Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Jan 31, 2025 | (FY)Jan 31, 2024 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | |
|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||
| Cash from operating activities | 67.25%-140.52M | -429.05M | -223.48%-359.83M | 291.41M |
| Net profit before non-cash adjustment | 7.73%48.35M | --44.88M | -330.12%-37.4M | --16.25M |
| Total adjustment of non-cash items | 154.19%112.54M | --44.28M | -9.36%32.29M | --35.63M |
| -Depreciation and amortization | 101.43%32.12M | --15.95M | -4.43%14.8M | --15.48M |
| -Disposal profit | 406.11%2.41M | ---786K | 87.30%-424K | ---3.34M |
| -Other non-cash items | 167.95%78.02M | --29.12M | -23.69%17.92M | --23.48M |
| Changes in working capital | 41.84%-301.41M | ---518.21M | -248.09%-354.73M | --239.53M |
| -Change in receivables | -79.78%2.89M | --14.29M | 148.13%1.47M | ---3.05M |
| -Change in inventory | 20.94%-405.19M | ---512.54M | -225.03%-292.37M | --233.84M |
| -Change in payables | 252.51%34.94M | ---22.91M | -220.59%-64.52M | --53.51M |
| -Provision for loans, leases and other losses | 271.09%18.08M | --4.87M | 55.84%6.63M | --4.25M |
| -Changes in other current assets | -26.31%-28.39M | ---22.48M | -50.34%-20.94M | ---13.93M |
| -Changes in other current liabilities | 270.91%76.26M | --20.56M | 142.77%15.01M | ---35.09M |
| Dividends paid (cash flow from operating activities) | ||||
| Dividends received (cash flow from operating activities) | ||||
| Interest paid (cash flow from operating activities) | -59.01%-77.75M | -48.89M | -7.20%-24.72M | -23.06M |
| Interest received (cash flow from operating activities) | 0.71%141K | 140K | 75.86%51K | 29K |
| Tax refund paid | 101.59%981K | -61.67M | -192.31%-31.16M | 33.76M |
| Other operating cash inflow (outflow) | 5.1M | 0 | 4,376,700.00%43.77M | 1K |
| Operating cash flow | 60.69%-212.05M | ---539.47M | -223.09%-371.9M | --302.14M |
| Investing cash flow | ||||
| Net PPE purchase and sale | -11,364.86%-74.06M | ---646K | -397.07%-39.73M | --13.37M |
| Net investment product transactions | -241.30%-58.35M | --41.29M | 178.06%24.97M | ---31.99M |
| Advance cash and loans provided to other parties | ---- | ---- | --0 | ---1.91M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 224.84%2.07M | --636K |
| Net changes in other investments | -130.04%-10.82M | --36.02M | 69.86%-1.88M | ---6.25M |
| Investing cash flow | -286.82%-143.23M | --76.67M | 44.23%-14.58M | ---26.14M |
| Financing cash flow | ||||
| Net issuance payments of debt | 13.75%415.38M | --365.18M | 357.12%327.88M | ---127.52M |
| Increase or decrease of lease financing | -9.98%-1.23M | ---1.12M | ---2.35M | --0 |
| Net other fund-raising expenses | ---4.44M | ---- | ---1K | ---- |
| Financing cash flow | 12.54%409.71M | --364.05M | 355.28%325.53M | ---127.52M |
| Net cash flow | ||||
| Beginning cash position | -19.96%396.09M | --494.84M | 429.48%183.05M | --34.57M |
| Current changes in cash | 155.12%54.43M | ---98.75M | -141.05%-60.95M | --148.48M |
| Cash adjustments other than cash changes | ---- | --1K | ---1K | ---- |
| End cash Position | 13.74%450.52M | --396.09M | -33.29%122.11M | --183.05M |
| Free cash flow | 46.27%-290.64M | ---540.93M | -243.55%-415.17M | --289.21M |
| Currency Unit | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |