Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (Q4)Mar 31, 2021 | (Q3)Dec 31, 2020 | (Q2)Sep 30, 2020 | (Q1)Jun 30, 2020 | (FY)Mar 31, 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -83.45%317.84M | 26.13%1.92B | 3.92%1.52B | 65.17%1.46B | -19.94%886.84M | -155.44M | -40.54%464.29M | 58.53%-222.09M | 29.55%800.07M | -37.01%1.11B |
| Net profit before non-cash adjustment | -11.45%1.21B | 68.08%1.37B | 25.11%813.51M | 2.07%650.22M | -48.87%637.02M | --228.56M | -11.38%217.07M | -45.96%208.55M | -110.22%-17.16M | 213.60%1.25B |
| Total adjustment of non-cash items | -28.29%329.74M | -23.60%459.79M | 7.42%601.84M | 105.47%560.27M | -40.29%272.68M | --136.89M | 3.60%198.58M | 1.24%-430.95M | -25.78%368.16M | -72.83%456.7M |
| -Depreciation and amortization | 15.31%409.99M | -1.28%355.55M | -3.58%360.15M | -11.61%373.51M | -2.53%422.59M | --95.24M | -2.72%106.18M | 3.05%111.43M | 1.82%109.74M | 0.20%433.58M |
| -Other non-cash items | -176.99%-80.25M | -56.87%104.24M | 29.41%241.69M | 224.58%186.76M | -748.47%-149.91M | --41.66M | 11.96%92.39M | 0.39%-542.37M | -33.44%258.42M | -91.23%23.12M |
| Changes in working capital | -1,415.27%-1.22B | -13.07%92.96M | -57.95%106.95M | 1,212.27%254.31M | 96.16%-22.86M | ---520.9M | -85.87%48.65M | 100.06%314K | 1,069.60%449.07M | -86.02%-594.87M |
| -Change in receivables | 981.34%929.36M | -445.99%-105.45M | 85.81%-19.31M | -124.09%-136.15M | 196.31%565.15M | ---346.67M | -70.40%-492.58M | 176.73%137.63M | 41.62%1.27B | 160.71%190.73M |
| -Change in inventory | -154.02%-20.16M | 111.95%37.31M | -113.89%-312.11M | -190.80%-145.92M | -404.55%-50.18M | --441.19M | 10.13%-186.28M | -274.14%-107.6M | 8.40%-197.49M | 105.41%16.48M |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 55.31%-10.28M | -71.12%20.63M | 74.71%-23.43M | 93.76%-4.18M |
| -Change in payables | -775.27%-2.31B | 38.82%342.69M | -38.89%246.86M | 181.95%403.98M | 33.23%-492.96M | ---788.91M | -17.28%876.59M | 58.17%-232.93M | 14.03%-347.71M | -289.20%-738.26M |
| -Provision for loans, leases and other losses | 251.57%224.97M | -163.50%-148.42M | 34.38%233.76M | 2,098.56%173.96M | 74.60%-8.7M | --223.86M | 33.48%-179.05M | -29.23%207.97M | 20.91%-261.48M | 25.56%-34.27M |
| -Changes in other current assets | -29.05%-42.8M | 21.50%-33.17M | -1.67%-42.25M | -14.91%-41.56M | -42.62%-36.17M | ---63.43M | -44.90%40.24M | 70.28%-25.39M | -87.90%12.41M | -216.61%-25.36M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -36.47%-90.24M | -9.35%-66.12M | 6.76%-60.47M | -0.25%-64.85M | -2.62%-64.69M | -16.38M | -1.47%-15.74M | -9.01%-17.71M | 4.72%-14.86M | -3.08%-63.03M |
| Interest received (cash flow from operating activities) | 47.15%3.13M | -18.49%2.13M | 19.04%2.61M | 16.18%2.19M | 11.54%1.89M | 60K | 41.95%626K | -6.67%42K | 0.43%1.16M | 19.86%1.69M |
| Tax refund paid | -24.90%-391.37M | 7.77%-313.36M | -182.80%-339.75M | 66.74%-120.14M | 35.19%-361.2M | 0 | 15.06%-185.81M | 0 | 47.85%-175.39M | -204.75%-557.36M |
| Other operating cash inflow (outflow) | 200.00%1K | -1K | 0 | -100.00%-1K | 124.80%67.44M | 8.21M | -820,400.00%-8.21M | 124.79%67.44M | 0 | 30M |
