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 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -43.62%729M | 60.02%1.29B | 77.67%808M | -31.23%454.78M | 9.32%661.32M | 82.74%604.96M | 83.61%331.04M | -51.41%180.29M | 7,035.70%371.06M | -104.36%-5.35M |
| Net profit before non-cash adjustment | -31.05%1.01B | 95.05%1.46B | 116.21%748M | -37.77%345.96M | 29.77%555.93M | 43.72%428.4M | 10.53%298.09M | 54.44%269.68M | 427.87%174.62M | -152.67%-53.26M |
| Total adjustment of non-cash items | 414.61%458M | -35.04%89M | -49.50%137M | 79.39%271.29M | 34.69%151.23M | 212.05%112.28M | 62.83%35.98M | -28.14%22.1M | -66.61%30.75M | 45.54%92.1M |
| -Depreciation and amortization | -14.37%280M | 130.28%327M | 37.17%142M | 39.36%103.52M | 51.29%74.28M | 75.86%49.1M | 29.02%27.92M | 21.06%21.64M | -17.71%17.88M | -4.11%21.72M |
| -Reversal of impairment losses recognized in profit and loss | --9M | --0 | ---- | 1,008.64%139.93M | --12.62M | ---- | ---- | ---- | ---- | --64.29M |
| -Share of associates | -289.09%-104M | 222.22%55M | -1,292.05%-45M | -79.57%3.78M | 896.55%18.48M | -75.82%1.85M | --7.67M | ---- | ---- | ---- |
| -Disposal profit | 117.90%70M | ---391M | --0 | --0 | -40.58%11.18M | --18.82M | --0 | ---- | ---- | ---- |
| -Other non-cash items | 107.14%203M | 145.00%98M | 66.27%40M | -30.60%24.06M | -18.44%34.67M | 10,798.21%42.5M | -14.47%390K | -96.46%456K | 111.55%12.87M | 123.68%6.08M |
| Changes in working capital | -184.17%-736M | -223.75%-259M | 50.76%-80M | -254.44%-162.47M | -171.31%-45.84M | 2,225.73%64.28M | 97.29%-3.02M | -167.29%-111.49M | 474.96%165.69M | -5.65%-44.19M |
| -Change in receivables | -129.23%-447M | 54.97%-195M | -311.28%-433M | 73.23%-105.28M | -216.21%-393.22M | -51.49%-124.36M | -181.56%-82.09M | 44.29%-29.16M | -55.45%-52.33M | 66.07%-33.66M |
| -Change in inventory | 216.67%7M | -146.15%-6M | 164.60%13M | 71.49%-20.13M | -1,627.68%-70.59M | 100.30%4.62M | 123.24%2.31M | 35.39%-9.93M | -126.74%-15.36M | -66.81%-6.78M |
| -Change in prepaid assets | ---- | ---- | ---- | 200.00%280.59M | ---280.59M | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | -433.33%-400M | -119.63%-75M | 84.97%382M | 18.18%206.52M | 8.80%174.75M | 275.66%160.61M | 150.32%42.76M | -139.55%-84.97M | 2,063.35%214.85M | -128.17%-10.94M |
| -Provision for loans, leases and other losses | 231.25%106M | 180.00%32M | -5.36%-40M | -223.62%-37.97M | 18.25%30.71M | -40.09%25.97M | 885.56%43.36M | -74.25%4.4M | 2,109.88%17.08M | ---850K |
| -Changes in other current assets | 86.67%-2M | -650.00%-15M | 99.59%-2M | -198.60%-486.21M | 19,302.06%493.11M | 72.54%-2.57M | -214.47%-9.35M | 461.83%8.17M | -81.92%1.45M | 120.56%8.04M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 30.51%-41M | -195.00%-59M | -297.77%-20M | 14.31%-5.03M | 6.90%-5.87M | -245.56%-6.3M | -79.88%-1.82M | 40.60%-1.01M | -16.68%-1.71M | 36.42%-1.46M |
| Interest received (cash flow from operating activities) | 150.00%5M | 0.00%2M | 10.25%2M | 2,734.38%1.81M | 166.67%64K | 118.18%24K | 10.00%11K | 0.00%10K | -85.07%10K | 123.33%67K |
| Tax refund paid | -135.95%-991M | -195.77%-420M | 27.66%-142M | 15.95%-196.31M | -80.01%-233.56M | -43.88%-129.75M | -6.59%-90.18M | -1,461.07%-84.6M | 104.41%6.22M | -212.41%-141.01M |
| Other operating cash inflow (outflow) | -28M | 0 | -99,900.00%-1M | -1K | 0 | 50.00%-1K | -100.00%-2K | -1K | 0 | 1K |
| Operating cash flow | -139.95%-326M | 26.12%816M | 153.47%647M | -39.51%255.25M | -10.02%421.96M | 96.17%468.93M | 152.47%239.05M | -74.79%94.69M | 354.19%375.58M | -296.55%-147.75M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -108.50%-160M | 4,583.33%1.88B | 84.39%-42M | -620.97%-269.07M | -112.99%-37.32M | 14.77%-17.52M | 35.04%-20.56M | -428.54%-31.65M | 69.55%-5.99M | -99.16%-19.66M |
| Net intangibles purchase and sale | 16.95%-49M | -59.46%-59M | -90.87%-37M | 63.42%-19.39M | 14.62%-52.99M | -151.24%-62.06M | ---24.7M | ---- | 90.91%-1.61M | 8.56%-17.7M |
| Net business purchase and sale | -97.39%3M | 103.21%115M | ---3.58B | --0 | ---- | -237.15%-55.83M | --40.71M | ---- | ---- | ---- |
| Net investment product transactions | -39.90%122M | 78.07%203M | 361.16%114M | 68.07%-43.65M | -446.47%-136.72M | 79.15%-25.02M | -1,500,000.00%-120.01M | 0.00%-8K | ---8K | ---- |
| Advance cash and loans provided to other parties | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 150.13%1.95M | --778K | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -920.00%-51M | 95.50%-5M | -37,727.12%-111M | 100.17%295K | -5,362.27%-173.43M | -279.33%-3.18M | 92.34%-837K | -1,092,200.00%-10.92M | -100.00%-1K | 146.49%99.12M |
| Investing cash flow | -106.32%-135M | 158.45%2.14B | -1,008.35%-3.66B | 17.47%-329.86M | -144.29%-399.68M | -30.47%-163.61M | -194.51%-125.4M | -459.82%-42.58M | -112.32%-7.61M | 125.47%61.75M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 26.47%-964M | -130.88%-1.31B | 1,596.47%4.25B | -27.21%-283.67M | -120.74%-222.99M | 1,685.46%1.08B | -142.38%-67.81M | 59.00%-27.98M | -306.72%-68.23M | 171.92%33.01M |
| Net common stock issuance | -1,058.14%-498M | 75.00%-43M | -118.93%-172M | 1,763.29%908.47M | 36.74%-54.62M | -95.17%-86.34M | -139.46%-44.24M | -73.24%112.1M | 471.32%418.85M | ---112.8M |
| Increase or decrease of lease financing | 0.00%-1M | ---1M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | ---136M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---1M | ---- | -148.85%-1M | --2.05M | ---- | ---1K | ---- | ---- | --1K | ---- |
| Financing cash flow | -18.08%-1.6B | -133.28%-1.36B | 549.60%4.07B | 325.80%626.85M | -128.08%-277.61M | 982.43%988.73M | -233.19%-112.05M | -76.01%84.12M | 539.41%350.62M | -73.87%-79.79M |
| Net cash flow | ||||||||||
| Beginning cash position | 41.64%5.44B | 38.33%3.84B | 24.81%2.78B | -10.28%2.22B | 109.15%2.48B | 0.13%1.19B | 12.99%1.18B | 218.07%1.05B | -33.52%329.4M | -30.07%495.5M |
| Current changes in cash | -228.97%-2.06B | 50.33%1.6B | 92.49%1.06B | 316.28%552.24M | -119.73%-255.33M | 80,677.53%1.29B | -98.82%1.6M | -81.04%136.23M | 533.42%718.59M | 22.21%-165.8M |
| Effect of exchange rate changes | --0 | --0 | --0 | 27.47%464K | 258.95%364K | -432.56%-229K | 62.93%-43K | 54.86%-116K | 17.10%-257K | -3,200.00%-310K |
| Cash adjustments other than cash changes | -300.00%-2M | 0.00%1M | 49,900.00%1M | --2K | ---- | 200.00%1K | 0.00%-1K | ---1K | ---- | ---- |
| End cash Position | -37.93%3.38B | 41.64%5.44B | 38.28%3.84B | 24.85%2.78B | -10.28%2.22B | 109.15%2.48B | 0.13%1.19B | 12.99%1.18B | 218.07%1.05B | -33.52%329.4M |
| Free cash flow | -199.07%-535M | -4.93%540M | 1,811.05%568M | -110.01%-33.2M | -14.82%331.65M | 100.91%389.35M | 207.42%193.79M | -82.87%63.04M | 298.78%367.98M | -502.91%-185.12M |
| 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 |