Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (Q1)Mar 31, 2026 | (FY)Dec 31, 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 | (Q3)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 8.20%3.92B | -20.01%18.33B | -24.66%3.62B | 16.21%22.91B | 50.82%6B | 71.05%6.23B | -17.33%4.81B | 50.88%19.71B | 58.97%6.28B | 8.51%3.98B |
| Net profit before non-cash adjustment | 28.14%5.44B | -0.31%16.42B | 17.39%4.25B | 7.77%16.47B | 14.96%4.92B | 26.03%4.04B | -26.25%3.62B | 27.31%15.28B | 13.21%2.89B | 27.66%4.28B |
| Total adjustment of non-cash items | -55.00%432M | 11.13%6.75B | -33.10%960M | -6.93%6.07B | -70.68%574M | -21.05%1.77B | 246.62%1.44B | -11.12%6.52B | 16.07%1.91B | 0.67%1.96B |
| -Depreciation and amortization | 13.17%1.87B | 0.35%7.15B | -11.92%1.65B | -3.48%7.13B | -11.42%1.64B | -2.45%1.71B | 9.54%1.87B | 6.60%7.38B | 8.23%2.07B | 9.76%1.86B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --242M | --0 | --6M |
| -Disposal profit | -366.04%-1.25B | 70.95%-350M | 10.07%-268M | -34.04%-1.21B | ---829M | ---37M | 69.50%-298M | -3,000.00%-899M | 151.61%78M | --0 |
| -Net exchange gains and losses | ---- | -95.10%18M | ---- | 171.85%367M | ---- | ---- | ---- | -51.96%135M | ---- | ---- |
| -Other non-cash items | 56.19%-184M | 66.82%-72M | -204.35%-420M | 35.80%-217M | -351.04%-241M | -62.75%92M | 56.47%-138M | -434.65%-338M | 36.25%-364M | -62.20%96M |
| Changes in working capital | -23.39%-1.95B | -1,416.03%-4.84B | -551.03%-1.58B | 117.56%368M | 122.40%506M | 123.25%419M | -148.80%-243M | 66.62%-2.1B | 677.56%1.47B | -38.50%-2.26B |
| -Change in receivables | -239.85%-558M | -340.63%-846M | -49.68%399M | -210.34%-192M | 129.92%429M | 34.82%-496M | -63.54%793M | 106.24%174M | 116.99%194M | -3,359.09%-1.43B |
| -Change in inventory | -12.53%-2.66B | -476.78%-3.65B | -236.47%-2.36B | 135.93%969M | 112.59%181M | 181.59%1.35B | 70.17%-702M | 41.29%-2.7B | -6.67%616M | 24.47%-1.44B |
| -Change in payables | 56.07%2.17B | 213.56%134M | 743.03%1.39B | 80.07%-118M | 949.38%850M | 33.43%-936M | -83.52%165M | -289.14%-592M | 61.82%-268M | -77.50%81M |
| -Provision for loans, leases and other losses | 0.82%-1.7B | -88.70%13M | -12.15%-1.72B | -52.48%115M | 8.09%-932M | -1.82%1.35B | -9.91%-1.53B | -22.19%242M | -5.13%1.28B | -1.20%-1.01B |
| -Changes in other current assets | -251.37%-513M | -146.80%-227M | -130.48%-146M | 153.06%485M | 33.33%164M | -285.47%-332M | 170.23%479M | -1,657.69%-914M | -341.63%-534M | -50.60%123M |
| -Changes in other current liabilities | 53.46%1.31B | 70.15%-266M | 54.25%853M | -152.69%-891M | -113.07%-186M | 69.31%-511M | -68.40%553M | 219.06%1.69B | 128.77%183M | 128.78%1.42B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -54.44%-139M | -31.23%-332M | 8.16%-90M | 4.53%-253M | 2.17%-90M | 9.09%-30M | 2.97%-98M | -4.74%-265M | 4.88%-39M | -6.98%-92M |
| Interest received (cash flow from operating activities) | -19.19%80M | -20.16%408M | 25.32%99M | 26.17%511M | 8.39%155M | 56.04%142M | 64.58%79M | 43.11%405M | 53.75%123M | 104.29%143M |
| Tax refund paid | -2.48%-2.02B | -3.43%-4.77B | -3.35%-1.98B | -19.81%-4.61B | -20.57%-1.9B | -38.90%-607M | -20.04%-1.91B | 15.55%-3.85B | 32.21%-242M | -9.99%-1.58B |
| Other operating cash inflow (outflow) | 0 | 0.00%-1M | 0 | 0.00%-1M | 0 | 1M | 0.00%-1M | 0.00%-1M | 0 | 0 |
| Operating cash flow | 10.86%1.84B | -26.54%13.63B | -42.41%1.66B | 15.94%18.56B | 69.74%4.17B | 75.78%5.73B | -30.99%2.88B | 87.41%16.01B | 68.49%6.12B | 10.74%2.46B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 107.83%136M | -11.76%-10.36B | 15.01%-1.74B | -11.14%-9.27B | 7.50%-1.55B | 3.93%-2.71B | -15.08%-2.05B | -20.17%-8.34B | 17.86%-2.06B | -51.13%-1.68B |
| Net intangibles purchase and sale | -85.62%-271M | -38.79%-898M | 3.31%-146M | -20.04%-647M | -2.99%-138M | -33.06%-161M | -23.77%-151M | -38.56%-539M | -295.12%-162M | 16.25%-134M |
| Net business purchase and sale | ---1.02B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -100.29%-1M | -73.84%502M | -35.81%346M | 19.94%1.92B | 10,309.09%1.12B | 1,633.33%46M | -66.85%539M | 5,617.24%1.6B | -33.33%-12M | -10.00%-11M |
| Net changes in other investments | -345.45%-108M | 196.18%465M | -91.94%44M | 218.94%157M | -146.90%-272M | 68.71%-184M | 351.24%546M | -13.79%-132M | 46.27%-245M | 6,344.44%580M |
| Investing cash flow | 15.73%-1.26B | -31.27%-10.29B | -34.47%-1.49B | -5.79%-7.84B | 32.48%-840M | 14.82%-3.01B | -630.92%-1.11B | 0.86%-7.41B | 17.75%-2.48B | 2.20%-1.24B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,044.69%3.38B | 46.41%-949M | -111.40%-358M | -338.37%-1.77B | 1,384.03%1.77B | -1,795.72%-4.36B | 543.64%3.14B | 80.79%-404M | 72.62%-72M | 116.67%119M |
| Net common stock issuance | 6.54%-100M | 96.52%-105M | -24.42%-107M | -5,600.00%-3.02B | ---1.5B | --0 | -30.30%-86M | -430.00%-53M | -62.86%13M | --0 |
| Cash dividends paid | -18.51%-2.79B | -10.70%-4.19B | -13.71%-2.36B | -16.65%-3.78B | -5.55%-1.71B | --0 | -27.74%-2.07B | -38.45%-3.24B | --0 | -19.97%-1.62B |
| Cash dividends for minorities | ---- | 78.49%-20M | ---- | -220.69%-93M | ---- | ---- | ---- | 6.45%-29M | ---- | ---- |
| Net other fund-raising expenses | -104.12%-12M | 35.14%-803M | 302.08%291M | 15.15%-1.24B | 315.96%203M | -15.88%-562M | 77.18%-144M | -35.09%-1.46B | -507.32%-249M | 66.43%-94M |
| Financing cash flow | 118.89%478M | 38.77%-6.07B | -401.55%-2.53B | -90.92%-9.91B | 22.35%-1.24B | -2,057.89%-4.92B | 127.72%839M | 6.79%-5.19B | -12.33%-337M | 31.93%-1.6B |
| Net cash flow | ||||||||||
| Beginning cash position | -7.84%28.05B | 7.19%30.44B | 7.19%30.44B | 17.95%28.4B | 18.49%30.32B | 24.86%31.59B | 17.95%28.4B | -12.95%24.08B | 3.64%25.36B | -0.04%25.59B |
| Current changes in cash | 144.67%1.06B | -433.09%-2.72B | -190.76%-2.37B | -76.08%816M | 640.67%2.09B | -337.85%-2.2B | 162.54%2.61B | 175.85%3.41B | 926.71%3.31B | 72.45%-386M |
| Effect of exchange rate changes | 115.26%141M | -72.92%332M | -258.76%-924M | 34.73%1.23B | -1,079.74%-1.5B | 17.53%932M | 153.04%582M | -0.44%910M | 62.75%-266M | -43.54%153M |
| Cash adjustments other than cash changes | 200.00%1M | ---- | -200.00%-1M | ---- | ---- | ---- | --1M | 0.00%1M | --0 | --2M |
| End cash Position | 7.75%29.25B | -7.84%28.05B | -14.05%27.15B | 7.19%30.44B | 21.89%30.91B | 18.49%30.32B | 24.86%31.59B | 17.95%28.4B | 17.95%28.4B | 3.64%25.36B |
| Free cash flow | 254.74%359M | -72.41%2.35B | -134.22%-232M | 19.41%8.5B | 273.59%2.39B | 810.83%2.86B | -70.12%678M | 531.29%7.12B | 259.93%3.9B | -26.01%640M |
| 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 |