Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | 6.17%-931.71M | 7.30%-993.01M | 11.37%-1.07B | -6.03%-1.21B | 16.25%-1.14B | 11.33%-1.36B | 9.06%-1.53B | -94.19%-1.69B | 8.52%-869.17M | 23.84%-950.12M |
| Net profit before non-cash adjustment | 3.73%-979.54M | 16.25%-1.02B | 1.85%-1.22B | 15.59%-1.24B | -13.63%-1.47B | 7.91%-1.29B | 8.47%-1.4B | -73.96%-1.53B | 41.37%-880.15M | -17.22%-1.5B |
| Total adjustment of non-cash items | 279.53%40.14M | -150.66%-22.36M | 298.31%44.13M | -112.18%-22.25M | 668.61%182.74M | -476.78%-32.14M | 34.20%8.53M | 127.06%6.36M | -103.80%-23.49M | 519.27%618.59M |
| -Depreciation and amortization | 220.75%3.74M | -3.08%1.17M | -18.50%1.2M | -50.07%1.48M | -20.19%2.96M | -23.52%3.7M | -30.97%4.84M | -33.77%7.02M | -90.63%10.59M | 10.49%113.1M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --321.47M |
| -Disposal profit | ---- | ---- | ---- | ---- | --150M | ---- | ---- | ---- | ---- | --114M |
| -Other non-cash items | 254.73%36.4M | -154.80%-23.52M | 280.90%42.93M | -179.66%-23.73M | 183.11%29.79M | -1,072.15%-35.84M | 658.64%3.69M | 98.06%-660K | -148.67%-34.08M | 2,927.09%70.03M |
| Changes in working capital | -83.59%7.7M | -52.95%46.89M | 93.76%99.64M | -64.22%51.43M | 474.56%143.71M | 73.00%-38.37M | 12.89%-142.1M | -573.37%-163.13M | 151.10%34.46M | -1.16%-67.43M |
| -Change in receivables | -186.90%-26.03M | -18.04%29.95M | 142.84%36.54M | -260.20%-85.3M | 223.07%53.25M | 130.86%16.48M | -3,876.38%-53.4M | -56.20%1.41M | 336.31%3.23M | 93.75%-1.37M |
| -Change in inventory | -118.07%-3.24M | 143.33%17.94M | 159.02%7.37M | -141.33%-12.49M | 233.47%30.21M | -6.71%-22.64M | -103.30%-21.21M | -2,207.88%-10.43M | -92.72%495K | -46.66%6.8M |
| -Change in prepaid assets | -117.32%-33.02M | -424.75%-15.2M | -97.39%4.68M | 456.30%178.96M | 137.87%32.17M | 6.60%-84.95M | 20.48%-90.96M | -1,083.74%-114.39M | ---9.66M | ---- |
| -Change in payables | -543.42%-45.34M | -80.34%10.23M | 530.99%52.02M | -169.08%-12.07M | -34.83%17.47M | 114.06%26.81M | 130.08%12.53M | -203.60%-41.65M | 231.95%40.2M | 14.60%-30.47M |
| -Change in accrued expense | -477.98%-15M | 508.75%3.97M | 92.57%-971K | -262.59%-13.08M | -42.26%8.04M | 537.74%13.93M | -3,380.41%-3.18M | -51.74%97K | 101.31%201K | -214.12%-15.37M |
| -Changes in other current assets | --130.33M | --0 | ---- | -279.11%-4.6M | -78.58%2.57M | -15.08%12M | 672.39%14.13M | --1.83M | ---- | -59.08%-27.03M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -10.12%-3.16M | -38.47%-2.87M | -56.39%-2.07M | -0.53%-1.32M | -36.09%-1.32M | -967K | 61.70%-185K | -643.08%-483K | ||
| Interest received (cash flow from operating activities) | 1,250.55%2.46M | 1,037.50%182K | -5.88%16K | -29.17%17K | -17.24%24K | 26.09%29K | -36.11%23K | 2.86%36K | -99.36%35K | 127.27%5.44M |
| Tax refund paid | 28.43%-3.58M | -0.02%-5.01M | -54.73%-5.01M | -170.98%-3.24M | 288.70%4.56M | -0.08%-2.42M | 0.00%-2.41M | -2.51%-2.41M | 40.41%-2.36M | -338.14%-3.95M |
| Other operating cash inflow (outflow) | 0 | -99.99%1K | -59.05%9.1M | 313.05%22.22M | 25.85%5.38M | 427,400.00%4.28M | -99.93%1K | -66.12%1.52M | 121.53%4.48M | -3,016.41%-20.79M |
| Operating cash flow | 6.47%-935.99M | 6.41%-1B | 10.23%-1.07B | -5.28%-1.19B | 16.83%-1.13B | 11.53%-1.36B | 8.96%-1.54B | -94.73%-1.69B | 10.59%-867.2M | 22.12%-969.91M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---40.08M | --0 | --173K | --0 | ---- | ---- | ---- | ---- | 72.03%-2.92M | 93.62%-10.46M |
| Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 88.28%-500K |
| Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -107.50%-150M | 194.65%2B |
| Net changes in other investments | ---15.38M | ---- | ---- | ---- | -905.51%-35.38M | 86.68%-3.52M | ---26.42M | ---- | 10,511.41%15.81M | -99.97%149K |
| Investing cash flow | ---55.46M | --0 | --173K | --0 | -905.51%-35.38M | 86.68%-3.52M | ---26.42M | ---- | -106.89%-137.11M | 211.72%1.99B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -108.42%-19.8M | -108.88%-9.5M | 10,600.00%107M | -66.67%1M | -98.33%3M | --180M | ---- | 91.68%-4.16M | -9.09%-50M | -145.84%-45.84M |
| Net common stock issuance | -91.71%145.06M | 215.58%1.75B | -50.77%554.52M | 343.81%1.13B | -85.66%253.78M | 31.53%1.77B | --1.35B | ---- | -63.83%528.61M | 6,965.88%1.46B |
| Net other fund-raising expenses | 498.95%7.94M | -134.40%-1.99M | 578,900.00%5.79M | -100.01%-1K | 345.40%14.57M | -36.15%-5.94M | 28.29%-4.36M | ---6.08M | ---- | 409.44%18.23M |
| Financing cash flow | -92.34%133.2M | 160.51%1.74B | -40.80%667.3M | 315.45%1.13B | -86.04%271.35M | 44.94%1.94B | 13,199.37%1.34B | -102.14%-10.24M | -66.62%478.6M | 1,053.88%1.43B |
| Net cash flow | ||||||||||
| Beginning cash position | 55.65%2.06B | -23.26%1.33B | -3.56%1.73B | -33.33%1.79B | 27.56%2.69B | -9.56%2.11B | -42.18%2.33B | -11.55%4.03B | 116.75%4.55B | -57.29%2.1B |
| Current changes in cash | -216.34%-858.25M | 283.64%737.73M | -530.46%-401.72M | 92.88%-63.72M | -254.28%-895.33M | 360.78%580.34M | 86.90%-222.54M | -223.17%-1.7B | -121.44%-525.71M | 184.54%2.45B |
| Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---- | -200.00%-1K | 200.00%1K | 0.00%-1K | -200.00%-1K | -100.00%1K |
| End cash Position | -41.60%1.21B | 55.65%2.06B | -23.26%1.33B | -3.56%1.73B | -33.33%1.79B | 27.56%2.69B | -9.56%2.11B | -42.18%2.33B | -11.55%4.03B | 116.75%4.55B |
| Free cash flow | 2.46%-976.07M | 6.41%-1B | 10.23%-1.07B | -5.28%-1.19B | 16.83%-1.13B | 11.53%-1.36B | 8.96%-1.54B | -93.62%-1.69B | 11.08%-872.18M | 30.60%-980.86M |
| 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 |