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 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||||
| Cash from operating activities | 11.35%5.17B | -4.23%4.64B | 5.90%4.85B | 15.04%4.58B | 43.97%3.98B | 46.53%2.76B | 1.89B |
| Net profit before non-cash adjustment | -9.66%4.39B | 69.26%4.86B | -35.40%2.87B | 2.06%4.44B | 84.80%4.35B | 115.23%2.35B | --1.09B |
| Total adjustment of non-cash items | 132.38%1.31B | -52.65%562M | 93.32%1.19B | -5.59%614M | -3.57%650.38M | -40.16%674.43M | --1.13B |
| -Depreciation and amortization | 1.40%1.01B | 27.95%998M | 12.72%780M | 18.75%692M | 9.13%582.73M | -21.96%533.96M | --684.2M |
| -Reversal of impairment losses recognized in profit and loss | --310M | --0 | --243M | --0 | ---- | ---- | --263.96M |
| -Disposal profit | --4M | --0 | 1,850.00%39M | 117.10%2M | -560.98%-11.7M | -7.21%2.54M | --2.73M |
| -Net exchange gains and losses | 117.31%49M | -910.71%-283M | -154.55%-28M | 87.70%-11M | -1,342.96%-89.41M | -55.70%7.19M | --16.24M |
| -Other non-cash items | 54.90%-69M | -200.00%-153M | 321.74%153M | -140.89%-69M | 29.08%168.75M | -18.30%130.74M | --160.01M |
| Changes in working capital | 31.96%-528M | -198.35%-776M | 265.76%789M | 53.47%-476M | -285.24%-1.02B | 20.78%-265.56M | ---335.2M |
| -Change in receivables | -76.72%-1.13B | -192.09%-640M | 251.01%695M | 118.52%198M | -411.05%-1.07B | 18.79%-209.21M | ---257.6M |
| -Change in inventory | 216.01%355M | -185.00%-306M | 203.15%360M | -42.44%-349M | -66.33%-245.02M | -66.08%-147.31M | ---88.7M |
| -Change in payables | 81.02%248M | 147.90%137M | 9.21%-286M | -208.47%-315M | 365.81%290.41M | 831.23%62.35M | ---8.53M |
| -Provision for loans, leases and other losses | --0 | 65.00%33M | 300.00%20M | -1,488.89%-10M | -97.48%720K | 45.80%28.62M | --19.63M |
| Dividends paid (cash flow from operating activities) | |||||||
| Dividends received (cash flow from operating activities) | |||||||
| Interest paid (cash flow from operating activities) | 19.27%-88M | -17.20%-109M | -40.91%-93M | 1.42%-66M | 12.89%-66.95M | 20.01%-76.85M | -96.08M |
| Interest received (cash flow from operating activities) | -41.51%124M | 109.90%212M | 910.00%101M | 50.72%10M | -75.04%6.64M | 60.62%26.58M | 16.55M |
| Tax refund paid | -104.96%-1.86B | 26.00%-908M | 30.52%-1.23B | -99.44%-1.77B | -27.25%-885.48M | -321.91%-695.86M | -164.93M |
| Other operating cash inflow (outflow) | 0.00%-1M | 98.04%-1M | -51M | 0 | 0 | 0.00%-1K | -1K |
| Operating cash flow | -12.85%3.34B | 7.24%3.84B | 29.84%3.58B | -9.16%2.76B | 50.34%3.03B | 22.90%2.02B | --1.64B |
| Investing cash flow | |||||||
| Net PPE purchase and sale | 45.50%-781M | -2.50%-1.43B | -61.43%-1.4B | -48.57%-866M | -19.40%-582.89M | 37.33%-488.17M | ---779M |
| Net intangibles purchase and sale | 47.96%-153M | -40.67%-294M | -6,866.67%-209M | -104.50%-3M | 89.22%-1.47M | -132.74%-13.61M | ---5.85M |
| Net business purchase and sale | --0 | ---67M | --0 | ---- | ---- | ---- | ---- |
| Net investment product transactions | 81.62%-241M | -341.44%-1.31B | 150.00%543M | -699.69%-1.09B | 575.94%181.09M | -350.83%-38.05M | ---8.44M |
| Net changes in other investments | -120.00%-22M | -132.26%-10M | 416.67%31M | 313.52%6M | -118.20%-2.81M | 222.87%15.44M | ---12.56M |
| Investing cash flow | 61.57%-1.2B | -201.55%-3.12B | 47.00%-1.03B | -379.97%-1.95B | 22.56%-406.07M | 34.93%-524.4M | ---805.86M |
| Financing cash flow | |||||||
| Net issuance payments of debt | 78.17%-208M | -1.82%-953M | 53.64%-936M | -83.81%-2.02B | -9.57%-1.1B | -10,358.64%-1B | ---9.59M |
| Net common stock issuance | ---2.49B | --0 | --0 | -98.95%62M | --5.92B | ---- | ---- |
| Increase or decrease of lease financing | 2.14%-137M | 2.78%-140M | -1.41%-144M | 7.96%-142M | -819.03%-154.29M | 80.89%-16.79M | ---87.84M |
| Issuance fees | ---- | ---- | ---- | ---- | ---45.29M | ---- | ---- |
| Cash dividends paid | -50.09%-809M | -9.11%-539M | -1.86%-494M | -737.48%-485M | -95.85%-57.91M | -113.02%-29.57M | ---13.88M |
| Net other fund-raising expenses | 50.00%-2M | -33.33%-4M | -200.00%-3M | -33,233.33%-1M | -200.00%-3K | -100.00%-1K | --186.37M |
| Financing cash flow | -122.86%-3.65B | -3.74%-1.64B | 38.99%-1.58B | -156.64%-2.59B | 535.16%4.56B | -1,497.16%-1.05B | --75.07M |
| Net cash flow | |||||||
| Beginning cash position | -6.13%9.8B | 11.50%10.44B | -14.51%9.36B | 212.78%10.95B | 13.56%3.5B | 39.95%3.08B | --2.2B |
| Current changes in cash | -63.93%-1.5B | -194.62%-915M | 154.36%967M | -124.74%-1.78B | 1,519.22%7.19B | -51.23%444.1M | --910.67M |
| Effect of exchange rate changes | -56.57%119M | 151.38%274M | -42.93%109M | -26.40%191M | 1,101.08%259.52M | 15.21%-25.92M | ---30.58M |
| Cash adjustments other than cash changes | -200.00%-1M | 0.00%1M | 200.00%1M | -100,100.00%-1M | 200.00%1K | ---1K | ---- |
| End cash Position | -14.10%8.42B | -6.13%9.8B | 11.50%10.44B | -14.51%9.36B | 212.80%10.95B | 13.56%3.5B | --3.08B |
| Free cash flow | 14.22%2.41B | 7.06%2.11B | 4.45%1.97B | -22.97%1.89B | 61.58%2.45B | 76.96%1.52B | --856.36M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |