Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)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 | 7.16%399.13B | 114.43%97.38B | -2.65%141.04B | -21.26%31.87B | 398.38%372.45B | -29.02%45.41B | 182.06%144.88B | 142.65%40.47B | 3.70%74.73B | -12.90%54.27B |
| Net profit before non-cash adjustment | -16.52%216.76B | -9.22%48.72B | -18.38%69.27B | -39.25%48.11B | -0.13%259.66B | -9.69%53.67B | 31.08%84.88B | 5.13%79.18B | 49.05%260B | 127.22%60.5B |
| Total adjustment of non-cash items | -3.40%176.92B | 30.32%57.75B | -29.68%35.76B | -18.42%42.91B | 0.83%183.14B | 2.06%44.31B | 10.39%50.85B | -3.31%52.6B | 35.63%181.63B | 22.24%37.75B |
| -Depreciation and amortization | 10.65%133.78B | 10.22%32.66B | 4.14%31.22B | 10.62%31.28B | 12.71%120.91B | 9.74%29.64B | 15.74%29.97B | 11.49%28.27B | 20.19%107.27B | 19.71%29.01B |
| -Share of associates | 46.24%-2.74B | ---1.09B | ---852M | --122M | -141.54%-5.1B | ---- | ---- | ---- | -28.56%-2.11B | -384.82%-543M |
| -Disposal profit | -259.00%-6.77B | --1.06B | ---9.25B | ---832M | 35.59%4.26B | ---- | ---- | ---- | --3.14B | 92.29%-131M |
| -Deferred income tax | -15.62%68.13B | 59.49%28.74B | -24.35%19.91B | -44.95%14.89B | -4.35%80.73B | 1.60%18.02B | 17.41%26.32B | -10.70%27.05B | 44.64%84.4B | 34.25%13.96B |
| -Other non-cash items | 12.32%-15.48B | 14.93%-3.63B | 0.59%-5.27B | 6.40%-2.54B | -59.53%-17.66B | -89.90%-4.27B | -74.68%-5.3B | -117.88%-2.72B | 8.07%-11.07B | -134.56%-4.54B |
| Changes in working capital | 107.76%5.46B | 82.72%-9.09B | 293.19%36.01B | 35.22%-59.15B | 80.83%-70.35B | -35.27%-52.57B | 115.40%9.16B | 59.34%-91.32B | -55.27%-366.9B | -1,017.16%-43.99B |
| -Change in receivables | 81.04%-16.38B | -198.23%-21.06B | 205.32%28.98B | 68.67%-35.11B | 62.13%-86.39B | 132.89%21.44B | -235.58%-27.51B | 23.07%-112.07B | 9.46%-228.12B | 81.58%-9.06B |
| -Change in inventory | -7.27%20.51B | 95.53%-589M | -72.70%6.61B | -66.95%-16.55B | 0.74%22.12B | -622.81%-13.18B | 1,046.73%24.22B | -261.40%-9.91B | 135.02%21.95B | 234.65%15.52B |
| -Change in payables | 150.73%19.75B | 123.38%7.87B | 72.38%-5.28B | -221.10%-7.64B | 76.91%-38.92B | -216.60%-33.64B | 71.24%-19.1B | 105.70%6.31B | -629.43%-168.59B | -125.88%-20.43B |
| -Changes in other current assets | -159.65%-16.59B | -43.78%-7.69B | -64.00%7.72B | 4,817.36%11.9B | 76.74%-6.39B | 63.37%-5.35B | 65.93%21.44B | -82.07%242M | -551.71%-27.46B | -117.46%-27.14B |
| -Changes in other current liabilities | -104.67%-1.83B | 156.71%12.38B | -120.01%-2.03B | -148.75%-11.76B | 11.08%39.23B | -257.33%-21.83B | 7,804.69%10.12B | -0.34%24.11B | -30.34%35.32B | -214.64%-2.88B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | -24.67%2.31B | -442.06%-732M | -82.22%247M | 1,034.46%2.01B | 20.52%3.07B | -0.93%214M | 27.67%1.39B | 555.56%177M | 13.04%2.55B | 33.26%1.22B |
| Interest paid (cash flow from operating activities) | 17.70%-4.73B | -1,029.51%-689M | 24.82%-1.85B | 89.55%-97M | -36.25%-5.75B | 94.20%-61M | -70.89%-2.45B | -77.10%-928M | -91.29%-4.22B | -163.32%-1.21B |
| Interest received (cash flow from operating activities) | -13.83%17.93B | -4.04%4.91B | -5.13%5.44B | -12.78%3.17B | 57.26%20.81B | 53.88%5.12B | 102.44%5.73B | 45.03%3.63B | 159.43%13.23B | 155.25%4.57B |
| Tax refund paid | 23.71%-81.91B | -7.20%-34.08B | 29.97%-26.4B | 29.57%-16.64B | -3.85%-107.37B | -8.03%-31.8B | 18.72%-37.69B | -94.15%-23.63B | -22.73%-103.4B | -30.13%-15.42B |
| Other operating cash inflow (outflow) | -327.84%-4.83B | -51.17%1.14B | 166.52%1.47B | 2.54B | -559.65%-1.13B | 93.32%2.34B | -297.83%-2.2B | 0 | 73.65%-171M | -108.08%-829M |
| Operating cash flow | 16.24%327.9B | 219.91%67.93B | 9.39%119.95B | 15.84%22.84B | 1,733.09%282.08B | -44.49%21.24B | 1,483.68%109.65B | 118.77%19.72B | -124.91%-17.27B | -32.34%42.59B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 18.99%-141.42B | -33.03%-38.26B | 24.25%-26.1B | 19.39%-41.9B | -20.84%-174.57B | 5.75%-28.76B | 3.63%-34.46B | -20.03%-51.98B | -10.85%-144.47B | -30.57%-34.88B |
| Net intangibles purchase and sale | -0.19%-32.89B | ---7.48B | ---6.45B | ---5.57B | -45.26%-32.83B | ---- | ---- | ---- | 35.59%-22.6B | 34.79%-8.49B |
| Net business purchase and sale | 1,191.32%23.26B | --1.74B | 1,171.00%17.21B | -4,517.65%-1.57B | -8.45%-2.13B | --0 | ---1.61B | 89.97%-34M | 98.80%-1.97B | --0 |
| Net investment product transactions | -771.52%-12.31B | -69.41%16.22B | 20.75%-16.15B | 97.89%-79M | 163.38%1.83B | 1,278.72%53.02B | -680.80%-20.38B | -221.03%-3.74B | -288.53%-2.89B | 151.34%5.38B |
| Advance cash and loans provided to other parties | 68.57%-8.77B | ---770M | 65.77%-5.15B | -38.79%-1.95B | -35.11%-27.9B | ---- | -89.29%-15.05B | 9.47%-1.41B | -22.19%-20.65B | -69.57%-5.85B |
| Repayment of advance payments to other parties and cash income from loans | -64.13%10.26B | -98.00%420M | --6.95B | --1.49B | 42.64%28.6B | 571.29%21.05B | ---- | ---- | 23.01%20.05B | 87.69%6.57B |
| Net changes in other investments | 1.70%-1.85B | 82.18%-1.48B | 109.87%91M | -106.20%-765M | -104.56%-1.88B | -280.15%-8.29B | 78.84%-922M | 54.14%-371M | -109.33%-921M | -68.90%-353M |
| Investing cash flow | 21.62%-163.73B | -372.06%-29.6B | 56.66%-29.6B | 12.48%-50.35B | -20.43%-208.88B | 83.50%-6.27B | -34.92%-68.31B | -21.96%-57.53B | 45.54%-173.44B | 25.31%-37.63B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -137.43%-50.73B | -1.89%32.88B | -1,274.80%-57.05B | -114.17%-12.95B | -53.37%135.53B | -49.10%33.51B | -105.21%-4.15B | -33.29%91.32B | -24.54%290.65B | -85.38%8.29B |
| Net common stock issuance | 60.00%-20B | --0 | ---20B | ---1M | -66.66%-50B | -729.91%-39.87B | ---- | ---- | -28.15%-30B | -104,060.00%-5.2B |
| Increase or decrease of lease financing | -7.35%-23.74B | 20.23%-6.88B | -35.10%-5.77B | -61.35%-5.36B | -27.23%-22.11B | -100.82%-8.62B | 10.66%-4.27B | 18.30%-3.32B | 16.17%-17.38B | 34.76%-4.24B |
| Cash dividends paid | 0.72%-57.18B | 3.25%-28.43B | --0 | -1.90%-28.74B | -5.71%-57.6B | -3.79%-29.39B | --0 | -7.79%-28.21B | -5.86%-54.48B | --0 |
| Cash dividends for minorities | -40.19%-42.75B | ---22.25B | ---17.47B | ---1.86B | -217.29%-30.49B | ---- | ---- | ---- | ---9.61B | ---- |
| Net other fund-raising expenses | 719.85%9.93B | 108.26%484M | 193.03%5.63B | 176.47%715M | -108.32%-1.6B | -57.35%-5.86B | 127.58%1.92B | -5.06%-935M | 88.98%-769M | 1,484.89%10.82B |
| Financing cash flow | -602.02%-184.46B | 51.83%-24.2B | -686.56%-94.67B | -181.88%-48.19B | -114.73%-26.28B | -303.40%-50.23B | -125.14%-12.04B | -44.36%58.86B | -36.86%178.4B | -99.88%57M |
| Net cash flow | ||||||||||
| Beginning cash position | 32.87%295.13B | -30.01%200.86B | -15.65%210.17B | 32.87%295.13B | -1.63%222.12B | 48.43%286.98B | 37.58%249.16B | -1.63%222.12B | -12.70%225.8B | 29.11%220.51B |
| Current changes in cash | -143.23%-20.29B | 140.07%14.13B | -114.76%-4.33B | -459.68%-75.7B | 481.23%46.93B | -241.41%-35.27B | 603.12%29.31B | 145.32%21.05B | 71.78%-12.31B | -91.90%5.02B |
| Effect of exchange rate changes | -91.89%2.12B | 226.66%7.15B | -158.50%-4.99B | -254.56%-9.26B | 202.27%26.08B | -353.53%-5.64B | 5.42%8.52B | 244.45%5.99B | -19.97%8.63B | 50.98%-3.42B |
| End cash Position | -6.16%276.96B | -9.73%222.14B | -30.01%200.86B | -15.65%210.17B | 32.87%295.13B | 11.59%246.07B | 48.43%286.98B | 37.58%249.16B | -1.63%222.12B | -1.63%222.12B |
| Free cash flow | 108.56%142B | 165.12%21.36B | 42.28%83.58B | 12.79%-28.14B | 135.88%68.09B | -1,064.90%-32.8B | 247.27%58.74B | 78.25%-32.26B | -7.00%-189.75B | -122.13%-4.91B |
| 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 |