Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (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 | (FY)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 229.45%211M | -210.24%-1.03B | 41.51%-310M | -172.12%-163M | 83.76%-332M | -95M | 150.76%67M | -39.84%-530M | 140.65%226M | 16.50%-2.04B |
| Net profit before non-cash adjustment | 8.18%-292M | -72.78%-1.96B | -52.22%-309M | -28.74%-318M | 54.45%-1.14B | ---351M | 54.86%-334M | 67.62%-203M | 59.24%-247M | -2.05%-2.49B |
| Total adjustment of non-cash items | -105.88%-6M | 144.47%1.19B | -58.65%43M | -24.44%102M | -49.85%488M | --114M | 98.53%135M | -21.21%104M | 1.50%135M | 72.21%973M |
| -Depreciation and amortization | -90.32%9M | -61.00%195M | -73.02%34M | -26.19%93M | -6.37%500M | --122M | -10.64%126M | 1.61%126M | 1.61%126M | 7.88%534M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --959M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --431M |
| -Share of associates | ---2M | -20.00%4M | 0.00%2M | --0 | 66.67%5M | --1M | 0.00%1M | --2M | --1M | --3M |
| -Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| -Other non-cash items | -244.44%-13M | 305.88%35M | 129.17%7M | 12.50%9M | -440.00%-17M | ---9M | 110.81%8M | -400.00%-24M | -11.11%8M | -92.86%5M |
| Changes in working capital | 876.92%508M | -183.12%-261M | 89.74%-44M | -84.52%52M | 159.81%314M | --141M | -50.47%266M | -469.83%-429M | 504.82%336M | 8.06%-525M |
| -Change in receivables | 422.50%209M | -130.37%-164M | 89.26%-29M | -87.95%40M | 221.08%540M | --138M | 1,044.44%340M | -390.32%-270M | 11,166.67%332M | -974.51%-446M |
| -Change in inventory | 265.00%33M | 95.37%-5M | 108.06%5M | 51.22%-20M | -671.43%-108M | ---2M | ---3M | -6,300.00%-62M | -1,950.00%-41M | -450.00%-14M |
| -Change in payables | 731.25%266M | 22.03%-92M | 79.38%-20M | -28.89%32M | -81.54%-118M | --5M | -112.39%-71M | -540.91%-97M | 157.69%45M | 89.62%-65M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0 | -1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00%-1M |
| Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax refund paid | 0 | 96.00%-1M | 0 | 0 | 10.71%-25M | 0 | 0 | -53.33%-23M | 83.33%-2M | -27.27%-28M |
| Other operating cash inflow (outflow) | 0 | 50.00%-1M | 0 | 0.00%-1M | -100.00%-2M | -2M | 1M | 0 | 0.00%-1M | 50.00%-1M |
| Operating cash flow | 228.66%211M | -187.74%-1.03B | 43.94%-310M | -173.54%-164M | 82.69%-359M | ---97M | 151.13%68M | -40.36%-553M | 139.19%223M | 16.13%-2.07B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | --0 | ---1M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -150.31%-403M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---14M |
| Net changes in other investments | ---1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-1M |
| Investing cash flow | ---1M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -154.88%-418M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --0 | ---500M | --500M | --0 | --0 | --0 | --0 | --0 | --0 |
| Net common stock issuance | --0 | 282.08%1.22B | 44,300.00%444M | --248M | -87.82%318M | --311M | -99.57%6M | -99.83%1M | --0 | 86.10%2.61B |
| Increase or decrease of lease financing | 0.00%-8M | 21.43%-33M | 33.33%-8M | 33.33%-8M | 10.64%-42M | ---8M | 9.09%-10M | 0.00%-12M | -20.00%-12M | -14.63%-47M |
| Net other fund-raising expenses | ---- | -100.00%-2M | ---4M | --3M | -114.29%-1M | ---- | ---- | ---- | ---- | 800.00%7M |
| Financing cash flow | -101.08%-8M | 329.09%1.18B | -518.18%-68M | 6,291.67%743M | -89.30%275M | --302M | -100.29%-4M | -101.92%-11M | -101.88%-12M | 612.19%2.57B |
| Net cash flow | ||||||||||
| Beginning cash position | 21.70%886M | -9.34%728M | 29.82%1.32B | -9.34%728M | 12.46%803M | --520M | -53.44%453M | 28.61%1.02B | 12.46%803M | -75.91%714M |
| Current changes in cash | -65.11%202M | 275.00%147M | 32.98%-378M | 174.41%579M | -206.33%-84M | --205M | -92.37%64M | -446.01%-564M | 224.62%211M | 103.47%79M |
| Effect of exchange rate changes | -300.00%-22M | 57.14%11M | 100.00%2M | 450.00%11M | -30.00%7M | --0 | 100.00%4M | -94.44%1M | -81.82%2M | -60.00%10M |
| Cash adjustments other than cash changes | -200.00%-1M | ---- | ---- | --1M | --2M | --3M | ---- | ---- | ---- | ---- |
| End cash Position | -19.26%1.07B | 21.70%886M | 107.95%942M | 29.82%1.32B | -9.34%728M | --728M | -71.30%520M | -53.44%453M | 28.61%1.02B | 12.46%803M |
| Free cash flow | 228.66%211M | -188.02%-1.03B | 43.94%-310M | -173.54%-164M | 85.51%-359M | ---97M | 112.81%68M | -40.00%-553M | 138.92%223M | 6.03%-2.48B |
| 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 |