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 | 8.07%2.05B | 38.20%1.9B | 224.55%1.37B | -18.12%-1.1B | -2.73%-932.35M | -157.79%-907.61M | 20.17%1.57B | -61.16%1.31B | 222.17%3.36B | 27.48%1.04B |
| Net profit before non-cash adjustment | -5.11%1.56B | 113.67%1.65B | 218.54%771.82M | 66.67%-651.11M | 30.43%-1.95B | -398.16%-2.81B | -171.75%-563.72M | -58.43%785.68M | 34.29%1.89B | 1.28%1.41B |
| Total adjustment of non-cash items | 4.35%489.33M | 17.67%468.94M | 244.50%398.52M | -146.90%-275.79M | -50.47%587.98M | 0.60%1.19B | 44.88%1.18B | -6.96%814.48M | 151.60%875.43M | 20.35%347.94M |
| -Depreciation and amortization | -1.81%342.92M | -6.00%349.24M | -11.25%371.52M | -6.40%418.63M | -4.64%447.24M | -4.99%468.98M | -41.91%493.59M | 42.96%849.74M | 69.62%594.39M | 23.30%350.42M |
| -Reversal of impairment losses recognized in profit and loss | --77.06M | --0 | ---- | ---- | ---- | 77.13%196.19M | --110.76M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 87.94%5.55M |
| -Disposal profit | -386.68%-26.37M | 359.95%9.2M | --2M | --0 | --0 | 98.42%-3.52M | -166.58%-222.8M | -5,481.58%-83.58M | 593.30%1.55M | 102.89%224K |
| -Net exchange gains and losses | 185.55%379K | -281.90%-443K | 82.02%-116K | -520.19%-645K | -100.02%-104K | -21.33%450.46M | 56,737.29%572.6M | 65.96%-1.01M | -353.20%-2.97M | 79.91%1.17M |
| -Other non-cash items | -14.06%95.35M | 341.75%110.95M | 103.62%25.12M | -592.57%-693.78M | 87.71%140.85M | -66.78%75.03M | 357.84%225.87M | -82.53%49.33M | 3,097.24%282.46M | -203.99%-9.42M |
| Changes in working capital | 97.52%-5.52M | -210.48%-222.41M | 215.42%201.31M | -140.24%-174.41M | -39.25%433.45M | -25.22%713.46M | 425.21%954.1M | -148.97%-293.38M | 185.16%599.05M | 18.15%-703.48M |
| -Change in receivables | 37.92%-253.03M | 10.27%-407.58M | 23.51%-454.24M | -570.31%-593.84M | -110.05%-88.59M | 4.47%881.09M | 311.83%843.36M | -138.97%-398.13M | 385.13%1.02B | 49.90%-358.27M |
| -Change in inventory | -2,906.00%-1.5M | 98.77%-50K | -312.86%-4.06M | 133.54%1.91M | -108.10%-5.68M | -69.53%70.13M | 821.97%230.12M | 121.38%24.96M | -125.66%-116.76M | 42.26%-51.74M |
| -Change in payables | -132.53%-52.93M | -71.81%162.75M | 63.76%577.41M | 334.56%352.6M | 129.28%81.14M | -159.18%-277.1M | -241.48%-106.91M | 124.92%75.57M | -4.95%-303.24M | -427.29%-288.93M |
| -Change in accrued expense | -91.52%2.8M | -68.46%32.97M | 30.08%104.54M | -81.14%80.37M | 717.86%426.05M | ---68.96M | ---- | ---- | ---- | ---- |
| -Provision for loans, leases and other losses | 2,946.89%299.15M | 52.98%-10.51M | -44.77%-22.35M | -175.18%-15.44M | -81.04%20.53M | 968.59%108.29M | -395.01%-12.47M | 271.65%4.23M | 45.87%-2.46M | ---4.55M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 15.34%-66.67M | 8.56%-78.74M | 3.81%-86.12M | 4.27%-89.53M | 33.50%-93.52M | 14.05%-140.64M | -121.32%-163.63M | -173.42%-73.93M | 44.76%-27.04M | -64.23%-48.95M |
| Interest received (cash flow from operating activities) | 380.20%4.41M | -0.43%919K | 507.24%923K | -21.24%152K | -99.54%193K | -39.22%42.18M | 406.14%69.39M | 4,500.34%13.71M | -91.82%298K | 20.18%3.64M |
| Tax refund paid | -24.31%-3.92M | 46.15%-3.15M | -26.32%-5.85M | -649.47%-4.63M | 100.56%843K | -551.61%-149.9M | 96.38%-23M | -15.68%-634.93M | 4.30%-548.88M | -168.09%-573.52M |
| Other operating cash inflow (outflow) | -197.81%-10.65M | 55.58%10.89M | -98.65%7M | 22,196.86%518.85M | 232,800.00%2.33M | 0.00%-1K | -1K | 0 | 8.7M | |
| Operating cash flow | 8.01%1.97B | 41.78%1.83B | 290.34%1.29B | 33.84%-676.47M | 11.55%-1.02B | -179.55%-1.16B | 137.59%1.45B | -78.14%611.63M | 546.04%2.8B | -34.63%433.03M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 36.66%-140.99M | -149.90%-222.59M | -397.21%-89.07M | 86.87%-17.91M | -379.25%-136.43M | -96.45%48.86M | 467.78%1.38B | -103.12%-374.66M | 60.86%-184.45M | -589.30%-471.27M |
| Net intangibles purchase and sale | 39.59%-57.72M | -148.39%-95.54M | -516.87%-38.46M | 26.65%-6.24M | 55.73%-8.5M | 80.54%-19.2M | -135.80%-98.65M | 23.61%-41.84M | -1,820.94%-54.77M | 86.93%-2.85M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --20M | ---- | ---- | ---- | ---- |
| Net investment product transactions | ---700M | --0 | --80M | --0 | -99.56%34M | 779.97%7.77B | 85.30%-1.14B | -70,553.38%-7.77B | ---11M | ---- |
| Net changes in other investments | 129.15%16.79M | -116.56%-57.58M | -108.92%-26.59M | 174.01%298M | 163.17%108.76M | 76.09%-172.15M | -50.61%-720.16M | -1,119.13%-478.17M | ---39.22M | ---- |
| Investing cash flow | -134.74%-881.92M | -406.87%-375.7M | -127.07%-74.12M | 12,714.00%273.85M | -100.03%-2.17M | 1,410.60%7.65B | 93.27%-583.45M | -2,894.26%-8.67B | 43.57%-289.44M | -171.13%-512.92M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -21.22%-771.61M | 23.63%-636.51M | -132.29%-833.45M | -42.54%-358.8M | 95.37%-251.71M | -970.11%-5.44B | -90.24%625.23M | 3,284.33%6.41B | -159.99%-201.24M | 178.25%335.43M |
| Net common stock issuance | -102.21%-39K | --1.77M | --0 | ---- | --1.48B | --0 | 99.96%-92K | -111.26%-204.76M | --1.82B | ---- |
| Increase or decrease of lease financing | -1.17%-243.39M | -2.30%-240.58M | -13.94%-235.18M | 12.15%-206.41M | 13.07%-234.96M | -45.47%-270.3M | -11.92%-185.81M | -111.32%-166.02M | -23.65%-78.56M | 11.27%-63.54M |
| Cash dividends paid | -2,213,523.53%-376.32M | -21.43%-17K | 57.58%-14K | 32.65%-33K | 99.98%-49K | -0.26%-217.88M | 1.09%-217.31M | ---219.71M | ---- | ---- |
| Net other fund-raising expenses | ---- | 50.00%-14.99M | 0.00%-29.98M | 0.00%-29.98M | -36.80%-29.98M | 98.15%-21.92M | -254.24%-1.18B | -21.34%-333.59M | ---274.92M | ---- |
| Financing cash flow | -56.27%-1.39B | 18.96%-890.33M | -84.57%-1.1B | -161.60%-595.22M | 116.24%966.26M | -520.00%-5.95B | -117.50%-959.72M | 334.22%5.48B | 681.03%1.26B | 124.87%161.7M |
| Net cash flow | ||||||||||
| Beginning cash position | 28.36%2.54B | 6.24%1.98B | -34.85%1.86B | -1.92%2.86B | 22.59%2.91B | -4.75%2.38B | -50.73%2.49B | 292.87%5.06B | 6.68%1.29B | 154.17%1.21B |
| Current changes in cash | -153.88%-301.5M | 387.12%559.53M | 111.51%114.87M | -1,608.19%-997.84M | -110.81%-58.42M | 700.47%540.43M | 96.50%-90M | -168.18%-2.57B | 4,509.61%3.77B | -88.84%81.81M |
| Effect of exchange rate changes | -178.62%-875K | -13.25%1.11M | -48.80%1.28M | 1.29%2.51M | 163.70%2.47M | 86.39%-3.88M | -1,155.73%-28.55M | -2.66%2.7M | 336.83%2.78M | -79.91%-1.17M |
| Cash adjustments other than cash changes | ---2K | ---- | ---- | ---- | ---- | 0.00%-1K | -150.00%-1K | --2K | ---- | ---- |
| End cash Position | -11.92%2.24B | 28.36%2.54B | 6.24%1.98B | -34.85%1.86B | -1.92%2.86B | 22.59%2.91B | -4.75%2.38B | -50.73%2.49B | 292.87%5.06B | 6.68%1.29B |
| Free cash flow | 16.05%1.74B | 33.41%1.5B | 260.57%1.13B | 39.99%-700.62M | 2.67%-1.17B | -214.44%-1.2B | 747.90%1.05B | -95.14%123.61M | 5,914.53%2.55B | -107.77%-43.78M |
| 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 |