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 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 89.70%618.97M | -3.88%326.29M | -7.06%339.47M | 15.75%365.25M | 315.54M |
| Net profit before non-cash adjustment | 88.90%775.28M | 40.47%410.41M | -28.10%292.17M | 156.46%406.39M | --158.46M |
| Total adjustment of non-cash items | -37.26%29.47M | -25.37%46.97M | 69.61%62.93M | -50.85%37.11M | --75.49M |
| -Depreciation and amortization | -5.21%35.05M | -6.60%36.98M | 9.75%39.59M | -19.03%36.07M | --44.55M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | --34.81M |
| -Other non-cash items | -155.90%-5.59M | -57.20%9.99M | 2,164.02%23.34M | 126.68%1.03M | ---3.87M |
| Changes in working capital | -41.72%-185.78M | -738.07%-131.09M | 80.01%-15.64M | -195.90%-78.24M | --81.58M |
| -Change in receivables | -19.50%-192.7M | -31.23%-161.26M | 9.89%-122.89M | -12.59%-136.37M | ---121.12M |
| -Change in prepaid assets | -85.92%1.68M | -11.99%11.95M | -52.08%13.58M | 59.88%28.33M | --17.72M |
| -Changes in accounts payable | -31.60%-1.32M | -362.47%-1M | 168.53%381K | -113.89%-556K | --4M |
| -Provision for loans, leases and other losses | 15.04%144.82M | 28.54%125.89M | 7.72%97.94M | 65.27%90.92M | --55.01M |
| -Changes in other current assets | -0.32%-320.78M | -28.74%-319.77M | -3.59%-248.39M | -46.68%-239.78M | ---163.47M |
| -Changes in other current liabilities | -14.35%182.52M | -12.57%213.11M | 36.01%243.75M | -38.08%179.22M | --289.44M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -79.01%-2.72M | -33.57%-1.52M | -8.90%-1.14M | -18.89%-1.05M | -879K |
| Interest received (cash flow from operating activities) | 1,364.31%7.67M | -81.52%524K | 17.34%2.84M | 99.09%2.42M | 1.21M |
| Tax refund paid | -86.68%-240.17M | 53.56%-128.66M | -213.00%-277.06M | 32.85%-88.52M | -131.81M |
| Other operating cash inflow (outflow) | -1K | 0 | -1K | 0 | 6.19M |
| Operating cash flow | 95.16%383.75M | 206.73%196.63M | -76.95%64.11M | 46.18%278.11M | --190.25M |
| Investing cash flow | |||||
| Net PPE purchase and sale | -48.22%-4.78M | 67.19%-3.22M | -188.15%-9.82M | 85.74%-3.41M | ---23.9M |
| Net intangibles purchase and sale | -14.00%-54.99M | -118.87%-48.24M | -18.71%-22.04M | 19.30%-18.57M | ---23.01M |
| Net changes in other investments | 33.34%-5.3M | 63.24%-7.95M | -315.97%-21.62M | 49.09%-5.2M | ---10.21M |
| Investing cash flow | -9.52%-65.07M | -11.08%-59.41M | -96.82%-53.48M | 52.43%-27.17M | ---57.12M |
| Financing cash flow | |||||
| Net issuance payments of debt | -207.27%-3.36M | -96.95%3.14M | 143.02%102.89M | -57.14%42.34M | --98.77M |
| Net common stock issuance | -96.72%19.5M | --595.13M | --0 | ---- | ---- |
| Increase or decrease of lease financing | -2.73%-4.9M | -8.69%-4.77M | -50.00%-4.39M | ---2.92M | ---- |
| Cash dividends paid | ---30.31M | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -23,600.00%-237K | 0.00%-1K | 0.00%-1K | ---1K | ---- |
| Financing cash flow | -103.25%-19.31M | 502.54%593.5M | 149.93%98.5M | -60.10%39.41M | --98.77M |
| Net cash flow | |||||
| Beginning cash position | 42.25%2.46B | 6.73%1.73B | 21.83%1.62B | 21.11%1.33B | --1.1B |
| Current changes in cash | -59.03%299.37M | 569.62%730.72M | -62.42%109.13M | 25.20%290.35M | --231.91M |
| Cash adjustments other than cash changes | -200.00%-1K | 0.00%1K | --1K | ---- | ---- |
| End cash Position | 12.17%2.76B | 42.25%2.46B | 6.73%1.73B | 21.83%1.62B | --1.33B |
| Free cash flow | 123.17%323.98M | 350.23%145.17M | -87.41%32.24M | 78.68%256.13M | --143.34M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |