Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Jul 31, 2025 | (FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 48.75%3.09B | 17.97%2.08B | 57.64%1.76B | 726.16%1.12B | -116.75%-178.43M | -5.74%1.06B | 19.56%1.13B | -9.35%944.97M | 239.65%1.04B | -61.01%306.92M |
| Net profit before non-cash adjustment | 44.08%2.21B | 43.31%1.54B | 307.67%1.07B | 181.14%263.04M | -152.25%-324.2M | 18.82%620.45M | -5.78%522.16M | 68.75%554.19M | 524.11%328.42M | -109.24%-77.44M |
| Total adjustment of non-cash items | 42.46%1.09B | 37.67%768.22M | -5.49%558.02M | 17.22%590.42M | 107.90%503.69M | -62.81%242.27M | 21.16%651.52M | -17.18%537.73M | 2.30%649.25M | 61.59%634.65M |
| -Depreciation and amortization | 41.75%1.03B | 19.77%725.65M | 0.30%605.89M | 3.96%604.1M | 3.90%581.06M | 0.61%559.25M | 8.46%555.88M | 0.93%512.5M | 1.62%507.76M | 21.63%499.65M |
| -Reversal of impairment losses recognized in profit and loss | --5.8M | --0 | ---- | -3.72%38.67M | -71.07%40.16M | 103.78%138.81M | 191.22%68.12M | -88.23%23.39M | 15.43%198.8M | --172.23M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---4.29M | --0 | ---- | ---- | ---- | ---- | -134.24%-1.63M |
| -Disposal profit | -1.20%17.89M | -13.66%18.11M | -30.70%20.97M | 71.98%30.26M | 104.74%17.59M | -1,366.09%-371.22M | 47.07%29.32M | 116.23%19.94M | -18,456.20%-122.8M | -45.83%669K |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | -1,125.43%-2.12M | ---173K | ---- | ---- |
| -Remuneration paid in stock | 23.43%17.1M | 26.52%13.85M | 56.79%10.95M | 225.59%6.98M | -60.67%2.15M | -65.56%5.45M | 1.16%15.84M | --15.66M | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 23.26%-18.57M |
| -Other non-cash items | 135.72%25M | 113.29%10.61M | 6.46%-79.79M | 37.86%-85.3M | -52.49%-137.28M | -480.02%-90.03M | 53.78%-15.52M | -151.27%-33.58M | 470.44%65.5M | -9,555.08%-17.68M |
| Changes in working capital | 4.11%-217.87M | -273.62%-227.22M | -50.39%130.87M | 173.70%263.79M | -276.98%-357.91M | 560.80%202.23M | 70.13%-43.89M | -326.89%-146.94M | 125.87%64.76M | 43.60%-250.3M |
| -Change in receivables | -550.27%-34.58M | 151.02%7.68M | -111.69%-15.05M | 162.00%128.79M | -350.47%-207.72M | 2,206.17%82.93M | 113.65%3.6M | -371.09%-26.35M | 106.98%9.72M | -2,330.27%-139.23M |
| -Change in inventory | -3,230.79%-200.91M | -145.89%-6.03M | 124.04%13.14M | -334.06%-54.67M | 32.69%-12.59M | -152.68%-18.71M | 58.96%-7.41M | -280.43%-18.04M | 79.93%-4.74M | -397.51%-23.63M |
| -Change in prepaid assets | 102.30%4.84M | -377.38%-210.32M | 1,411.02%75.82M | --5.02M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | 163.49%38.04M | -206.62%-59.91M | -60.85%56.2M | 211.37%143.53M | -186.34%-128.88M | 426.58%149.27M | 52.23%-45.71M | -263.03%-95.67M | 188.03%58.68M | 86.11%-66.66M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | --3.05M | ---- | ---- | -344.73%-82.76M |
| -Provision for loans, leases and other losses | 20.64%52.9M | 131.01%43.85M | 467.30%18.98M | 36.59%-5.17M | 27.59%-8.15M | -536.28%-11.26M | 137.49%2.58M | -130.19%-6.88M | --22.8M | ---- |
| -Changes in other current assets | -3,046.70%-78.16M | 86.37%-2.48M | -139.38%-18.23M | 8,149.04%46.28M | ---575K | ---- | ---- | ---- | ---- | 269,560.87%61.98M |
| -Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---21.69M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -49.27%-33.01M | -195.77%-22.11M | 8.85%-7.48M | 1.74%-8.2M | -97.98%-8.35M | -81.18%-4.22M | -6.01%-2.33M | 14.92%-2.2M | -8.72%-2.58M | -45.58%-2.37M |
| Interest received (cash flow from operating activities) | 512.41%1.63M | 92.75%266K | -15.34%138K | -34.54%163K | 289.06%249K | 120.69%64K | -50.00%29K | -80.47%58K | -62.92%297K | -18.35%801K |
| Tax refund paid | -21.77%-365.21M | -42.86%-299.91M | -3,315.28%-209.94M | 96.82%-6.15M | -112.99%-193.37M | -13.25%-90.79M | 48.86%-80.16M | -480.71%-156.74M | 72.61%-26.99M | 31.75%-98.53M |
| Other operating cash inflow (outflow) | -93.92%12.9M | 377.18%212.16M | -60.86%44.46M | -33.14%113.6M | 363.72%169.91M | 1,130.69%36.64M | 69.17%-3.56M | -197.22%-11.53M | -58.32%11.86M | 52.01%28.46M |
| Operating cash flow | 37.54%2.71B | 23.91%1.97B | 30.56%1.59B | 679.41%1.22B | -120.86%-209.98M | -3.56%1.01B | 34.76%1.04B | -24.43%774.56M | 335.68%1.03B | -64.40%235.27M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 0.20%-2.67B | -97.03%-2.67B | -128.36%-1.36B | 45.83%-593.84M | -123.98%-1.1B | 38.45%-489.46M | -27.78%-795.16M | -20.68%-622.31M | 34.74%-515.69M | -46.62%-790.18M |
| Net intangibles purchase and sale | -1,979.16%-69.03M | 24.13%-3.32M | 73.13%-4.38M | -80.52%-16.29M | 70.61%-9.02M | -32.79%-30.7M | -527.69%-23.12M | 46.68%-3.68M | -44.89%-6.91M | 73.52%-4.77M |
| Net business purchase and sale | ---80.3M | --0 | ---- | ---- | ---- | ---83.33M | ---- | -131.40%-18.84M | --60M | ---- |
| Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---5.75M | ---- | 107.54%12.66M | -36.26%-167.91M |
| Net changes in other investments | -1,247.49%-13.17M | -5,847.06%-977K | -99.41%17K | -45.44%2.88M | 8,555.74%5.28M | 101.27%61K | -123.52%-4.8M | 146.29%20.43M | 169.81%8.29M | -340.62%-11.88M |
| Investing cash flow | -5.71%-2.83B | -96.72%-2.68B | -124.04%-1.36B | 44.80%-607.25M | -82.30%-1.1B | 27.20%-603.42M | -32.74%-828.83M | -41.38%-624.41M | 54.69%-441.65M | -39.53%-974.74M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -74.14%576.78M | 430.37%2.23B | -4,400.00%-675M | 98.33%-15M | -144.33%-900M | 3,483.33%2.03B | 0.00%-60M | 0.00%-60M | -120.00%-60M | 130.62%300M |
| Net common stock issuance | 50.62%69.95M | 1,610.57%46.44M | --2.72M | --0 | -276.42%-384.12M | ---102.05M | ---- | ---114.61M | ---- | -103.57%-49.57M |
| Increase or decrease of lease financing | 32.30%-33.29M | 16.79%-49.18M | 8.39%-59.1M | 11.65%-64.51M | -7.13%-73.02M | -1.73%-68.16M | -53.35%-67M | -17.19%-43.69M | -9.30%-37.28M | 9.18%-34.11M |
| Cash dividends paid | -43.53%-152.25M | 0.07%-106.08M | 0.00%-106.15M | ---106.15M | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends for minorities | -67.76%-24.57M | -4.51%-14.65M | 1.95%-14.01M | -10.09%-14.29M | -621.17%-12.98M | -20.00%-1.8M | -24.90%-1.5M | 46.62%-1.2M | -395.59%-2.25M | -0.89%-454K |
| Net other fund-raising expenses | -9.43%-58K | -165.00%-53K | -1,900.00%-20K | 0.00%-1K | 66.67%-1K | -200.00%-3K | 50.00%-1K | ---2K | ---- | ---2K |
| Financing cash flow | -79.28%436.56M | 347.36%2.11B | -325.88%-851.57M | 85.41%-199.95M | -173.74%-1.37B | 1,545.88%1.86B | 41.46%-128.5M | -120.54%-219.51M | -146.11%-99.53M | -41.94%215.86M |
| Net cash flow | ||||||||||
| Beginning cash position | 80.23%3.14B | -26.35%1.74B | 20.92%2.37B | -57.80%1.96B | 95.17%4.64B | 3.78%2.38B | -2.95%2.29B | 25.92%2.36B | -21.93%1.87B | 16.31%2.4B |
| Current changes in cash | -77.51%314.51M | 324.23%1.4B | -252.31%-623.63M | 115.28%409.46M | -218.53%-2.68B | 2,516.09%2.26B | 224.63%86.44M | -114.33%-69.36M | 192.40%483.84M | -256.73%-523.61M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -110.50%-188K | 165.63%1.79M | -211.48%-2.73M |
| Cash adjustments other than cash changes | ---- | --1K | ---- | ---- | -200.00%-1K | 200.00%1K | 0.00%-1K | 0.00%-1K | ---1K | ---- |
| End cash Position | 10.01%3.46B | 80.23%3.14B | -26.35%1.74B | 20.92%2.37B | -57.80%1.96B | 95.17%4.64B | 3.78%2.38B | -2.95%2.29B | 25.92%2.36B | -21.93%1.87B |
| Free cash flow | 88.28%-90.76M | -493.91%-774.42M | -66.10%196.6M | 144.04%579.86M | -4,206.97%-1.32B | -113.93%-30.57M | 52.99%219.49M | -57.15%143.47M | 159.78%334.79M | -638.64%-560.03M |
| 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 |