Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 3.76%-5.78M | -121.27%-6M | 71.75%-2.71M | -15.12%-9.6M | -40.58%-8.34M | -198.82%-2.28M | 9.29%-2.31M | -8.23%-5.93M | -2,010.00%-764K | -84.12%-2.55M |
| Net profit before non-cash adjustment | 114.57%1.49M | 70.63%-10.2M | -128.99%-34.72M | -352.72%-15.16M | 251.86%6M | 296.17%2.46M | 155.90%1.6M | -468.49%-3.95M | 13.35%-1.25M | -303.82%-2.86M |
| Total adjustment of non-cash items | -287.28%-5.44M | -88.74%2.9M | 353.85%25.77M | 137.05%5.68M | -629.57%-15.32M | -390.63%-5.24M | -592.65%-3.77M | 59.82%-2.1M | 32.57%1.8M | 20.82%-544K |
| -Depreciation and amortization | -8.29%664K | -6.22%724K | -16.99%772K | -15.61%930K | -18.73%1.1M | -23.67%187K | -44.18%187K | 74.29%1.36M | 25.64%245K | 71.79%335K |
| -Disposal profit | -326.55%-7.11M | -88.40%3.14M | 995.02%27.05M | 126.99%2.47M | -183.22%-9.15M | -209.08%-3.7M | -1,160.00%-2.49M | 392.99%11M | 50.71%3.39M | -6.75%235K |
| -Remuneration paid in stock | 330.43%297K | -80.73%69K | -35.84%358K | 121.43%558K | -14.86%252K | 23.73%73K | 217.24%92K | 187.38%296K | 34.09%59K | 200.00%29K |
| -Deferred income tax | ---- | ---- | ---- | 35.74%-2.16M | 62.71%-3.36M | 505.50%884K | -406.01%-560K | -1,181.25%-9M | 59.78%-218K | 250.00%183K |
| -Other non-cash items | 169.16%711K | 57.38%-1.03M | -162.25%-2.41M | 192.95%3.88M | 27.52%-4.17M | -60.39%-2.69M | 24.89%-996K | -80.54%-5.75M | -185.18%-1.67M | -34.89%-1.33M |
| Changes in working capital | -241.27%-1.83M | -79.27%1.29M | 5,435.90%6.24M | -111.95%-117K | 736.75%979K | 137.98%499K | -116.61%-141K | -73.29%117K | -1,142.86%-1.31M | 9,333.33%849K |
| -Change in receivables | -207.32%-1.73M | -69.97%1.61M | 427.70%5.37M | 128.99%1.02M | -1,239.94%-3.51M | 110.42%52K | -135.64%-134K | 266.67%308K | -345.81%-499K | 114.86%376K |
| -Change in payables | -668.42%-146K | -102.05%-19K | 208.54%928K | -134.49%-855K | 1,091.60%2.48M | 153.40%440K | -99.58%2K | -178.62%-250K | -904.88%-824K | 376.88%479K |
| -Changes in other current assets | 151.58%49K | -79.25%-95K | 77.64%-53K | -111.76%-237K | --2.02M | ---- | ---- | --0 | ---- | ---- |
| -Changes in other current liabilities | --0 | -5,025.00%-205K | 90.70%-4K | -760.00%-43K | -108.47%-5K | -22.22%7K | -50.00%-9K | 63.89%59K | 80.00%9K | -185.71%-6K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 86.67%-2K | -50.00%-15K | 76.19%-10K | 66.13%-42K | 39.51%-124K | -104.35%-1K | 70.90%-39K | 8.48%-205K | 116.91%23K | -397.78%-134K |
| Interest received (cash flow from operating activities) | 0 | 0 | 420.83%125K | 50.00%24K | 700.00%16K | 0 | 0 | -96.88%2K | -91.49%4K | -111.76%-2K |
| Tax refund paid | ||||||||||
| Other operating cash inflow (outflow) | -14.48%-3.23M | 24.75%-2.82M | 29.41%-3.75M | -158.30%-5.31M | 183.14%9.1M | 28.86%-715K | 24.96%-1.38M | 332.90%3.21M | -133.72%-1.01M | -279.18%-1.84M |
| Operating cash flow | -1.91%-9.01M | -39.30%-8.84M | 57.50%-6.34M | -2,396.31%-14.93M | 122.24%650K | -72.16%-3M | 17.52%-3.73M | 50.59%-2.92M | -263.67%-1.74M | -150.28%-4.53M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 11.11%-24K | 65.38%-27K | 30.36%-78K | 80.49%-112K | -19.33%-574K | 71.43%-10K | 108.91%22K | -99.59%-481K | -94.44%-35K | -751.72%-247K |
| Net investment product transactions | 198.15%904K | -146.05%-921K | -6.93%2M | 9,054.17%2.15M | 99.39%-24K | 147.06%56K | 98.58%-54K | -259.70%-3.94M | -104.48%-119K | -17,995.24%-3.8M |
| Net changes in other investments | ---- | ---- | ---- | --12K | ---- | ---- | ---- | ---- | ---- | ---- |
| Investing cash flow | 192.83%880K | -149.32%-948K | -6.20%1.92M | 442.64%2.05M | 86.46%-598K | 129.87%46K | 99.21%-32K | -298.65%-4.42M | -105.83%-154K | -7,994.00%-4.05M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 14,887.50%2.4M | -88.89%16K | 103.76%144K | -186.53%-3.83M | 2,414.77%4.43M | -96.15%2K | 6,827.27%3.05M | -25.11%176K | -24.64%52K | 100.00%44K |
| Net common stock issuance | 9.67%6.19M | -11.38%5.65M | -14.73%6.37M | --7.47M | --0 | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | -29.02%-618K | 12.59%-479K | 14.64%-548K | 22.09%-642K | -50.64%-824K | 33.88%-162K | -219.61%-163K | -61.36%-547K | -1.66%-245K | 55.26%-51K |
| Net other fund-raising expenses | ---- | --3.46M | ---- | --135K | ---- | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | -7.80%7.97M | 44.90%8.65M | 90.42%5.97M | -13.02%3.13M | 1,070.89%3.6M | 17.10%-160K | 41,314.29%2.89M | -102.66%-371K | -12.21%-193K | 92.39%-7K |
| Net cash flow | ||||||||||
| Beginning cash position | -18.64%4.97M | 33.84%6.11M | -68.10%4.57M | 34.28%14.31M | -41.98%10.66M | -0.10%9.78M | -41.98%10.66M | 125.74%18.37M | 58.21%9.79M | 125.74%18.37M |
| Current changes in cash | 86.48%-154K | -173.72%-1.14M | 115.86%1.55M | -366.67%-9.74M | 147.39%3.65M | -49.02%-3.11M | 89.75%-879K | -175.37%-7.71M | -204.97%-2.09M | -339.95%-8.58M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- |
| End cash Position | -3.10%4.82M | -18.64%4.97M | 33.84%6.11M | -68.10%4.57M | 34.28%14.31M | -13.43%6.66M | -0.10%9.78M | -41.98%10.66M | -5.85%7.7M | 58.21%9.79M |
| Free cash flow | -1.87%-9.03M | -38.03%-8.86M | 57.30%-6.42M | -19,886.84%-15.04M | 102.23%76K | -68.77%-3M | 21.79%-3.73M | 44.71%-3.4M | -257.55%-1.78M | -159.77%-4.77M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |