Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | -160.00%-187.01M | 30.76%-267.65M | 152.34%311.7M | 158.74%304.4M | -151.15%-386.58M | -135.53%-595.53M | -158.43%-308.03M | -4.64%384.64M | -285.78%-518.22M | -132.97%-153.92M |
| Net profit before non-cash adjustment | 222.42%437.95M | 139.40%29.22M | -21.66%-357.73M | -236.01%-199.58M | 32.60%-74.16M | -134.55%-294.05M | -244.47%-256.94M | -2,103.19%-73.83M | -80.74%146.74M | -29.09%-110.02M |
| Total adjustment of non-cash items | -8.87%557.37M | -19.87%147.78M | 259.24%611.6M | 659.62%131.15M | 379.57%184.42M | 14.84%170.25M | -40.17%83.16M | 3,033.48%72.07M | -341.00%-23.44M | 213.23%38.46M |
| -Depreciation and amortization | 21.54%488.16M | 161.06%117.85M | 128.78%401.65M | 180.33%114.23M | 45.72%45.14M | 18.84%175.56M | 39.59%55.06M | 25.79%48.78M | 8.15%40.75M | -2.69%30.98M |
| -Disposal profit | -335.60%-33.58M | -309.79%-50.34M | -36.13%14.25M | -15.77%24.65M | 626.93%24M | -31.71%22.31M | -160.60%-21.84M | 130.68%11.59M | 41.12%29.26M | -75.90%3.3M |
| -Net exchange gains and losses | 205.30%44.78M | 315.12%68.23M | 131.92%14.67M | 62.42%-24.06M | -368.52%-31.72M | -48.56%-45.96M | -35.24%52.08M | -1,903.90%-27.23M | -1.95%-64.03M | 85.65%-6.77M |
| -Other non-cash items | -67.96%58.01M | -91.81%12.03M | 887.93%181.03M | 155.53%16.33M | 1,243.06%147M | 196.31%18.32M | 87.34%-2.14M | 1,360.28%38.93M | -3,107.31%-29.41M | 383.26%10.95M |
| Changes in working capital | -2,148.48%-1.18B | 10.51%-444.65M | 112.26%57.83M | 158.12%372.83M | -503.30%-496.84M | -169.67%-471.72M | -163.84%-134.25M | -4.46%386.4M | -34.35%-641.52M | -115.26%-82.35M |
| -Change in receivables | -10,217.88%-1.22B | -1.90%-496.46M | 87.20%-11.82M | 209.19%430.72M | -376.92%-487.21M | -115.94%-92.33M | -100.67%-184.88M | -1.02%311.07M | 18.67%-394.46M | -79.10%175.94M |
| -Change in inventory | 143.50%7.96M | -312.97%-3.14M | 102.34%3.27M | -2,771.64%-5.37M | 2,266.18%1.47M | -6,911.87%-139.44M | -20,806.50%-140.18M | 174.06%611K | -83.61%201K | -107.02%-68K |
| -Change in prepaid assets | -115.60%-22.92M | -80.81%6.09M | 265.36%146.93M | 58.20%-99.05M | 155.69%31.74M | 1.67%-88.86M | 83.87%131.5M | 85.30%73.58M | -2,495.53%-236.94M | 73.05%-57M |
| -Change in payables | 178.48%77.32M | 219.65%52.41M | 23.53%-98.52M | 154.89%16.08M | 75.64%-43.81M | -213.27%-128.83M | -56.93%82.11M | -105.90%-1.81M | -120.98%-29.29M | -90.72%-179.85M |
| -Change in accrued expense | ---- | -4,166.04%-21.67M | --0 | ---- | 105.28%533K | -148.89%-6.28M | -103.91%-439K | ---- | ---- | 29.51%-10.09M |
| -Provision for loans, leases and other losses | 137.18%11.1M | 685.61%3.33M | -86.68%-29.85M | -61.65%3.4M | 103.75%424K | -121.30%-15.99M | -178.80%-22.36M | -55.10%8.79M | -11.96%8.88M | -166.23%-11.29M |
| -Changes in other current assets | -180.32%-38.42M | --14.79M | --47.83M | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -38.46%-59.04M | -539.38%-14.48M | -530.81%-42.64M | -798.61%-13.6M | -41.12%-2.27M | -12.33%-6.76M | -17.53%-2.05M | 4.77%-1.6M | 20.24%-1.51M | -127.98%-1.61M |
| Interest received (cash flow from operating activities) | 102.67%27.67M | -9.19%4.49M | 35.05%13.65M | -84.62%1.26M | 182.67%4.94M | -44.23%10.11M | -151.41%-1.15M | -55.01%1.3M | -8.96%8.21M | -56.17%1.75M |
| Tax refund paid | -37.20%-138.55M | -12.90%-21.75M | 8.04%-100.98M | -318.74%-14.98M | 61.38%-19.27M | 40.17%-109.81M | -567.55%-2.26M | -4.63%-64.5M | 122.03%6.85M | 44.84%-49.89M |
| Other operating cash inflow (outflow) | 420.10%2.5M | 100.01%1K | 95.30%-781K | 374,000.00%3.74M | -0.27%-7.02M | 33.01%-16.61M | 0 | -961,400.00%-9.61M | 100.01%1K | 0.00%-7M |
