Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Aug 31, 2025 | (FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | (FY)Aug 31, 2019 | (FY)Aug 31, 2018 | (FY)Aug 31, 2017 | (FY)Aug 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 8.24%3.76B | 1,926.32%3.47B | 83.76%-190M | -744.66%-1.17B | 192.06%181.49M | -114.83%-197.15M | 711.58%1.33B | -84.47%163.81M | 97.65%1.05B | 163.91%533.54M |
| Net profit before non-cash adjustment | 60.73%2.59B | -29.70%1.61B | -24.84%2.29B | 163.18%3.05B | 30.74%1.16B | 72.15%886.69M | -71.74%515.07M | 23.07%1.82B | 1,041.21%1.48B | -79.29%129.79M |
| Total adjustment of non-cash items | -83.16%64M | 4.68%380M | 210.00%363M | -375.96%-330M | -30.55%119.58M | -32.56%172.18M | 25.30%255.32M | 23.84%203.77M | -50.15%164.55M | 137.27%330.11M |
| -Depreciation and amortization | 9.62%570M | 64.04%520M | 16.54%317M | 34.82%272M | 30.09%201.75M | 9.16%155.09M | -5.59%142.07M | 2.08%150.48M | -4.34%147.41M | -5.65%154.1M |
| -Reversal of impairment losses recognized in profit and loss | --0 | --0 | ---- | ---- | ---- | ---- | ---- | 1.55%27.99M | --27.56M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 7.69%-420K |
| -Share of associates | ---681M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | --0 | --0 | --0 | --0 | -44.38%1.34M | --2.41M | --0 | -245.18%-5.43M | --3.74M | --0 |
| -Net exchange gains and losses | 119.52%49M | -304.84%-251M | 90.63%-62M | -415.89%-662M | -966.43%-128.32M | -113.49%-12.03M | 724.87%89.23M | 129.50%10.82M | -124.64%-36.67M | 339.28%148.85M |
| -Remuneration paid in stock | -33.33%22M | -8.33%33M | 80.00%36M | --20M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 63.34%3.17M |
| -Other non-cash items | 33.33%104M | 8.33%78M | 80.00%72M | -10.75%40M | 67.75%44.82M | 11.20%26.72M | 20.64%24.03M | -11.49%19.92M | -7.82%22.5M | -10.08%24.41M |
| Changes in working capital | -25.59%1.1B | 151.88%1.48B | 26.85%-2.85B | -254.67%-3.89B | 12.63%-1.1B | -324.67%-1.26B | 130.01%559.04M | -215.12%-1.86B | -902.76%-591.16M | 113.07%73.64M |
| -Change in receivables | -148.50%-226M | 330.69%466M | 65.47%-202M | -250.03%-585M | 57.62%-167.13M | -156.99%-394.37M | 286.02%691.97M | 6.72%-371.98M | -114.72%-398.77M | -6.12%-185.72M |
| -Change in inventory | 39.95%1.04B | 127.59%746M | 16.59%-2.7B | -171.52%-3.24B | -41.67%-1.19B | -791.01%-842.84M | 108.59%121.97M | -695.90%-1.42B | -195.22%-178.48M | 155.06%187.44M |
| -Change in payables | -49.16%181M | 184.36%356M | -77.31%-422M | -337.09%-238M | 208.53%100.38M | -173.82%-92.49M | 177.73%125.3M | -106.81%-161.2M | -259.18%-77.94M | 118.98%48.96M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 160.91%31.75M |
| -Provision for loans, leases and other losses | 300.00%2M | 96.55%-1M | -583.33%-29M | -42.60%6M | 123.88%10.45M | -49.29%4.67M | 56.23%9.21M | 74.28%5.89M | --3.38M | ---- |
| -Changes in other current assets | -46.10%166M | 118.44%308M | 183.93%141M | -649.97%-168M | -155.73%-22.4M | 120.45%40.2M | -50.90%-196.57M | -369.84%-130.26M | -215.22%-27.72M | 52.22%-8.8M |
| -Changes in other current liabilities | 82.91%-68M | -207.86%-398M | 10.15%369M | 91.06%335M | 508.47%175.34M | 114.94%28.82M | -189.63%-192.84M | 143.47%215.17M | --88.37M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -34.04%-126M | -17.50%-94M | -86.05%-80M | -54.25%-43M | 4.47%-27.88M | -8.73%-29.18M | -20.88%-26.84M | 9.65%-22.2M | 13.55%-24.57M | 1.85%-28.43M |
| Interest received (cash flow from operating activities) | 12.50%18M | 220.00%16M | 400.00%5M | 41.44%1M | -51.51%707K | -36.77%1.46M | 63.78%2.31M | -19.50%1.41M | 38.15%1.75M | -16.93%1.27M |
| Tax refund paid | 21.11%-284M | 70.87%-360M | -234.05%-1.24B | -8.88%-370M | -314.59%-339.82M | 123.47%158.36M | -18.13%-674.6M | -218.44%-571.05M | 16.83%-179.33M | -23.88%-215.62M |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | -1M | 0 | 0 | -150.00%-1K | 2K | 0 | -1K |
| Operating cash flow | 10.95%3.36B | 302.00%3.03B | 5.18%-1.5B | -753.40%-1.58B | -178.90%-185.49M | -110.55%-66.51M | 247.25%630.29M | -150.21%-428.03M | 193.16%852.41M | 43,427.25%290.76M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 71.95%-260M | 50.80%-927M | -12.61%-1.88B | -1,058.80%-1.67B | 47.35%-144.37M | 5.06%-274.24M | -426.08%-288.87M | 194.47%88.59M | -50.07%-93.77M | 68.22%-62.49M |
| Net intangibles purchase and sale | -35.00%-27M | 51.22%-20M | -57.69%-41M | 50.16%-26M | 53.86%-52.17M | -3,450.85%-113.06M | 88.63%-3.18M | 39.56%-28M | -1,177.69%-46.33M | -16.85%-3.63M |
| Net investment product transactions | ---- | ---- | ---- | ---- | ---- | --15.5M | ---- | 122.14%13.73M | --6.18M | ---- |
| Repayment of advance payments to other parties and cash income from loans | --58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -400.00%-30M | 200.00%10M | 0.00%-10M | 66.22%-10M | -392.37%-29.6M | 30.64%-6.01M | 8.44%-8.67M | -27.74%-9.47M | -0.79%-7.41M | 5.40%-7.35M |
| Investing cash flow | 72.36%-259M | 51.58%-937M | -13.22%-1.94B | -655.73%-1.71B | 40.14%-226.14M | -25.63%-377.81M | -563.73%-300.72M | 145.88%64.85M | -92.39%-141.33M | 64.59%-73.46M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 34.07%-921M | -126.81%-1.4B | 13.60%5.21B | 1,638.18%4.59B | -63.76%263.9M | 31.16%728.23M | 19.19%555.24M | 422.56%465.84M | -275.42%-144.42M | 167.59%82.33M |
| Net common stock issuance | --0 | -196.30%-80M | 38.64%-27M | -35,100.00%-44M | -278.79%-125K | ---33K | ---- | ---- | ---62K | ---- |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 58.36%-575K | 0.00%-1.38M |
| Cash dividends paid | 4.79%-179M | -38.24%-188M | -22.52%-136M | -17.89%-111M | -36.65%-94.15M | 10.78%-68.9M | -28.41%-77.23M | -76.39%-60.14M | -0.60%-34.09M | -33.17%-33.89M |
| Net other fund-raising expenses | ---1M | ---- | 78.67%-48M | -22,499,900.00%-225M | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K |
| Financing cash flow | 33.87%-1.1B | -133.30%-1.67B | 18.85%5B | 2,380.28%4.21B | -74.27%169.62M | 37.92%659.3M | 17.82%478.01M | 326.46%405.7M | -480.75%-179.15M | 131.66%47.05M |
| Net cash flow | ||||||||||
| Beginning cash position | 8.28%6.15B | 40.61%5.68B | 50.73%4.04B | -5.35%2.68B | 8.04%2.83B | 38.38%2.62B | 1.80%1.89B | 44.19%1.86B | 11.87%1.29B | -17.69%1.15B |
| Current changes in cash | 366.05%2B | -72.51%430M | 70.93%1.56B | 478.08%915M | -212.57%-242.02M | -73.38%214.98M | 1,799.21%807.58M | -92.01%42.52M | 101.22%531.92M | 174.37%264.35M |
| Effect of exchange rate changes | -425.00%-130M | -47.37%40M | -82.88%76M | 389.16%444M | 2,246.81%90.77M | 94.78%-4.23M | -791.90%-80.99M | -123.87%-9.08M | 129.85%38.05M | -218.30%-127.47M |
| Cash adjustments other than cash changes | ---6M | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | -200.00%-1K |
| End cash Position | 30.38%8.02B | 8.28%6.15B | 40.61%5.68B | 50.71%4.04B | -5.34%2.68B | 8.04%2.83B | 38.38%2.62B | 1.80%1.89B | 44.19%1.86B | 11.87%1.29B |
| Free cash flow | 47.58%3.08B | 160.86%2.09B | -4.39%-3.43B | -759.09%-3.28B | 15.82%-382.03M | -234.17%-453.81M | 163.72%338.24M | -174.52%-530.84M | 217.07%712.3M | 212.86%224.65M |
| 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 |