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 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -16.88%3.66B | 24.39%4.4B | 200.91%3.54B | -207.38%-3.51B | 15.32%3.27B | -19.27%2.83B | 195.53%3.51B | -61.29%1.19B | 57.96%3.07B | 18.93%1.94B |
| Net profit before non-cash adjustment | 279.42%13.88B | 22.66%3.66B | 860.97%2.98B | -141.09%-392M | -29.65%954M | -27.56%1.36B | 89.28%1.87B | -11.70%989M | 75.27%1.12B | -0.62%639M |
| Total adjustment of non-cash items | -532.71%-10.41B | 93.25%2.41B | 204.40%1.25B | -75.80%409M | 35.42%1.69B | -8.03%1.25B | 27.30%1.36B | -46.41%1.07B | 2.84%1.99B | 51.21%1.93B |
| -Depreciation and amortization | -18.27%1.69B | 21.06%2.07B | -3.66%1.71B | 5.47%1.77B | 1.69%1.68B | 0.67%1.65B | 0.80%1.64B | 0.93%1.63B | 16.52%1.62B | 4.37%1.39B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 239.02%139M |
| -Share of associates | 428.57%69M | 30.00%-21M | -3.45%-30M | 19.44%-29M | 38.98%-36M | -942.86%-59M | 177.78%7M | 78.57%-9M | -133.33%-42M | 64.71%-18M |
| -Disposal profit | -1,735.99%-11.99B | -67.44%-653M | 58.60%-390M | -3,240.00%-942M | -66.67%30M | 118.79%90M | -988.64%-479M | -166.67%-44M | 127.27%66M | -292.06%-242M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 343.51%319M |
| -Other non-cash items | -118.00%-182M | 2,397.73%1.01B | 88.83%-44M | -2,914.29%-394M | 103.20%14M | -334.95%-437M | 136.40%186M | -246.00%-511M | 0.00%350M | 1,129.41%350M |
| Changes in working capital | 111.41%190M | -140.61%-1.67B | 80.36%-692M | -667.47%-3.52B | 172.37%621M | -17.09%228M | 131.68%275M | -1,918.60%-868M | 93.20%-43M | -117.93%-632M |
| -Change in receivables | 127.20%315M | -256.28%-1.16B | 120.21%741M | -70.35%-3.67B | -335.71%-2.15B | 326.64%913M | -43.68%214M | 229.25%380M | -56.38%-294M | 15.32%-188M |
| -Change in inventory | -324.08%-1.34B | 36.84%598M | 113.41%437M | -1,143.89%-3.26B | -296.99%-262M | -63.36%133M | 246.37%363M | -54.04%-248M | -747.37%-161M | 92.43%-19M |
| -Change in payables | 213.48%1.25B | 42.66%-1.11B | -157.63%-1.93B | 10.04%3.34B | 450.52%3.04B | -100.69%-867M | 0.00%-432M | -148.54%-432M | 309.41%890M | -332.24%-425M |
| -Provision for loans, leases and other losses | ---39M | --0 | 0.00%57M | 1,525.00%57M | -108.16%-4M | -62.31%49M | 122.65%130M | -20.08%-574M | ---478M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6M | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -79.70%-487M | -173.74%-271M | 3.88%-99M | -11.96%-103M | 12.38%-92M | 7.89%-105M | -0.88%-114M | 4.24%-113M | 11.28%-118M | 3.62%-133M |
| Interest received (cash flow from operating activities) | 34.98%355M | 10.04%263M | -14.95%239M | -11.36%281M | 14.86%317M | 2.60%276M | 16.96%269M | 23.66%230M | -1.06%186M | -2.08%188M |
| Tax refund paid | -6.40%-1.18B | -3,183.33%-1.11B | 115.58%36M | -59.31%-231M | 76.31%-145M | -61,300.00%-612M | 100.40%1M | -414.29%-252M | 67.55%-49M | -151M |
| Other operating cash inflow (outflow) | 0 | -200.00%-1M | 1M | 0 | 0 | -200.00%-1M | 200.00%1M | -1M | 0 | 0 |
