Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -14.69%11.56B | 95.61%13.55B | 135.73%3.21B | 40.44%4.78B | 132.40%3.5B | 215.05%2.05B | 24.60%6.93B | 445.20%1.36B | 335.42%3.41B | 2,542.11%1.51B |
| Net profit before non-cash adjustment | -60.94%2.7B | 216.94%6.9B | 1.03%2.06B | 188.54%2.42B | 301.44%1.82B | 200.99%611M | -31.75%2.18B | 388.26%2.04B | 260.84%838M | -141.22%-901M |
| Total adjustment of non-cash items | 61.64%7.84B | 11.31%4.85B | 197.18%1.05B | 56.16%1.45B | -114.35%-469M | 1,585.79%2.82B | -13.49%4.36B | -72.89%354M | -47.77%926M | 915.22%3.27B |
| -Depreciation and amortization | 10.01%6.77B | 2.38%6.15B | 0.55%1.63B | 2.39%1.59B | 0.07%1.49B | 7.13%1.44B | 14.59%6.01B | 14.93%1.62B | 13.64%1.55B | 19.20%1.49B |
| -Reversal of impairment losses recognized in profit and loss | 3,720.59%1.3B | --34M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
| -Disposal profit | -9,325.00%-738M | 100.53%8M | 104.41%52M | 44.38%-198M | 110.00%42M | 2,340.00%112M | -1,185.00%-1.52B | -792.94%-1.18B | -3,066.67%-356M | 100.00%20M |
| -Pension and employee benefit expenses | 558.33%79M | 108.05%12M | -337.14%-83M | 147.62%20M | 144.33%43M | 171.11%32M | 1.32%-149M | 135.71%35M | -7.69%-42M | -2,040.00%-97M |
| -Other non-cash items | 132.03%434M | -8,070.59%-1.36B | -359.84%-584M | 116.37%37M | -210.18%-2.05B | 183.24%1.24B | 108.72%17M | 29.05%-127M | -151.83%-226M | 296.82%1.86B |
| Changes in working capital | -43.14%1.02B | 363.05%1.79B | 109.80%101M | -43.88%921M | 350.64%2.15B | -317.45%-1.38B | 114.48%387M | -196.26%-1.03B | 448.41%1.64B | 64.98%-859M |
| -Change in receivables | 245.51%2.64B | -254.24%-1.82B | -31.55%1.08B | 30.38%-653M | -15.41%1.13B | -325.09%-3.37B | -48.58%1.18B | 503.08%1.57B | -95.82%-938M | -3.47%1.34B |
| -Change in inventory | -134.19%-1.09B | 1,537.95%3.19B | 143.21%363M | -125.65%-119M | 487.39%1.29B | 83.63%1.66B | 106.19%195M | -445.45%-840M | 296.61%464M | 77.24%-333M |
| -Change in payables | -701.81%-999M | 116.15%166M | 49.54%-495M | 20.26%1.55B | 89.74%-168M | -337.62%-720M | 18.67%-1.03B | -710.74%-981M | 216.46%1.29B | -55.56%-1.64B |
| -Change in accrued expense | -157.32%-231M | 196.41%403M | 22.67%-539M | -32.25%395M | 40.63%135M | 203.00%412M | -348.81%-418M | -466.84%-697M | 288.67%583M | 243.28%96M |
| -Provision for loans, leases and other losses | 552.60%697M | -133.48%-154M | -257.65%-304M | -202.87%-251M | 26.79%-235M | 2.25%636M | 164.16%460M | -166.93%-85M | 177.96%244M | 74.42%-321M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -6.88%-886M | -104.19%-829M | -145.24%-206M | -301.79%-226M | 20.66%-215M | -11.66%-182M | 9.38%-406M | 48.47%-84M | 228.74%112M | -133.62%-271M |
| Interest received (cash flow from operating activities) | 45.43%557M | 15.71%383M | -19.64%45M | 46.90%166M | 2.74%75M | 8.99%97M | 66.33%331M | 460.00%56M | 34.52%113M | 386.67%73M |
| Tax refund paid | 43.88%-1.37B | -116.34%-2.44B | -108.50%-417M | 14.86%-533M | -5,383.33%-329M | -293.54%-1.16B | 42.81%-1.13B | 73.79%-200M | -121.99%-626M | 93.26%-6M |
| Other operating cash inflow (outflow) | -162.10%-1.38B | -1,093.18%-525M | 102.15%2M | -339.58%-115M | -28,200.00%-281M | -131M | -44M | -93M | 48M | 1M |
| Operating cash flow | -16.32%8.48B | 78.50%10.14B | 153.07%2.64B | 33.49%4.07B | 111.05%2.75B | 139.58%678M | 70.06%5.68B | 256.46%1.04B | 514.08%3.05B | 1,079.70%1.3B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -26.72%-9.4B | -21.12%-7.41B | -46.85%-2.12B | 14.67%-1.91B | -34.44%-1.74B | -43.48%-1.65B | -11.11%-6.12B | 15.12%-1.44B | -58.69%-2.24B | 14.21%-1.29B |
| Net investment product transactions | 637.61%1.67B | -87.80%226M | -100.21%-3M | -28.71%288M | 0.00%-3M | -833.33%-56M | 37,160.00%1.85B | 1,529.41%1.46B | 6,833.33%404M | 94.34%-3M |
| Net changes in other investments | -929.79%-390M | 126.40%47M | 187.50%35M | 96.30%-2M | 50.65%-38M | 842.86%52M | -28.99%-178M | 61.54%-40M | -334.78%-54M | 29.36%-77M |
| Investing cash flow | -13.68%-8.12B | -60.62%-7.14B | -8,248.00%-2.09B | 14.00%-1.62B | -29.59%-1.78B | -42.22%-1.65B | 21.34%-4.45B | 98.69%-25M | -35.49%-1.89B | 17.75%-1.37B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 95.96%6.41B | 464.44%3.27B | 201.03%3.63B | -138.54%-763M | 49.79%-237M | -46.34%638M | -138.76%-897M | -256.87%-3.59B | -24.71%1.98B | 73.73%-472M |
| Net common stock issuance | --0 | -441.07%-303M | --0 | --0 | -544.68%-303M | --0 | ---56M | ---6M | 0.00%-3M | -1,666.67%-47M |
| Increase or decrease of lease financing | -6.22%-495M | -8.37%-466M | -98.92%-185M | 6.67%-98M | 29.32%-94M | 10.10%-89M | -36.51%-430M | -6.90%-93M | -41.89%-105M | -66.25%-133M |
| Cash dividends paid | -12.42%-1.02B | 0.00%-910M | --0 | 0.00%-455M | --0 | 0.00%-455M | -2.02%-910M | --0 | 0.00%-455M | --0 |
| Cash dividends for minorities | -24.38%-796M | -4.40%-640M | --0 | --0 | 56.90%-25M | -10.81%-615M | -109.22%-613M | --0 | --0 | -383.33%-58M |
| Net other fund-raising expenses | 100.48%1M | -20,600.00%-207M | --1M | ---1M | ---208M | 200.00%1M | 0.00%-1M | ---- | ---- | ---- |
| Financing cash flow | 450.87%4.09B | 125.56%743M | 193.31%3.45B | -192.94%-1.32B | -22.28%-867M | -758.23%-520M | -457.56%-2.91B | -267.60%-3.69B | -32.07%1.42B | 62.39%-709M |
| Net cash flow | ||||||||||
| Beginning cash position | 37.52%17.65B | -4.23%12.84B | -13.96%13.75B | -5.25%12.54B | -11.36%11.74B | -4.23%12.84B | -7.03%13.4B | 17.91%15.98B | 6.11%13.24B | -17.50%13.25B |
| Current changes in cash | 19.19%4.46B | 323.61%3.74B | 249.31%4B | -56.06%1.14B | 113.50%105M | -86.77%-1.5B | -11.61%-1.67B | -627.45%-2.68B | 116.88%2.58B | 78.89%-778M |
| Effect of exchange rate changes | -46.10%580M | -2.62%1.08B | 80.35%-91M | -55.48%69M | -9.48%697M | -37.64%401M | 127.37%1.11B | -307.62%-463M | 231.36%155M | 626.42%770M |
| Cash adjustments other than cash changes | ---- | -200.00%-1M | --0 | --0 | --0 | ---1M | 200.00%1M | --0 | ---- | ---- |
| End cash Position | 28.54%22.69B | 37.52%17.65B | 37.52%17.65B | -13.96%13.75B | -5.25%12.54B | -11.36%11.74B | -4.23%12.84B | -4.23%12.84B | 17.91%15.98B | 6.11%13.24B |
| Free cash flow | -137.28%-951M | 543.65%2.55B | 199.77%433M | 168.57%2.12B | 100,900.00%1.01B | -8.61%-1.01B | 74.19%-575M | 81.56%-434M | 180.76%789M | 99.94%-1M |
| 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 |