| Operating cash flow | -110.41%-160.64M | 37.17%1.54B | -12.27%1.12B | 141.76%1.28B | 2.17%530.27M | ---163.56M | -53.36%255.17M | 66.98%-172.31M | 128.98%610.97M | -65.76%519.03M |
| Investing cash flow | ||||||||||
| Net investment product transactions | -52.55%-8.56M | 94.54%-5.61M | -1,361.13%-102.78M | -173.86%-7.03M | 155.82%9.52M | --9.53M | 0.00%-2K | ---- | ---- | -27.87%-17.06M |
| Advance cash and loans provided to other parties | -206.55%-1.45M | 85.31%-473K | -460.00%-3.22M | 86.78%-575K | -22.26%-4.35M | ---- | ---- | ---- | ---- | -48.25%-3.56M |
| Repayment of advance payments to other parties and cash income from loans | -50.84%938K | -42.63%1.91M | -6.78%3.33M | 74.47%3.57M | -17.44%2.05M | --739K | -46.49%351K | -45.55%361K | -3.73%594K | -0.40%2.48M |
| Net changes in other investments | 59.28%-57.76M | -269.06%-141.85M | 1.20%-38.44M | 70.34%-38.9M | -68.40%-131.16M | ---43.42M | 135.30%8.89M | -179.46%-44.8M | -174.27%-51.84M | -37.09%-77.89M |
| Investing cash flow | 54.23%-66.84M | -3.49%-146.03M | -228.58%-141.11M | 65.35%-42.94M | -29.06%-123.95M | ---37.5M | 137.51%9.24M | -148.70%-44.44M | -180.28%-51.24M | -37.05%-96.03M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -344.64%-239.5M | 153.97%97.9M | 5.05%-181.4M | -1,810.40%-191.04M | 94.88%-10M | ---452.65M | -1.73%351.35M | -9.69%-57.75M | 413.46%149.05M | 45.63%-195.3M |
| Net common stock issuance | -1.43%-707K | -152.54%-697K | 45.35%-276K | -4.55%-505K | 8.70%-483K | ---86K | -85.71%-52K | -26.07%-324K | 67.19%-21K | 21.40%-529K |
| Increase or decrease of lease financing | -10.40%-173.68M | 7.11%-157.31M | 6.28%-169.35M | 22.58%-180.69M | 4.32%-233.38M | ---44.15M | 3.17%-61.61M | -7.89%-61.26M | -4.07%-66.36M | -19.05%-243.91M |
| Issuance fees | -1,716.62%-63.6M | -0.03%-3.5M | 94.50%-3.5M | -123.17%-63.6M | -481.83%-28.5M | ---- | ---- | ---- | ---- | ---4.9M |
| Cash dividends paid | -72.30%-195.38M | -20.08%-113.39M | 0.02%-94.43M | 46.45%-94.45M | -40.21%-176.37M | ---58K | 25.40%-94K | -46.17%-16.76M | -39.68%-159.46M | 0.25%-125.79M |
| Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | --1K | --0 | ---1K | 0.00%-1K | 50.00%-1K |
| Financing cash flow | -280.15%-672.86M | 60.57%-177M | 15.34%-448.95M | -18.17%-530.28M | 21.33%-448.73M | ---525.44M | -1.42%289.59M | -12.33%-136.09M | 65.95%-76.79M | 17.43%-570.42M |
| Net cash flow | ||||||||||
| Beginning cash position | 35.05%4.7B | 18.15%3.48B | 31.69%2.95B | -1.86%2.24B | -6.08%2.28B | --2.96B | 34.69%2.41B | 12.76%2.76B | -6.08%2.28B | 45.17%2.43B |
| Current changes in cash | -173.82%-900.34M | 128.14%1.22B | -24.57%534.63M | 1,771.51%708.79M | 71.24%-42.4M | ---726.5M | -32.12%554M | 46.60%-352.84M | 1,999.91%482.94M | -119.53%-147.42M |
| Cash adjustments other than cash changes | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | --0 | ---- | ---- | ---1K |
| End cash Position | -19.16%3.8B | 35.05%4.7B | 18.15%3.48B | 31.69%2.95B | -1.86%2.24B | --2.24B | 13.75%2.96B | 34.69%2.41B | 12.76%2.76B | -6.08%2.28B |
| Free cash flow | -110.41%-160.64M | 37.17%1.54B | -12.27%1.12B | 141.76%1.28B | 2.17%530.27M | ---163.56M | -53.36%255.17M | 66.98%-172.31M | 128.98%610.97M | -65.76%519.03M |
| 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 |