| Operating cash flow | -28.54%2.35B | -11.65%3.28B | 204.38%3.72B | -206.40%-3.56B | 40.00%3.35B | -34.79%2.39B | 248.72%3.67B | -65.93%1.05B | 67.21%3.09B | 9.04%1.85B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -76.70%-5.19B | -112.37%-2.94B | -92.48%-1.38B | 68.26%-718M | 5.16%-2.26B | -134.98%-2.39B | 17.48%-1.02B | 32.71%-1.23B | 13.41%-1.83B | 26.21%-2.11B |
| Net intangibles purchase and sale | 62.14%-315M | -78.16%-832M | -205.23%-467M | -44.34%-153M | -34.18%-106M | -36.21%-79M | -48.72%-58M | 27.78%-39M | -200.00%-54M | 53.85%-18M |
| Net business purchase and sale | --0 | 2.96%-524M | ---540M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -97.99%29M | 64.02%1.45B | -41.07%881M | 55.89%1.5B | 19,280.00%959M | 97.64%-5M | -4,140.00%-212M | ---5M | ---- | --616M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | -900.00%-90M | ---9M | ---- | ---- |
| Net changes in other investments | 3,167.27%10.78B | 1,962.50%330M | 103.57%16M | -1,559.26%-448M | 12.90%-27M | 0.00%-31M | ---31M | ---- | -158.33%-31M | 55.56%-12M |
| Investing cash flow | 311.05%5.31B | -68.63%-2.52B | -947.73%-1.49B | 112.26%176M | 42.56%-1.44B | -77.81%-2.5B | -9.59%-1.41B | 32.93%-1.28B | -25.44%-1.91B | 47.90%-1.53B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -520.79%-4.25B | 240.28%1.01B | -121.90%-720M | 555.40%3.29B | 8.14%-722M | -7.52%-786M | -170.36%-731M | 4,847.62%1.04B | 103.12%21M | -159.45%-673M |
| Net common stock issuance | 157.14%36M | -386.36%-63M | --22M | --0 | ---35M | --0 | --0 | ---100M | --0 | --0 |
| Increase or decrease of lease financing | -64.53%-385M | -254.55%-234M | ---66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -20.00%-618M | -66.67%-515M | 25.00%-309M | 0.00%-412M | 0.00%-412M | 0.00%-412M | 0.00%-412M | -33.33%-412M | 0.00%-309M | 0.00%-309M |
| Net other fund-raising expenses | ---- | -300.00%-2M | 101.43%1M | -4.48%-70M | -13.56%-67M | -247.06%-59M | -30.77%-17M | -62.50%-13M | 11.11%-8M | 10.00%-9M |
| Financing cash flow | -2,761.73%-5.22B | 118.28%196M | -138.20%-1.07B | 327.02%2.81B | 1.67%-1.24B | -8.36%-1.26B | -325.68%-1.16B | 273.65%514M | 70.13%-296M | -221.89%-991M |
| Net cash flow | ||||||||||
| Beginning cash position | 15.79%7.07B | 23.25%6.11B | -10.43%4.96B | 13.85%5.53B | -21.97%4.86B | 21.43%6.23B | 5.82%5.13B | 22.07%4.85B | -14.48%3.97B | -8.33%4.64B |
| Current changes in cash | 153.27%2.44B | -16.41%963M | 299.31%1.15B | -185.76%-578M | 149.31%674M | -224.39%-1.37B | 289.72%1.1B | -67.81%282M | 230.55%876M | -59.00%-671M |
| Effect of exchange rate changes | ---171M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash adjustments other than cash changes | 33,300.00%334M | --1M | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | ---- | ---- | ---1M |
| End cash Position | 36.80%9.67B | 15.79%7.07B | 23.25%6.11B | -10.43%4.96B | 13.85%5.53B | -21.97%4.86B | 21.43%6.23B | 5.82%5.13B | 22.07%4.85B | -14.48%3.97B |
| Free cash flow | -550.52%-3.16B | -126.32%-485M | 137.38%1.84B | -604.19%-4.93B | 1,421.62%978M | -103.68%-74M | 1,022.48%2.01B | -118.12%-218M | 316.76%1.2B | 50.49%-555M |
| 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 |
| Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |