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 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -6.37%56.46B | 3.83%75.6B | -10.72%47.75B | 36.97%260.24B | 13.07%60.3B | 56.27%72.81B | 88.90%53.48B | 31.68%190B | 36.86%61.76B | 111.02%53.33B |
| Net profit before non-cash adjustment | -2.81%45.38B | 16.32%45.95B | 21.09%55.26B | 9.76%154.57B | 18.75%46.69B | 7.87%39.51B | 53.12%45.64B | 21.26%140.83B | 45.97%35.09B | 4.91%39.32B |
| Total adjustment of non-cash items | 10.17%29.23B | -5.09%35.02B | 6.55%10.88B | 51.76%119.93B | -3.24%26.53B | 60.06%36.9B | 27.19%10.21B | 23.51%79.03B | 26.12%20.53B | 74.68%27.42B |
| -Depreciation and amortization | 17.91%26.1B | 3.93%21.66B | 0.86%21.18B | 11.34%85.45B | 14.36%22.14B | 10.71%20.85B | 16.95%21B | 9.26%76.75B | 15.78%20.6B | 7.02%19.36B |
| -Reversal of impairment losses recognized in profit and loss | -93.44%236M | 99.51%4.52B | -98.97%13M | 557.72%22.46B | 95.12%3.6B | --2.26B | --1.27B | -36.02%3.42B | 4,128.21%1.57B | 1,801.03%1.84B |
| -Share of associates | -15.86%260M | -16.29%149M | 639.02%221M | 2,250.00%470M | 312.00%309M | 300.00%178M | -272.73%-41M | 111.70%20M | 228.57%45M | 117.08%75M |
| -Disposal profit | -4.94%154M | 114.69%190M | 262.50%65M | 41.39%-681M | 980.00%162M | -10.51%-1.29B | 87.65%-40M | 69.90%-1.16B | 65.97%317M | 100.39%15M |
| -Net exchange gains and losses | -130.40%-828M | 41.36%-770M | -621.67%-2.12B | 14.36%892M | 579.58%2.72B | -173.81%-1.31B | 173.42%406M | -53.43%780M | 136.53%122M | 67.36%-568M |
| -Other non-cash items | 237.51%3.3B | -42.83%9.27B | 31.47%-8.49B | 1,568.65%11.34B | -135.89%-2.4B | 337.79%16.22B | -36.93%-12.39B | 91.64%-772M | -63.73%-2.12B | 88.67%6.69B |
| Changes in working capital | -40.50%-18.14B | -49.62%-5.38B | -679.77%-18.39B | 52.23%-14.26B | 3.62%-12.91B | 72.54%-3.59B | 75.22%-2.36B | 16.68%-29.86B | 27.72%6.14B | 51.98%-13.4B |
| -Change in receivables | -25.56%-15.73B | -132.93%-2.68B | -1,611.96%-5.94B | 71.91%-4.61B | -9.31%-12.53B | 195.90%8.13B | -70.11%393M | -93.63%-16.42B | -55.34%2.2B | 27.85%-11.46B |
| -Change in inventory | 1,056.49%2.73B | 79.02%-3.07B | -627.42%-10.5B | -25.86%-11.59B | 88.71%-285M | -723.40%-14.64B | 138.58%1.99B | 76.54%-9.21B | 102.63%253M | 84.50%-2.53B |
| -Change in payables | -905.54%-5.45B | -98.39%73M | 52.41%-2.45B | 136.81%1.84B | -388.29%-542M | 421.91%4.53B | 18.94%-5.15B | -147.70%-5B | -66.38%2.88B | -103.30%-111M |
| -Changes in other current assets | -30.00%308M | 118.67%301M | 23.54%509M | -86.48%104M | -36.87%440M | -13.68%-1.61B | -40.20%412M | -46.11%769M | -15.24%801M | -23.57%697M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -62.28%-938M | 34.65%-215M | -28.42%-723M | -31.89%-1.71B | -2.30%-578M | -287.06%-329M | -19.79%-563M | 5.61%-1.3B | -16.67%-175M | -23.90%-565M |
| Interest received (cash flow from operating activities) | -1.38%1.14B | 89.67%1.08B | -16.43%834M | 7.68%3.56B | 187.81%1.16B | -20.47%571M | -13.52%998M | 45.30%3.31B | 98.65%1.03B | -27.70%402M |
| Tax refund paid | 4.56%-16.71B | 9.39%-7.12B | 16.46%-15.22B | -12.28%-51.29B | -12.62%-17.51B | -54.81%-7.86B | -3.72%-18.22B | -65.18%-45.68B | -165.36%-7.49B | -43.28%-15.55B |
| Other operating cash inflow (outflow) | 0 | 0 | 200.00%1M | -50.00%1M | 0 | 150.00%2M | 0.00%-1M | 2M | 600.00%7M | 0 |
| Operating cash flow | -7.89%39.95B | 6.36%69.35B | -8.57%32.64B | 44.06%210.8B | 15.29%43.37B | 54.69%65.2B | 212.30%35.7B | 24.50%146.33B | 29.20%55.13B | 159.10%37.62B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -28.63%-14.41B | -29.92%-18.41B | -12.13%-16.95B | -10.10%-66.02B | 8.12%-11.21B | -5.21%-14.17B | -7.66%-15.12B | -14.90%-59.97B | -38.06%-20.26B | 8.38%-12.2B |
| Net intangibles purchase and sale | -41.04%-5.02B | 3.86%-3.19B | 7.20%-3.29B | 23.82%-13.75B | 5.39%-3.56B | 36.37%-3.32B | 20.64%-3.54B | 7.34%-18.05B | 3.74%-4.61B | 20.76%-3.76B |
| Net business purchase and sale | -369,520.00%-221.77B | -1,309,400.00%-26.19B | 33.00%-67M | -113.85%-387M | -114.05%-60M | -99.93%2M | 15.97%-100M | -65.73%2.8B | -1,557.69%-431M | -94.87%427M |
| Net investment product transactions | -233.30%-3.53B | -112.80%-1.31B | 15.31%-1.68B | 47.28%-3.3B | 284.99%2.65B | 39.98%-617M | -186.40%-1.98B | -242.66%-6.26B | -236.59%-3.11B | -157.55%-1.43B |
| Net changes in other investments | --0 | --2M | --66M | 48,700.00%976M | 21,233.33%640M | ---- | ---- | --2M | --0 | --3M |
| Investing cash flow | -2,021.51%-244.74B | -171.19%-49.1B | -5.67%-21.91B | -1.24%-82.48B | 31.98%-11.54B | -7.82%-18.1B | -7.36%-20.74B | -37.81%-81.47B | -65.00%-28.41B | -64.79%-16.96B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,498.72%239.81B | 50.00%-10B | 87.65%-5B | -434.07%-60.48B | 4,524.78%15B | -5,942.30%-20B | -292.47%-40.48B | -811.84%-11.33B | -11.84%-340M | -4.63%-339M |
| Net common stock issuance | --0 | 99.99%-1M | --0 | -170.46%-30.05B | -0.07%-20.05B | -499,900.00%-10B | ---2M | 77.82%-11.11B | 892,600.00%8.93B | 33.41%-20.03B |
| Increase or decrease of lease financing | -6.56%-2.15B | 3.05%-1.94B | 7.93%-1.85B | -5.20%-8.03B | -0.35%-2.01B | -3.63%-2B | -12.21%-2B | -4.11%-7.63B | -8.14%-1.91B | -9.74%-2.01B |
| Cash dividends paid | -14.69%-22.08B | -3.93%-185M | -17.53%-18.98B | -11.28%-35.62B | -17.80%-19.25B | 14.42%-178M | -4.74%-16.15B | -14.73%-32.01B | -8.33%-39M | -14.50%-16.34B |
| Net other fund-raising expenses | ---- | ---- | -100.00%-1M | 2,542,000.00%25.42B | --1M | --0 | 2,542,000.00%25.42B | 0.00%-1M | --0 | --0 |
| Financing cash flow | 919.40%215.58B | 62.33%-12.12B | 22.25%-25.83B | -75.21%-108.77B | 32.05%-26.31B | -1,203.69%-32.18B | -20.71%-33.22B | 28.28%-62.08B | 414.51%6.63B | 16.75%-38.72B |
| Net cash flow | ||||||||||
| Beginning cash position | 11.41%217.16B | 4.82%204.29B | 8.29%221.87B | 9.37%204.88B | 4.06%194.92B | 21.78%194.91B | 9.37%204.88B | -8.74%187.32B | 0.77%163.63B | -11.87%187.31B |
| Current changes in cash | 95.39%10.8B | -45.50%8.13B | 17.29%-15.1B | 603.67%19.56B | 130.60%5.53B | -34.82%14.92B | 48.43%-18.26B | 109.87%2.78B | 42.88%33.36B | 57.29%-18.06B |
| Effect of exchange rate changes | -17.09%10.05B | 131.72%4.73B | -129.87%-2.48B | -117.35%-2.57B | 315.53%12.12B | -441.02%-14.91B | 1.83%8.29B | 44.71%14.78B | 396.73%7.89B | 28.69%-5.62B |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | --0 |
| End cash Position | 11.97%238B | 11.41%217.16B | 4.82%204.29B | 8.29%221.87B | 29.90%212.56B | 4.06%194.92B | 21.78%194.91B | 9.37%204.88B | 9.37%204.88B | 0.77%163.63B |
| Free cash flow | -28.85%20.34B | 4.95%47.7B | -26.85%12.36B | 90.12%128.44B | 32.30%28.59B | 94.13%45.45B | 319.90%16.9B | 48.92%67.56B | 30.52%30.22B | 706.74%21.61B |
| 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 |