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 | -38.71%4.39B | 133.83%7.17B | -20.64%3.07B | 6.01%3.86B | 3.64B |
| Net profit before non-cash adjustment | 10.35%4.66B | -2.16%4.22B | -9.41%4.31B | 123.99%4.76B | --2.13B |
| Total adjustment of non-cash items | -50.65%344M | 2,688.00%697M | -96.97%25M | -36.29%825M | --1.3B |
| -Depreciation and amortization | 1.87%980M | 7.73%962M | -0.33%893M | 9.67%896M | --817M |
| -Reversal of impairment losses recognized in profit and loss | --7M | --0 | ---- | ---- | ---- |
| -Disposal profit | 7.14%15M | -22.22%14M | -14.29%18M | 133.87%21M | ---62M |
| -Other non-cash items | -135.84%-658M | 68.51%-279M | -863.04%-886M | -117.04%-92M | --540M |
| Changes in working capital | -127.08%-609M | 276.39%2.25B | 26.04%-1.28B | -873.09%-1.72B | --223M |
| -Change in receivables | -251.40%-2.05B | 165.03%1.35B | -9.41%-2.08B | -981.25%-1.9B | ---176M |
| -Change in inventory | 448.49%1.39B | 60.44%-398M | -137.26%-1.01B | 67.00%-424M | ---1.29B |
| -Change in payables | 398.31%176M | -104.49%-59M | 59.54%1.31B | 150.91%823M | --328M |
| -Provision for loans, leases and other losses | 108.43%173M | -63.76%83M | 80.31%229M | 18.69%127M | --107M |
| -Changes in other current assets | -123.25%-295M | 368.27%1.27B | 178.10%271M | -127.78%-347M | --1.25B |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -15.38%-30M | 35.00%-26M | 2.44%-40M | -46.43%-41M | -28M |
| Interest received (cash flow from operating activities) | -12.50%105M | 44.58%120M | 56.60%83M | 178.95%53M | 19M |
| Tax refund paid | -40.61%-973M | 37.55%-692M | -111.05%-1.11B | -88.17%-525M | -279M |
| Other operating cash inflow (outflow) | -3,000.00%-31M | -1M | 0 | 0 | 41M |
| Operating cash flow | -47.26%3.46B | 228.40%6.57B | -40.28%2B | -1.38%3.35B | --3.4B |
| Investing cash flow | |||||
| Net PPE purchase and sale | -95.31%-3.33B | 29.11%-1.71B | -323.42%-2.41B | -7.98%-568M | ---526M |
| Net intangibles purchase and sale | 30.00%-21M | -76.47%-30M | -41.67%-17M | 96.00%-12M | ---300M |
| Net investment product transactions | 84.19%-120M | -1,169.01%-759M | --71M | --0 | --1.1B |
| Net changes in other investments | 7,575.00%299M | -136.36%-4M | 173.33%11M | -87.50%-15M | ---8M |
| Investing cash flow | -26.98%-3.17B | -6.75%-2.5B | -293.28%-2.34B | -322.01%-595M | --268M |
| Financing cash flow | |||||
| Net issuance payments of debt | 455.72%2.68B | 73.12%-752M | -1,404.30%-2.8B | 77.86%-186M | ---840M |
| Net common stock issuance | ---999M | --0 | 928.82%4.72B | ---569M | --0 |
| Increase or decrease of lease financing | -27.50%-153M | -79.10%-120M | -26.42%-67M | -112.00%-53M | ---25M |
| Issuance fees | ---- | --0 | ---40M | --0 | ---- |
| Cash dividends paid | -16.59%-1.43B | -13,566.67%-1.23B | 10.00%-9M | 0.00%-10M | ---10M |
| Net other fund-raising expenses | -9.09%40M | 4,500.00%44M | ---1M | ---- | ---1M |
| Financing cash flow | 106.27%129M | -214.27%-2.06B | 320.17%1.8B | 6.62%-818M | ---876M |
| Net cash flow | |||||
| Beginning cash position | 22.73%14.01B | 19.96%11.42B | 28.82%9.52B | 69.61%7.39B | --4.36B |
| Current changes in cash | -79.08%421M | 37.71%2.01B | -24.54%1.46B | -30.56%1.94B | --2.79B |
| Effect of exchange rate changes | -9.97%524M | 32.88%582M | 126.94%438M | -20.90%193M | --244M |
| Cash adjustments other than cash changes | 0.00%1M | 0.00%1M | --1M | ---- | ---- |
| End cash Position | 6.75%14.96B | 22.73%14.01B | 19.96%11.42B | 28.82%9.52B | --7.39B |
| Free cash flow | -97.66%113M | 1,245.26%4.83B | -115.24%-422M | 7.87%2.77B | --2.57B |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |