Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 18.47B | 40.84%12.57B | 234.13%49.76B | 1,125.03%8.93B | -71.78%14.89B | 10.81B | 26.09%5.74B | -103.43%-785M | -107.81%-871M | -33.97%52.77B |
| Net profit before non-cash adjustment | --7.26B | -49.06%6.78B | 60.92%36B | 401.02%13.3B | -44.49%22.37B | --5.65B | -28.47%7.91B | -45.49%6.16B | -72.36%2.66B | -21.49%40.31B |
| Total adjustment of non-cash items | --11.74B | 227.20%9.12B | 217.51%24.58B | -56.12%2.79B | -80.27%7.74B | ---2.09B | -56.44%4.25B | -106.09%-770M | 43.98%6.35B | -3.34%39.22B |
| -Depreciation and amortization | --3.63B | 17.26%3.42B | 15.35%12.63B | 10.50%2.91B | 6.22%10.95B | --2.85B | 7.38%2.79B | 4.21%2.67B | 4.27%2.64B | 3.00%10.3B |
| -Deferred income tax | --2.15B | -42.72%2.55B | 100.26%14.79B | 314.65%4.45B | -52.64%7.38B | --496M | -38.56%2.83B | -41.80%2.99B | -67.48%1.07B | -13.03%15.59B |
| -Other non-cash items | --5.96B | 169.03%3.16B | 73.22%-2.84B | -273.05%-4.57B | -179.44%-10.59B | ---5.43B | -153.64%-1.37B | -229.65%-6.43B | 286.85%2.64B | 5.36%13.33B |
| Changes in working capital | ---539M | 53.62%-3.32B | 28.93%-10.82B | 27.50%-7.16B | 43.11%-15.22B | --7.25B | 60.52%-6.42B | -466.85%-6.17B | -244.99%-9.88B | -122.98%-26.75B |
| -Change in receivables | --2.32B | 141.28%4.06B | -159.61%-11.6B | -151.67%-9.84B | 543.56%19.47B | --8.73B | 58.15%-6.38B | -127.39%-1.93B | 246.83%19.05B | -17.32%-4.39B |
| -Change in inventory | ---2.53B | -190.08%-5.7B | 117.25%3.3B | 151.98%6.33B | -26.15%-19.13B | ---387M | 73.23%-762M | -45.67%-5.8B | -29.60%-12.18B | -27.38%-15.16B |
| -Change in payables | ---328M | 53.87%-1.68B | 83.86%-2.51B | 78.22%-3.65B | -116.08%-15.56B | ---1.09B | -60.51%723M | -58.49%1.55B | -1,708.84%-16.75B | -297.61%-7.2B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -154M | 31.71%-168M | -29.34%-1.1B | -9.82%-246M | 15.31%-852M | -219M | 20.94%-219M | 16.67%-190M | 0.44%-224M | 22.50%-1.01B |
| Interest received (cash flow from operating activities) | 65M | -21.05%60M | -18.51%229M | 16.92%76M | 72.39%281M | 57M | 59.32%94M | 91.18%65M | 140.74%65M | 114.47%163M |
| Tax refund paid | -6.84B | -61.00%-7.54B | 8.51%-10.41B | 26.05%-4.69B | 48.13%-11.38B | -752M | 58.72%-3.17B | -104.75%-1.12B | 50.91%-6.34B | -331.60%-21.94B |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | --11.54B | 20.87%4.92B | 1,207.85%38.48B | 155.30%4.07B | -90.19%2.94B | --9.89B | 172.90%2.44B | -109.18%-2.03B | -277.69%-7.37B | -59.26%29.99B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---3.33B | 67.16%-2.49B | -120.93%-25.48B | -48.39%-7.57B | -69.39%-11.53B | ---1.17B | -84.94%-3.28B | -47.98%-1.98B | -443.56%-5.1B | -119.36%-6.81B |
| Net intangibles purchase and sale | ---940M | -49,500.00%-496M | -396.60%-2.19B | 99.47%-1M | 57.27%-441M | ---143M | 84.40%-44M | 81.54%-67M | -345.24%-187M | -373.39%-1.03B |
| Net changes in other investments | --4M | 685.71%41M | -236.00%-34M | -153.85%-7M | 56.25%25M | --3M | 114.29%2M | -83.33%7M | 1,400.00%13M | 161.54%16M |
| Investing cash flow | ---4.26B | 61.20%-2.94B | -131.85%-27.71B | -43.65%-7.58B | -52.72%-11.95B | ---1.31B | -60.51%-3.32B | -22.93%-2.04B | -437.47%-5.28B | -133.72%-7.83B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | ---- | -425.00%-31.5B | ---- | 75.51%-6B | ---3B | --0 | ---- | ---- | -716.67%-24.5B |
| Net common stock issuance | --0 | ---- | ---18.52B | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | ---215M | 2.67%-182M | -8.07%-710M | -19.11%-187M | -14.86%-657M | ---173M | -8.50%-166M | 2.42%-161M | -42.73%-157M | -20.68%-572M |
| Cash dividends paid | ---4.1B | -84.79%-4.24B | ---6.71B | ---2.3B | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---22M | ---- | -293.33%-667M | 3,490.00%339M | 941.46%345M | --129M | 2,460.00%236M | 0.00%-10M | 0.00%-10M | -20.59%-41M |
| Financing cash flow | ---4.34B | -106.39%-4.42B | -820.56%-58.11B | -1,183.23%-2.14B | 74.87%-6.31B | ---3.04B | 142.94%70M | -30.76%-3.17B | -39.17%-167M | -615.88%-25.11B |
| Net cash flow | ||||||||||
| Beginning cash position | --43.81B | -51.68%44.76B | -12.67%92.62B | -12.67%92.62B | -2.16%106.05B | --86.5B | -29.51%87.55B | -11.24%94.49B | -2.16%106.05B | 170.73%108.4B |
| Current changes in cash | --2.94B | 56.79%-2.44B | -208.98%-47.34B | 55.88%-5.65B | -420.20%-15.32B | --5.54B | 85.53%-808M | -140.13%-7.24B | -319.72%-12.81B | -104.41%-2.95B |
| Effect of exchange rate changes | --986M | -43.94%453M | -128.05%-529M | -35.36%808M | 214.86%1.89B | --585M | -15.09%-244M | 197.04%295M | 11.91%1.25B | -62.59%599M |
| End cash Position | --47.73B | -51.28%42.77B | -51.68%44.76B | -7.11%87.78B | -12.67%92.62B | --92.62B | -26.95%86.5B | -29.51%87.55B | -11.24%94.49B | -2.16%106.05B |
| Free cash flow | --7.27B | 155.40%1.94B | 219.62%10.81B | 72.33%-3.5B | -140.78%-9.03B | --8.58B | 83.72%-880M | -119.95%-4.07B | -331.80%-12.66B | -68.49%22.15B |
| 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 |