Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -3.79%1.35B | 8.82%1.4B | 44.78%1.28B | -17.17%887.55M | 5.64%1.07B | 1.70%1.01B | -10.05%997.35M | -6.28%1.11B | 16.46%1.18B | -23.11%1.02B |
| Net profit before non-cash adjustment | -20.68%1.13B | 54.55%1.43B | 14.95%925.24M | -12.96%804.9M | 54.94%924.7M | -41.66%596.83M | 13.07%1.02B | -1.75%904.84M | -9.97%920.99M | 2.41%1.02B |
| Total adjustment of non-cash items | 185.18%149.09M | -80.14%52.28M | 112.01%263.19M | -10.66%124.14M | -50.38%138.95M | 78.86%280M | -34.11%156.55M | 56.07%237.6M | 2,057.83%152.24M | -96.05%7.06M |
| -Depreciation and amortization | 27.58%225.87M | 9.73%177.04M | 5.65%161.35M | -22.48%152.72M | -7.68%197M | 7.67%213.39M | -0.07%198.2M | 3.60%198.33M | 8.47%191.44M | -3.14%176.49M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -68.62%3.51M |
| -Disposal profit | -2,503.16%-79.01M | 24.45%-3.04M | -354.56%-4.02M | -89.56%1.58M | 359.76%15.11M | 13.51%-5.82M | 65.02%-6.73M | 57.36%-19.23M | 22.23%-45.1M | -4,096.28%-57.99M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14.89M |
| -Other non-cash items | 101.82%2.22M | -214.99%-121.73M | 451.08%105.86M | 58.79%-30.15M | -201.02%-73.16M | 307.38%72.42M | -159.70%-34.92M | 893.23%58.5M | 104.54%5.89M | -705.75%-129.85M |
| Changes in working capital | 174.08%62.11M | -186.83%-83.85M | 332.74%96.56M | -628.05%-41.49M | -94.28%7.86M | 175.43%137.47M | -440.58%-182.26M | -130.69%-33.72M | 876.50%109.85M | -109.85%-14.15M |
| -Change in receivables | -42.37%23.78M | 152.70%41.27M | 48.37%-78.31M | -5,173.94%-151.66M | -98.27%2.99M | 434.44%173.11M | 42.28%-51.76M | -124.82%-89.68M | -33.38%-39.89M | -117.62%-29.91M |
| -Change in inventory | -226.92%-9.2M | 239.18%7.25M | -184.40%-5.21M | -43.30%6.17M | 159.41%10.89M | 39.51%-18.32M | -1,087.32%-30.29M | 183.80%3.07M | -1,691.74%-3.66M | 110.82%230K |
| -Change in prepaid assets | 110.26%6.4M | -317.51%-62.39M | 628.62%28.68M | -113.49%-5.43M | 749.57%40.23M | 123.60%4.74M | -209.54%-20.06M | 147.68%18.31M | -257.61%-38.41M | -676.18%-10.74M |
| -Change in payables | 174.63%49.9M | -484.34%-66.86M | -56.78%17.4M | 502.12%40.25M | 52.37%-10.01M | -197.38%-21.02M | 202.30%21.58M | -48.18%7.14M | -6.82%13.78M | 248.97%14.79M |
| -Change in accrued expense | 97.76%-581K | -131.27%-25.88M | 161.09%82.75M | 150.48%31.7M | -1,213.26%-62.79M | 91.94%-4.78M | -6,040.84%-59.35M | -99.05%999K | 859.25%105.45M | 135.08%10.99M |
| -Provision for loans, leases and other losses | -135.97%-8.19M | -55.58%22.77M | 36.74%51.25M | 41.15%37.48M | 227.46%26.55M | -383.49%-20.83M | 1,001.65%7.35M | -91.55%667K | --7.9M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | 149.44%24.58M | -292.94%-49.73M | -60.15%25.78M | 13,127.40%64.68M | -62.84%489K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 6.60%-6.37M | -0.16%-6.82M | -10.72%-6.8M | 9.54%-6.15M | 8.36%-6.79M | 2.56%-7.41M | 19.59%-7.61M | -8.04%-9.46M | 2.56%-8.76M | 38.31%-8.99M |
| Interest received (cash flow from operating activities) | 30.87%8.04M | 33.94%6.15M | -5.83%4.59M | -64.20%4.87M | 151.79%13.61M | -8.06%5.41M | -5.22%5.88M | 2.07%6.2M | -10.53%6.08M | -56.79%6.79M |
| Tax refund paid | -64.20%-549.61M | -25.21%-334.71M | 25.73%-267.32M | -34.29%-359.92M | 19.98%-268.01M | 6.17%-334.93M | 5.84%-356.96M | -4.02%-379.1M | 20.55%-364.45M | -8.87%-458.7M |
| Other operating cash inflow (outflow) | 0 | 0.00%-1K | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | -2K |
| Operating cash flow | -24.98%797.43M | 4.68%1.06B | 92.92%1.02B | -35.04%526.37M | 19.63%810.32M | 6.06%677.36M | -12.08%638.66M | -10.98%726.37M | 47.02%815.95M | -38.41%554.99M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -140.18%-233.4M | -158.83%-97.18M | 87.07%-37.55M | -225.35%-290.4M | 33.71%-89.26M | -38.51%-134.65M | -140.70%-97.21M | 89.52%-40.39M | -1,353.98%-385.28M | 80.97%-26.5M |
| Net intangibles purchase and sale | ---- | ---- | ---- | -1,718.00%-909K | ---50K | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | 934.53%107.3M | 93.66%-12.86M | ---202.84M | --0 | ---- | ---- | -62.60%-117.18M | -1,139.26%-72.06M | ---5.82M | ---- |
| Net investment product transactions | 135.20%50.05M | -3,830.94%-142.18M | -1.37%-3.62M | -107.68%-3.57M | 1,473.81%46.48M | -95.89%-3.38M | -110.65%-1.73M | -76.65%16.22M | 37.29%69.48M | 460.35%50.6M |
| Advance cash and loans provided to other parties | 11.66%-1.25M | -53.80%-1.42M | -268.00%-920K | 83.33%-250K | 7.98%-1.5M | -49.54%-1.63M | 63.97%-1.09M | -26.57%-3.03M | -218.67%-2.39M | 59.89%-750K |
| Repayment of advance payments to other parties and cash income from loans | 28.40%1.36M | 960.00%1.06M | --100K | ---- | ---- | ---- | ---- | ---- | --375K | ---- |
| Net changes in other investments | 47.34%-10.85M | -284.71%-20.59M | 132.89%11.15M | 4.96%-33.9M | -10.10%-35.67M | -3.32%-32.4M | 10.41%-31.36M | 9.82%-35M | -375.90%-38.81M | -57.10%-8.16M |
| Investing cash flow | 68.23%-86.79M | -16.90%-273.17M | 28.98%-233.68M | -311.28%-329.03M | 53.50%-80M | 30.78%-172.06M | -85.15%-248.56M | 62.96%-134.25M | -2,484.32%-362.44M | 109.50%15.2M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 66.55%-92.91M | -214.60%-277.8M | 740.09%242.42M | 74.01%-37.87M | -140.01%-145.71M | -396.30%-60.71M | 110.97%20.49M | -282.26%-186.8M | 200.88%102.49M | 84.75%-101.6M |
| Net common stock issuance | -193.64%-96.88M | ---32.99M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | 2.86%-59.19M | -0.28%-60.94M | -8.94%-60.77M | -23.15%-55.78M | -44.02%-45.29M | -43.18%-31.45M | -1.51%-21.96M | -12.27%-21.64M | 7.61%-19.27M | 9.08%-20.86M |
| Cash dividends paid | -9.37%-155.2M | -30.42%-141.9M | 7.88%-108.8M | -66.42%-118.12M | 39.95%-70.98M | -0.02%-118.19M | -0.04%-118.17M | -0.05%-118.12M | -0.09%-118.06M | -64.31%-117.96M |
| Net other fund-raising expenses | ---- | 50.00%-1K | ---2K | ---- | 0.00%-1K | 50.00%-1K | 96.88%-2K | -106.45%-64K | -3,000.00%-31K | 0.00%-1K |
| Financing cash flow | 21.31%-404.19M | -805.12%-513.63M | 134.40%72.84M | 19.17%-211.76M | -24.55%-261.98M | -75.81%-210.35M | 63.37%-119.65M | -836.45%-326.62M | 85.49%-34.88M | 1.63%-240.42M |
| Net cash flow | ||||||||||
| Beginning cash position | 5.09%5.7B | 18.71%5.42B | -0.31%4.57B | 11.39%4.58B | 7.73%4.11B | 7.62%3.82B | 8.09%3.55B | 14.62%3.28B | 13.02%2.86B | 29.55%2.53B |
| Current changes in cash | 10.97%306.45M | -67.69%276.17M | 6,025.38%854.62M | -103.08%-14.42M | 58.79%468.34M | 9.06%294.95M | 1.86%270.45M | -36.58%265.5M | 26.94%418.63M | -33.60%329.78M |
| Cash adjustments other than cash changes | ---1K | ---- | 200.00%1K | ---1K | ---- | ---- | 0.00%-1K | ---1K | ---- | -100.00%1K |
| End cash Position | 5.38%6B | 5.09%5.7B | 18.71%5.42B | -0.31%4.57B | 11.39%4.58B | 7.73%4.11B | 7.62%3.82B | 8.09%3.55B | 14.62%3.28B | 13.02%2.86B |
| Free cash flow | -41.80%561.39M | 4.18%964.67M | 294.35%925.94M | -67.41%234.8M | 32.86%720.37M | 0.14%542.19M | -21.07%541.44M | 59.34%685.96M | -10.55%430.5M | -36.75%481.25M |
| 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 |