Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (Q2)Dec 31, 2025 | (Q1)Sep 30, 2025 | (FY)Jun 30, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -41.33%-6.65M | 52.15%-3.02M | -47.56%-23.05M | -420.43%-15.62M | -965.85%-1.75M | -30.98%-2.86M | -154.17%-4.71M | -330.35%-6.31M | 226.99%4.88M | -163.81%-164K |
| Net profit before non-cash adjustment | -181.69%-5.83M | -78.35%-6.34M | -59.23%-29.86M | -290.40%-18.76M | -926.42%-10.64M | -26.09%-2.49M | -100.58%-2.07M | -366.75%-3.55M | -46.51%-4.8M | -196.20%-1.04M |
| Total adjustment of non-cash items | 24.29%1.18M | 186.74%687K | 170.18%5M | 184.21%1.85M | 295.33%1.19M | 160.31%506K | 214.17%951K | 4.12%-792K | 21.42%-2.2M | 259.57%300K |
| -Depreciation and amortization | 47.29%1.44M | 296.05%1.4M | 84.36%7.06M | 5,703.03%3.83M | 1,786.89%1.15M | 67,300.00%1.35M | 97,600.00%977K | 17,600.00%354K | 69.23%66K | 6,000.00%61K |
| -Reversal of impairment losses recognized in profit and loss | --0 | --0 | 116.39%5.44M | 28.00%2.51M | 46.54%2.88M | ---1.58M | --520K | --696K | --1.96M | --1.96M |
| -Share of associates | --0 | --0 | 3.07%504K | --489K | ---21K | --344K | ---- | ---- | --0 | --0 |
| -Disposal profit | --121K | --0 | -76,275.00%-3.06M | 99.37%-4K | 96.23%-24K | --20K | --0 | --0 | ---637K | ---637K |
| -Net exchange gains and losses | -16.21%212K | 88.80%-82K | 104.95%118K | -724.22%-2.38M | -957.79%-3.06M | --1.15M | --253K | ---732K | -160.71%-289K | ---289K |
| -Other non-cash items | 38.86%-590K | 42.97%-633K | -95.18%-5.07M | 21.38%-2.6M | 132.42%259K | 7.25%-780K | -15.71%-965K | -34.06%-1.11M | 0.30%-3.3M | -20.15%-799K |
| Changes in working capital | 44.19%-2M | 233.79%2.63M | 41.23%1.81M | -89.20%1.28M | 1,245.55%7.71M | -238.67%-875K | -133.99%-3.59M | -1,723.97%-1.97M | 430.93%11.88M | 190.52%573K |
| -Change in receivables | -337.99%-5.88M | 268.12%4.25M | 223.98%7.74M | -158.63%-6.24M | -177.50%-3.69M | -529.21%-2.5M | -77.40%2.47M | -639.53%-2.53M | 103.26%10.65M | -6.07%-1.33M |
| -Change in inventory | ---6.09M | --1.78M | -44.94%-9.57M | ---6.6M | ---3.32M | ---2.01M | ---- | ---- | --0 | --0 |
| -Change in payables | 308.41%9.96M | -706.43%-3.4M | -74.24%3.64M | 1,048.37%14.13M | 673.76%14.72M | 7,306.12%3.63M | -1,178.34%-4.78M | 261.38%560K | 140.99%1.23M | 206.77%1.9M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 0 | 0 | 33.33%80K | -62.50%60K | 0 | -50.00%20K | 0 | -33.33%40K | -33.33%160K | -50.00%20K |
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | -29.32%417K | -11.04%1.51M | 108.45%6.9M | 0.00%3.31M | -313.26%-563K | 16.30%1.59M | 35.94%590K | 35.96%1.69M | 48.99%3.31M | -77.85%264K |
| Tax refund paid | 5,000.00%49K | 0 | 0.00%-84K | 49.09%-84K | 73.33%-24K | 1K | -200.00%-1K | 21.05%-60K | 7.82%-165K | 58.14%-90K |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -50.23%-6.19M | 67.38%-1.51M | -30.96%-16.15M | -250.73%-12.33M | -7,883.33%-2.34M | -60.98%-1.25M | -144.94%-4.12M | -1,863.98%-4.64M | 626.17%8.18M | -97.65%30K |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -46,776.19%-19.69M | 99.44%-20K | -30.99%-6.78M | ---5.17M | ---615K | ---933K | ---42K | ---3.58M | --0 | --0 |
| Net business purchase and sale | ---- | ---- | 0.21%-1.88M | ---1.89M | ---19K | --15K | ---- | ---- | --0 | --0 |
| Advance cash and loans provided to other parties | ---- | ---- | ---2.74M | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
| Investing cash flow | -923.28%-19.69M | 99.44%-20K | -61.45%-11.4M | ---7.06M | ---634K | ---918K | ---1.92M | ---3.58M | --0 | --0 |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --32.69M | --0 | 84.36%-575K | ---3.68M | --7.23M | ---16.28M | ---- | ---- | --0 | --0 |
| Increase or decrease of lease financing | -63.59%-638K | -361.07%-604K | -81.14%-2.78M | -3,547.62%-1.53M | -983.33%-455K | ---556K | ---390K | ---131K | -27.27%-42K | ---42K |
| Interest paid (cash flow from financing activities) | -128.22%-372K | -1,139.29%-347K | -154.05%-1.82M | -7,060.00%-716K | -2,300.00%-240K | ---285K | ---163K | ---28K | ---10K | ---10K |
| Net other fund-raising expenses | ---- | ---- | 0.98%9.54M | --9.45M | ---388K | --295K | ---- | ---- | ---- | ---- |
| Financing cash flow | 120.58%31.68M | -498.11%-951K | 24.06%4.37M | 6,876.92%3.52M | 11,928.85%6.15M | ---16.83M | --14.36M | ---159K | -57.58%-52K | ---52K |
| Net cash flow | ||||||||||
| Beginning cash position | -44.17%22.06M | -48.27%24.44M | 0.00%47.25M | 21.68%47.25M | -40.98%27.73M | -0.67%47.43M | 2.38%39.51M | 21.68%47.25M | -5.05%38.83M | 23.53%46.98M |
| Current changes in cash | -30.24%5.8M | 70.36%-2.48M | -46.05%-23.17M | -295.17%-15.87M | 14,563.64%3.18M | -2,353.75%-18.99M | -9.20%8.32M | -3,449.15%-8.38M | 611.96%8.13M | -101.73%-22K |
| Effect of exchange rate changes | 36.02%-254K | -84.51%99K | -81.40%368K | 584.78%1.98M | 746.71%2.45M | ---710K | ---397K | --639K | 160.71%289K | --289K |
| End cash Position | -41.80%27.61M | -44.17%22.06M | -26.73%24.44M | -29.40%33.36M | -29.40%33.36M | -40.98%27.73M | -0.67%47.43M | 2.38%39.51M | 21.68%47.25M | 21.68%47.25M |
| Free cash flow | -524.69%-25.98M | 81.36%-1.53M | -30.79%-23.03M | -315.24%-17.61M | -9,916.67%-2.95M | -195.87%-2.29M | -145.39%-4.16M | -3,381.78%-8.22M | 626.17%8.18M | -97.65%30K |
| Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |