.8B | --0 | ---14.8B | --0 | --0 |
| -Net exchange gains and losses | -54.47%3.8B | -120.72%-702M | -36.79%8.35B | -63.25%2.95B | -15.22%3.39B | 248.09%13.21B | -70.40%1.21B | 99.25%-24M | --8.02B | --4B |
| -Other non-cash items | -49.18%11.08B | 10.51%-6.36B | 228.94%21.8B | 23.20%8.71B | -906.52%-7.11B | 80.99%6.63B | 75.19%-851M | -76.22%1.12B | 6.19%7.07B | 83.40%-706M |
| Changes in working capital | 5.61%-41.52B | -136.36%-970M | -385.96%-43.98B | -64.83%-13.67B | -66.09%2.67B | 61.02%-9.05B | 33.59%-7.49B | 71.59%-1.14B | 10.23%-8.29B | 503.84%7.87B |
| -Change in receivables | 28.91%-22.42B | 86.53%17.2B | -975.78%-31.53B | -46.53%-7.26B | -23.11%9.22B | 65.80%-2.93B | 53.21%-7.83B | -177.79%-2.14B | -15.46%-4.95B | 23.71%11.99B |
| -Change in inventory | 269.99%2.8B | 78.47%-435M | 50.21%-1.65B | 73.50%-1.08B | -194.03%-2.02B | 62.84%-3.31B | -110.25%-120M | 137.07%1.58B | -175.30%-4.08B | 84.10%-687M |
| -Change in payables | -655.33%-5.24B | -112.40%-5.26B | -114.34%-694M | -112.73%-182M | -162.85%-2.48B | --4.84B | --4.12B | 118.55%227M | 231.68%1.43B | 43.46%-942M |
| -Change in accrued expense | ---- | ---6.82B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Provision for loans, leases and other losses | -1,291.13%-2.82B | ---3.64B | -140.93%-203M | -201.88%-1.36B | --0 | -68.41%496M | -166.76%-1.61B | 461.88%1.23B | 1,357.55%1.33B | -20.41%-466M |
| -Changes in other current assets | -39.57%-13.83B | 1.90%-2.02B | -21.61%-9.91B | -87.39%-3.79B | -1.38%-2.06B | -11.31%-8.15B | 1.72%-2.06B | -118.20%-2.04B | 11.04%-2.02B | -0.55%-2.03B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | 101.15%204M | 120.47%560M | -105.15%-17.66B | -428.94%-3.09B | -11.54%-2.74B | 61.83%-8.61B | -307.30%-2.96B | 54.29%-4.14B | 134.98%940M | 75.69%-2.45B |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 30.99%88.92B | -61.43%7.41B | -41.25%67.88B | -10.58%27.65B | -34.73%19.21B | 137.41%115.55B | 138.11%31.27B | 82.99%23.94B | 126.53%30.92B | 234.07%29.43B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -65.98%-37.58B | -341.85%-12.23B | -34.08%-22.64B | -59.83%-6.98B | 57.76%-2.77B | -8.49%-16.89B | 32.98%-3.88B | 49.01%-2.09B | -198.50%-4.36B | -55.55%-6.55B |
| Net intangibles purchase and sale | 42.19%-45.8B | 37.90%-1.53B | -406.62%-79.23B | -722.31%-19.42B | 0.04%-2.46B | -19.36%-15.64B | 23.45%-6.28B | -159.32%-4.53B | -10.89%-2.36B | -142.36%-2.46B |
| Net business purchase and sale | 106.11%2.8B | 82.91%-7.7B | -458.79%-45.85B | -256.70%-3.13B | ---45.06B | 219.50%12.78B | -25.00%3B | --7.78B | --2B | --0 |
| Net investment product transactions | -240.99%-994M | ---133M | 228.88%705M | ---- | ---- | -109.10%-547M | -113.57%-547M | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --4.5B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -31.50%87M | 233.33%40M | 241.11%127M | 210.53%105M | 76.19%-30M | -106.11%-90M | -108.01%-176M | 142.46%307M | -167.38%-95M | 11.89%-126M |
| Investing cash flow | 42.77%-81.49B | 57.18%-21.55B | -598.64%-142.39B | -526.07%-30.18B | -450.77%-50.32B | -18.60%-20.38B | -109.34%-7.89B | 122.24%1.46B | -118.84%-4.82B | -96.85%-9.14B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --0 | ---9.62B | ---- | ---9.62B | --0 | ---- | ---- | ---- | --0 |
| Net common stock issuance | 99.98%-9M | 99.99%-2M | -400,040.00%-40.01B | -524,975.00%-21B | -750,050.00%-15B | 9.09%-10M | 33.33%-2M | 50.00%-2M | -33.33%-4M | -100.00%-2M |
| Increase or decrease of lease financing | -49.43%-5.98B | -48.81%-1.31B | -10.00%-4B | -9.12%-969M | -5.40%-879M | 3.37%-3.64B | -4.10%-1.02B | 7.95%-903M | 6.03%-888M | 3.70%-834M |
| Cash dividends paid | 0.04%-30.88B | 2.66%-15.18B | -6.44%-30.9B | --0 | -7.44%-15.59B | -14.92%-29.03B | --0 | -12.53%-14.52B | --0 | -17.42%-14.51B |
| Net other fund-raising expenses | 112.88%21M | ---- | -214.79%-163M | -478,850.00%-9.58B | -222.94%-209M | 3,450.00%142M | -6.14%-121M | 405.56%91M | -97.94%2M | 5,566.67%170M |
| Financing cash flow | 56.49%-36.85B | 60.08%-16.49B | -160.33%-84.7B | -2,363.60%-21.93B | -172.12%-41.3B | -12.07%-32.54B | -4.21%-1.14B | -10.55%-15.33B | -4.58%-890M | -14.78%-15.18B |
| Net cash flow | ||||||||||
| Beginning cash position | -39.30%244.68B | -39.30%244.68B | 18.84%403.08B | -3.40%333.12B | 18.84%403.08B | 1.23%339.19B | 14.87%382.27B | 9.49%372.13B | 5.63%344.85B | 1.23%339.19B |
| Current changes in cash | 81.52%-29.42B | 57.71%-30.63B | -354.17%-159.2B | -197.06%-24.46B | -1,516.85%-72.42B | 2,451.36%62.64B | 168.88%22.24B | 237.01%10.08B | 137.93%25.21B | 156.44%5.11B |
| Effect of exchange rate changes | 339.42%3.51B | -87.12%316M | -36.33%799M | 19.43%2.48B | 350.28%2.45B | -24.17%1.26B | 23.33%-1.42B | -76.11%59M | -26.45%2.07B | 22.75%545M |
| Cash adjustments other than cash changes | 0.00%1M | 50.00%-1M | 150.00%1M | ---- | -100.00%-2M | ---2M | ---- | ---- | --2M | ---1M |
| End cash Position | -10.59%218.77B | -35.65%214.37B | -39.30%244.68B | -16.39%311.14B | -3.40%333.12B | 18.84%403.08B | 18.84%403.08B | 14.87%382.27B | 9.49%372.13B | 5.63%344.85B |
| Free cash flow | 114.44%5.4B | -159.60%-6.35B | -145.20%-37.38B | -94.97%1.22B | -47.82%10.65B | 313.38%82.7B | 2,498.96%20.78B | 139.41%17.32B | 140.56%24.19B | 469.93%20.42B |
| 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 |