Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
KUNLUN ENERGY
00135
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||||
| Cash from operating activities | 52.65%2.74B | 55.10%1.79B | 33.80%1.16B | 46.59%864.85M | 362.86%589.98M | -23.51%127.46M | 166.64M |
| Net profit before non-cash adjustment | 63.26%2.12B | 30.72%1.3B | 59.51%992.36M | 58.11%622.13M | 470.22%393.49M | 660.82%69.01M | --9.07M |
| Total adjustment of non-cash items | 86.74%355.23M | 57.72%190.23M | 109.24%120.61M | -4.57%57.64M | 72.35%60.41M | 262.33%35.05M | --9.67M |
| -Depreciation and amortization | 21.73%138.04M | 33.62%113.39M | 106.48%84.86M | 57.14%41.1M | 64.41%26.16M | 123.77%15.91M | --7.11M |
| -Disposal profit | 28.02%1.17M | -83.18%910K | --5.41M | --0 | ---- | ---- | ---- |
| -Remuneration paid in stock | 66.56%29.16M | 31.47%17.51M | --13.32M | --0 | ---- | ---- | ---- |
| -Other non-cash items | 219.88%186.87M | 243.12%58.42M | 2.91%17.03M | -51.70%16.54M | 78.94%34.25M | 646.49%19.14M | --2.56M |
| Changes in working capital | -13.24%266.68M | 595.40%307.38M | -76.12%44.2M | 36.01%185.08M | 481.35%136.08M | -84.17%23.41M | --147.89M |
| -Change in receivables | 38.25%-53.96M | -56.21%-87.39M | -162.37%-55.95M | -445.61%-21.32M | 110.96%6.17M | -172.12%-56.3M | --78.06M |
| -Change in inventory | 148.25%3.94M | -1,082.53%-8.16M | 195.40%830K | -3,322.22%-870K | --27K | ---- | ---- |
| -Change in prepaid assets | ---- | -142.65%-19.42M | 67.14%-8M | -50.20%-24.35M | -397.30%-16.21M | 179.47%5.45M | ---6.86M |
| -Change in payables | 28.76%155.34M | 341.38%120.64M | -165.00%-49.98M | -36.19%76.89M | 188.92%120.49M | 361.79%41.7M | --9.03M |
| -Change in accrued expense | ---- | 183.46%19.31M | -25.58%6.81M | 418.64%9.15M | -80.53%1.77M | 4,773.66%9.07M | --186K |
| -Changes in other current assets | -42.86%161.37M | 87.65%282.39M | 3.37%150.49M | 510.77%145.58M | 1.49%23.84M | -64.09%23.49M | --65.4M |
| -Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --2.08M |
| Dividends paid (cash flow from operating activities) | |||||||
| Dividends received (cash flow from operating activities) | |||||||
| Interest paid (cash flow from operating activities) | -26.55%-1.12M | -43.67%-885K | -55.56%-616K | 94.90%-396K | 11.02%-7.76M | -50.32%-8.73M | -5.81M |
| Interest received (cash flow from operating activities) | 9.24M | 0 | 0 | -60.00%2K | -28.57%5K | 40.00%7K | 5K |
| Tax refund paid | -36.60%-466.11M | -42.42%-341.24M | -19.57%-239.59M | -858.90%-200.37M | -24.77%-20.9M | -338.98%-16.75M | -3.82M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | 0.00%-1K | -200.00%-1K | -99.86%1K | -7.41%712K | 769K |
| Operating cash flow | 57.07%2.28B | 58.43%1.45B | 38.08%916.97M | 18.31%664.09M | 446.52%561.32M | -34.91%102.71M | --157.79M |
| Investing cash flow | |||||||
| Net PPE purchase and sale | -26.14%-79.12M | 33.21%-62.73M | -353.19%-93.91M | -855.86%-20.72M | 97.57%-2.17M | -2,863.13%-89.04M | ---3.01M |
| Net intangibles purchase and sale | -90.68%-164.96M | 32.89%-86.51M | -31.54%-128.91M | -27.71%-98M | -30.16%-76.74M | -115.65%-58.95M | ---27.34M |
| Net business purchase and sale | ---31.7M | ---- | ---- | ---- | ---- | 213.90%3.42M | ---3M |
| Net investment product transactions | 89.50%-12.55M | -86.65%-119.57M | -612.33%-64.06M | ---8.99M | --0 | ---- | ---- |
| Advance cash and loans provided to other parties | ---17.9M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 14.17%-90.64M | -40.24%-105.61M | -3,113.37%-75.3M | 1,343.28%2.5M | 99.32%-201K | 71.31%-29.67M | ---103.41M |
| Investing cash flow | -6.00%-396.87M | -3.38%-374.42M | -189.25%-362.19M | -58.29%-125.22M | 54.60%-79.11M | -27.42%-174.25M | ---136.75M |
| Financing cash flow | |||||||
| Net issuance payments of debt | ---- | --0 | 36.69%-71M | 79.19%-112.16M | -308.33%-538.95M | -1.90%258.7M | --263.7M |
| Net common stock issuance | 155.88%114.93M | -0.20%44.92M | 17,750.20%45.01M | -100.02%-255K | --1.44B | ---- | ---- |
| Increase or decrease of lease financing | -3,021.92%-6.84M | ---219K | --0 | ---- | ---- | ---- | ---- |
| Cash dividends paid | ---178.25M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 150.00%1K | ---2K | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | -256.96%-70.15M | 271.93%44.7M | 76.87%-26M | -112.44%-112.42M | 249.41%903.91M | -1.90%258.7M | --263.7M |
| Net cash flow | |||||||
| Beginning cash position | 35.24%4.31B | 19.90%3.19B | 19.11%2.66B | 163.98%2.23B | 28.44%845.3M | 76.25%658.14M | --373.41M |
| Current changes in cash | 61.60%1.81B | 112.37%1.12B | 24.00%528.79M | -69.23%426.45M | 640.61%1.39B | -34.27%187.16M | --284.73M |
| Cash adjustments other than cash changes | -150.00%-1K | 300.00%2K | 0.00%-1K | -200.00%-1K | --1K | ---- | ---- |
| End cash Position | 42.11%6.12B | 35.24%4.31B | 19.90%3.19B | 19.11%2.66B | 163.98%2.23B | 28.44%845.3M | --658.14M |
| Free cash flow | 56.33%2.04B | 87.78%1.3B | 27.28%694.15M | 13.05%545.36M | 1,165.27%482.42M | -135.53%-45.29M | --127.45M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |