Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | -37.15%3.03B | -27.88%4.81B | -28.75%6.67B | 67.03%9.37B | 984.33%5.61B | -47.18%517.16M | 5.30%979.18M | -11.93%929.9M | 279.15%1.06B | 40.01%278.48M |
| Net profit before non-cash adjustment | -8.34%4.74B | -2.36%5.17B | -52.20%5.29B | 62.22%11.07B | 1,543.78%6.82B | -64.54%415.17M | -3.38%1.17B | 42.38%1.21B | 62.20%851.13M | 41.92%524.73M |
| Total adjustment of non-cash items | 394.00%247M | 0.00%50M | -79.61%50M | 40.38%245.23M | 96.65%174.69M | -54.96%88.83M | 350.81%197.23M | -62.91%43.75M | -1.32%117.97M | 2.62%119.55M |
| -Depreciation and amortization | 16.67%266M | 16.92%228M | 4.50%195M | 8.11%186.59M | -10.39%172.6M | 16.06%192.62M | 71.61%165.96M | 25.41%96.71M | 18.55%77.11M | 24.41%65.05M |
| -Disposal profit | --0 | --0 | --0 | --0 | ---- | ---- | -8.33%-26K | -9.09%-24K | ---22K | ---- |
| -Net exchange gains and losses | 109.09%15M | -79.35%-165M | -298.28%-92M | --46.4M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -161.54%-34M | 75.47%-13M | -533.22%-53M | 485.36%12.23M | 102.01%2.09M | -431.60%-103.78M | 159.12%31.3M | -229.50%-52.94M | -25.00%40.88M | 147.38%54.5M |
| Changes in working capital | -382.27%-1.96B | -130.46%-406M | 168.38%1.33B | -40.11%-1.95B | -10,674.84%-1.39B | 103.38%13.16M | -19.41%-388.84M | -475.41%-325.65M | 123.71%86.74M | -27.31%-365.8M |
| -Change in receivables | -1,066.67%-1.68B | -107.24%-144M | 183.48%1.99B | -21.21%-2.38B | -540.33%-1.96B | 271.63%446.22M | -107.30%-259.99M | -76.25%-125.42M | 87.43%-71.16M | -4,129.07%-565.98M |
| -Change in inventory | 20.84%-357M | -37.08%-451M | -15,360.53%-329M | -101.12%-2.13M | 160.61%189.83M | -3,499.97%-313.21M | 102.52%9.21M | -845.04%-365.5M | -131.83%-38.68M | 144.14%121.53M |
| -Change in payables | 111.11%152M | 117.02%72M | -220.11%-423M | -1.51%352.17M | 690.48%357.59M | 68.81%-60.56M | -276.84%-194.15M | -6.44%109.79M | 358.26%117.35M | -126,116.67%-45.44M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | 43.38%-42.85M | -3,700.70%-75.67M | -106.52%-1.99M | -9.14%30.52M | -52.27%33.59M | 5,029.37%70.38M |
| -Provision for loans, leases and other losses | -162.39%-73M | 20.62%117M | 18.42%97M | 19.02%81.91M | 320.29%68.82M | -71.81%16.37M | 132.64%58.08M | -45.30%24.97M | -15.03%45.64M | --53.71M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0 | 42.66%-1.18M | -40.63%-2.06M | 12.24%-1.46M | 3.42%-1.67M | 48.18%-1.73M | 39.70%-3.33M | |||
| Interest received (cash flow from operating activities) | 40.68%83M | 96.67%59M | 1,553.80%30M | 2.72%1.81M | 5,989.66%1.77M | 11.54%29K | 8.33%26K | 9.09%24K | -24.14%22K | -14.71%29K |
| Tax refund paid | 24.31%-1.16B | 43.86%-1.53B | 15.09%-2.72B | -2,255.66%-3.2B | 38.16%-135.88M | 24.86%-219.72M | -13.51%-292.4M | -45.98%-257.59M | -100.76%-176.46M | 49.98%-87.89M |
| Other operating cash inflow (outflow) | 50.00%3M | -60.00%2M | 0.83%5M | -96.00%4.96M | 124.03M | 0 | 59.66M | 0 | -1K | 0 |
| Operating cash flow | -41.58%1.96B | -16.11%3.35B | -35.34%3.99B | 10.29%6.17B | 1,794.44%5.6B | -60.35%295.42M | 11.08%745M | -23.59%670.67M | 368.64%877.68M | 957.37%187.28M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 14.72%-255M | -14.12%-299M | -46.93%-262M | -15.39%-178.32M | -61.48%-154.54M | 87.39%-95.7M | -7.07%-759.02M | -587.06%-708.9M | -20.88%-103.18M | -41.74%-85.35M |
| Net intangibles purchase and sale | ---28M | --0 | -624.64%-7M | 76.00%-966K | -196.39%-4.03M | 53.41%-1.36M | 64.57%-2.92M | -148.55%-8.23M | -546.48%-3.31M | 27.89%-512K |
| Net investment product transactions | ---7B | --0 | --0 | ---1.37B | --0 | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 87.50%-1M | -700.00%-8M | -98.02%-1M | 56.95%-505K | -351.15%-1.17M | 25.07%-260K | 31.56%-347K | 41.52%-507K | -331.34%-867K | 77.57%-201K |
| Investing cash flow | -2,272.64%-7.28B | -13.70%-307M | 82.62%-270M | -872.59%-1.55B | -64.14%-159.74M | 87.23%-97.32M | -6.22%-762.28M | -568.47%-717.63M | -24.74%-107.36M | -39.21%-86.07M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | -598.12%-593.34M | -130.86%-84.99M | 26.01%275.43M | 147.58%218.58M | -1,707.49%-459.42M | 124.34%28.58M |
| Net common stock issuance | --0 | --0 | --0 | 63.82%-106K | ---293K | --0 | 91.28%-81K | -279.18%-929K | 94.18%-245K | -101.57%-4.21M |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 36.00%-1.03M | 50.22%-1.61M | 51.25%-3.24M |
| Cash dividends paid | 0.81%-2.08B | 12.02%-2.09B | -51.53%-2.38B | -175.09%-1.57B | -106.79%-570.95M | 0.02%-276.11M | -38.09%-276.16M | -68.06%-199.99M | -35.30%-118.99M | 9.60%-87.95M |
| Net other fund-raising expenses | ---- | ---- | -99,900.00%-1M | ---1K | ---- | ---- | ---- | 0.00%-1K | 66.67%-1K | ---3K |
| Financing cash flow | 0.81%-2.08B | 12.05%-2.09B | -51.58%-2.38B | -34.88%-1.57B | -222.51%-1.16B | -44,261.06%-361.1M | -104.89%-814K | 102.87%16.63M | -768.33%-580.27M | -242.99%-66.83M |
| Net cash flow | ||||||||||
| Beginning cash position | 10.88%9.66B | 18.18%8.72B | 70.46%7.38B | 7,866.13%4.33B | -75.00%54.31M | -7.68%217.24M | -11.42%235.32M | 251.41%265.67M | 83.39%75.6M | 6.75%41.23M |
| Current changes in cash | -881.94%-7.41B | -29.33%947M | -56.04%1.34B | -28.65%3.05B | 2,720.99%4.27B | -800.70%-163M | 40.34%-18.1M | -115.96%-30.33M | 452.63%190.05M | 1,210.10%34.39M |
| Effect of exchange rate changes | --0 | --1M | --0 | 497.01%400K | -2.90%67K | 331.25%69K | 245.45%16K | -173.33%-11K | 215.38%15K | 31.58%-13K |
| Cash adjustments other than cash changes | ---- | ---- | 99,900.00%1M | --1K | ---- | ---- | ---- | ---- | ---- | ---1K |
| End cash Position | -76.62%2.26B | 10.88%9.66B | 18.18%8.72B | 70.46%7.38B | 7,866.13%4.33B | -75.00%54.31M | -7.68%217.24M | -11.42%235.32M | 251.41%265.67M | 83.39%75.6M |
| Free cash flow | -45.13%1.67B | -18.08%3.05B | -37.90%3.72B | 10.21%5.99B | 2,641.45%5.44B | 1,271.23%198.36M | 63.54%-16.94M | -106.02%-46.46M | 660.41%771.19M | 334.68%101.42M |
| 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 |