| Operating cash flow | -295.87%-354.43M | 27.01%-299.4M | 125.18%180.95M | 155.65%280.83M | -94.70%-410.19M | -148.55%-718.6M | -159.45%-313.49M | -9.53%310.23M | -312.78%-504.66M | -156.53%-210.67M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 30.35%-67.35M | 44.26%-11.44M | 52.70%-96.71M | 86.51%-12.55M | 23.77%-20.53M | -556.80%-204.48M | -190.98%-15.03M | -409.55%-69.45M | -654.30%-93.07M | ---26.93M |
| Net intangibles purchase and sale | 61.89%-7.32M | ---- | -8.25%-19.19M | 21.27%-7.02M | --0 | -2,193.66%-17.73M | -3,471.43%-1M | -98.80%-1.16M | -5,403.70%-8.92M | ---6.66M |
| Net business purchase and sale | --0 | --0 | ---3.88B | --0 | ---3.88B | --0 | ---- | ---- | --0 | --0 |
| Net investment product transactions | 26.13%200M | --0 | 76.18%158.56M | 164.10%102.57M | --156M | 671.68%90M | 250.33%150M | -38.91%100M | -196.82%-160M | --0 |
| Dividends received (cash flow from investment activities) | --0 | ---- | --200M | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Net changes in other investments | 96.47%-1.01M | ---- | -803.95%-28.64M | ---6.21M | -261,000.00%-2.61M | -316,700.00%-3.17M | ---576K | ---2.59M | --0 | ---1K |
| Investing cash flow | 103.39%124.32M | 99.69%-11.44M | -2,607.79%-3.67B | 129.31%76.79M | -11,055.12%-3.75B | -184.10%-135.37M | 227.08%133.4M | -82.07%26.8M | -271.51%-261.98M | 86.29%-33.59M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -117.26%-512.62M | -103.60%-128.16M | 7,347.79%2.97B | -10,370.84%-330.36M | 7,108.12%3.56B | 238.25%39.88M | -381.68%-3.16M | -381.68%-3.16M | -124.08%-3.16M | --49.35M |
| Net common stock issuance | 1,174.91%1.02B | ---50M | -89.84%79.93M | ---16K | --0 | 19,403.25%786.57M | 53,871.43%3.76M | --0 | --0 | 34,308.88%782.8M |
| Increase or decrease of lease financing | -12.04%-76.2M | -12.88%-18.08M | -29.89%-68.01M | -51.10%-16.4M | -46.17%-16.01M | -15.36%-52.36M | -10.23%-19.61M | -1.47%-10.94M | -4.06%-10.85M | -71.56%-10.95M |
| Net other fund-raising expenses | -5,220,000.00%-52.2M | -219,900.00%-2.2M | -100.01%-1K | 0.00%-1K | -100.01%-1K | 1,936,000.00%19.36M | ---1K | --1K | ---1K | --19.36M |
| Financing cash flow | -87.32%378.06M | -105.60%-198.43M | 275.84%2.98B | -2,375.17%-346.77M | 321.25%3.54B | 2,783.93%793.45M | -2.98%-19M | -45.73%-14.1M | -624.92%-14.01M | 20,551.46%840.56M |
| Net cash flow | ||||||||||
| Beginning cash position | -14.27%3.14B | -14.27%3.14B | -0.40%3.66B | -28.09%3.08B | -0.40%3.66B | 64.21%3.68B | 16.69%3.92B | 25.33%3.57B | 78.13%4.28B | 64.21%3.68B |
| Current changes in cash | 129.44%147.96M | 17.35%-509.27M | -730.42%-502.56M | 101.39%10.85M | -203.33%-616.14M | -104.31%-60.52M | -149.30%-199.09M | -33.10%322.93M | -298.85%-780.66M | 382.19%596.29M |
| Effect of exchange rate changes | -125.24%-45.61M | -322.19%-68.23M | -144.07%-20.25M | -62.42%24.06M | 353.67%30.71M | 28.46%45.95M | 35.25%-52.08M | -2.48%27.23M | 32.10%64.03M | -82.99%6.77M |
| Cash adjustments other than cash changes | ---- | -400.00%-3K | --2K | ---- | --1K | ---- | ---- | ---- | ---- | ---- |
| End cash Position | 3.26%3.24B | -16.72%2.56B | -14.27%3.14B | -12.66%3.11B | -28.09%3.08B | -0.40%3.66B | -0.40%3.66B | 16.69%3.92B | 25.33%3.57B | 78.13%4.28B |
| Free cash flow | -759.68%-429.09M | 27.83%-310.84M | 106.91%65.05M | 143.07%261.26M | -76.34%-430.72M | -164.96%-940.8M | -163.11%-329.52M | -27.10%239.62M | -370.01%-606.65M | -165.54%-244.26M |
| 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 |