Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | -69.42%2.27B | 23.68%7.44B | 86.99%6.01B | -54.39%3.22B | 7.05B |
| Net profit before non-cash adjustment | 1,380.73%402.16M | 90.86%-31.4M | 39.62%-343.38M | 43.90%-568.73M | ---1.01B |
| Total adjustment of non-cash items | -468.13%-66.9M | -87.43%18.17M | 20.85%144.62M | 80.53%119.66M | --66.28M |
| -Depreciation and amortization | 8.73%245.4M | 9.25%225.7M | 73.71%206.6M | 35.22%118.93M | --87.96M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --1.85M | --0 |
| -Share of associates | --7.94M | --0 | ---- | ---- | ---- |
| -Disposal profit | --0 | --0 | ---- | ---- | ---- |
| -Other non-cash items | -54.31%-320.23M | -234.83%-207.53M | -5,424.15%-61.98M | 94.82%-1.12M | ---21.67M |
| Changes in working capital | -73.98%1.94B | 19.94%7.45B | 69.51%6.21B | -54.18%3.67B | --8B |
| -Change in receivables | -87.76%22.95M | 1,347.26%187.53M | 65.33%-15.04M | 87.12%-43.36M | ---336.73M |
| -Change in inventory | -93.78%-109.36M | -303.81%-56.44M | 183.02%27.69M | -141.91%-33.36M | ---13.79M |
| -Change in prepaid assets | -73.06%1.99B | 16.42%7.38B | 75.82%6.34B | -55.46%3.61B | --8.1B |
| -Change in payables | 601.59%31.55M | 96.02%-6.29M | -495.71%-157.9M | -81.90%39.9M | --220.51M |
| -Change in accrued expense | 108.41%4.76M | -454.50%-56.58M | -83.17%15.96M | 211.08%94.81M | --30.48M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -808K | ||||
| Interest received (cash flow from operating activities) | 1,163.97%92.98M | 1,088.37%7.36M | -53.39%619K | 127.79%1.33M | 583K |
| Tax refund paid | 7.90%-3.91M | -12.86%-4.24M | 0.63%-3.76M | -6,298.36%-3.78M | 61K |
| Other operating cash inflow (outflow) | -80.28%13.54M | 68.69M | 0 | -77.12%2.66M | 11.64M |
| Operating cash flow | -68.35%2.38B | 24.94%7.51B | 86.88%6.01B | -54.46%3.22B | --7.06B |
| Investing cash flow | |||||
| Net PPE purchase and sale | -246.24%-14.01M | 75.23%-4.05M | 48.52%-16.33M | -428.75%-31.73M | ---6M |
| Net intangibles purchase and sale | 29.41%-101.77M | 13.45%-144.17M | 55.13%-166.57M | -29.24%-371.21M | ---287.21M |
| Net business purchase and sale | --0 | ---15.26M | --0 | ---- | ---- |
| Net investment product transactions | 155.65%19.13M | ---34.38M | --0 | 85.82%-31.2M | ---220M |
| Net changes in other investments | -448.99%-14.89M | 34.02%-2.71M | -107.32%-4.11M | 143.40%56.16M | ---129.38M |
| Investing cash flow | 44.38%-111.55M | -7.24%-200.56M | 50.52%-187.02M | 41.18%-377.98M | ---642.6M |
| Financing cash flow | |||||
| Net common stock issuance | 565.12%66M | -98.94%9.92M | --933.8M | --0 | --4.32B |
| Issuance fees | ---- | --0 | 50.00%-300K | ---600K | --0 |
| Net other fund-raising expenses | ---- | ---1K | ---- | ---- | ---- |
| Financing cash flow | 565.19%66M | -98.94%9.92M | 155,683.33%933.5M | -100.01%-600K | --4.32B |
| Net cash flow | |||||
| Beginning cash position | 27.72%33.88B | 34.31%26.52B | 16.94%19.75B | 175.75%16.89B | --6.12B |
| Current changes in cash | -68.15%2.33B | 8.32%7.32B | 138.12%6.76B | -73.57%2.84B | --10.74B |
| Effect of exchange rate changes | -91.62%2.82M | 81.19%33.68M | -20.40%18.59M | -0.96%23.35M | --23.58M |
| Cash adjustments other than cash changes | -50.00%1K | --2K | ---- | ---- | --1K |
| End cash Position | 6.89%36.21B | 27.72%33.88B | 34.31%26.52B | 16.94%19.75B | --16.89B |
| Free cash flow | -69.28%2.26B | 26.32%7.36B | 107.15%5.83B | -58.44%2.81B | --6.77B |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |