Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 15.64%476.31B | 118.56B | -19.45%100.69B | 2.52%101.27B | -30.17%411.89B | -19.01%125B | -24.15%98.79B | 10.73%589.82B | 33.18%157.95B | -8.75%147.31B |
| Net profit before non-cash adjustment | -111.48%-30.28B | --120.05B | -364.11%-196.06B | -70.82%26.77B | -37.51%263.83B | -34.20%74.23B | -28.19%91.75B | 16.53%422.17B | -34.10%78.54B | 7.71%103.05B |
| Total adjustment of non-cash items | 120.02%481.02B | --5.73B | 345.75%294.89B | 64.43%65.08B | 49.79%218.63B | 63.83%66.16B | 117.70%39.58B | -40.67%145.95B | 113.37%46.83B | -29.79%40.56B |
| -Depreciation and amortization | -10.50%188.6B | --44.77B | -14.12%43.78B | 13.39%54.26B | 13.29%210.73B | 12.22%50.98B | 6.29%47.85B | -0.02%186.01B | 1.06%48.66B | -2.23%46.9B |
| -Reversal of impairment losses recognized in profit and loss | 511.28%18.43B | --537M | 40,700.00%6.53B | 660.06%7.21B | -38.12%3.02B | -87.69%16M | 36.94%949M | -36.88%4.87B | 468.99%3.34B | -48.29%709M |
| -Disposal profit | 82.36%2.5B | ---1.71B | 698.66%3.58B | 161.43%43M | 610.04%1.37B | 295.63%448M | 84.44%-70M | 97.19%-269M | 276.87%948M | 93.80%-538M |
| -Net exchange gains and losses | 1,102.40%2.93B | --1.76B | -99.43%30M | 36.17%-5.75B | 96.15%-292M | 174.33%5.24B | -7,527.97%-9B | -117.65%-7.59B | 113.02%3.94B | -127.05%-4.37B |
| -Remuneration paid in stock | 2.17%37.09B | --9.07B | 12.62%10.34B | 71.68%9.67B | 55.90%36.3B | 32.83%9.19B | 35.15%5.63B | 28.32%23.28B | 30.62%5.94B | 49.92%6.26B |
| -Other non-cash items | 812.42%231.48B | ---48.7B | 78,883.22%230.63B | 93.59%-371M | 46.16%-32.49B | 106.07%292M | 81.40%-5.79B | -9,162.01%-60.35B | -3,073.81%-16B | -160.69%-8.41B |
| Changes in working capital | 136.22%25.56B | ---7.22B | 112.08%1.86B | 128.97%9.43B | -425.26%-70.58B | -1,454.23%-15.38B | -107.14%-32.54B | 128.70%21.7B | 244.54%32.58B | -53.72%3.7B |
| -Change in receivables | -96.58%887M | --10.54B | -179.61%-24.43B | 220.87%9.56B | 405.62%25.92B | 25.01%-8.74B | -166.89%-7.91B | 165.00%5.13B | 274.60%28.42B | -254.43%-23.47B |
| -Change in inventory | -69.72%-8.61B | ---6.76B | 825.39%8.34B | 35.46%-2.9B | -116.86%-5.07B | -107.48%-1.15B | -1,259.95%-4.49B | 172.38%30.07B | 335.06%11.82B | 118.44%2.5B |
| -Change in prepaid assets | --0 | ---- | ---- | ---- | ---28.15B | ---- | ---- | --0 | ---- | ---- |
| -Change in payables | 99.42%-208M | ---- | 214.45%8.52B | -1,289.86%-13.85B | -1,558.65%-35.56B | 3.11%-7.44B | 191.65%1.16B | -82.44%2.44B | 40.43%-11.17B | 185.53%22.56B |
| -Provision for loans, leases and other losses | -244.24%-8.85B | ---180M | -110.73%-4.2B | 283.38%3.4B | -242.07%-2.57B | -328.11%-2B | -160.62%-1.85B | 120.07%1.81B | 154.99%3.03B | 94.87%-44M |
| -Changes in other current assets | 1,605.40%19.89B | ---2.42B | 51.71%1.68B | 424.09%13.33B | 117.18%1.17B | 130.84%1.11B | -3.34%-4.11B | 76.84%-6.79B | 74.18%-2.25B | 166.63%3.03B |
| -Changes in other current liabilities | 185.34%22.45B | ---13.73B | 321.59%11.95B | 99.22%-119M | -140.01%-26.3B | -69.06%2.84B | 30.17%-15.34B | -529.83%-10.96B | -65.37%2.72B | -122.86%-878M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 78.29%1.54B | 30M | -16.67%20M | -95.19%13M | 123.20%866M | 100.00%24M | 5.06%270M | 77.17%388M | 32.88%97M | 57.14%22M |
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | -62.35%10.45B | 2.7B | -78.21%2.58B | -60.67%2.5B | 9.75%27.75B | 118.37%11.84B | 69.49%6.36B | 5,049.90%25.29B | 11,764.37%10.32B | 2,353.39%5.79B |
| Tax refund paid | 64.61%-35.61B | -22.7B | -139.63%-1.04B | 81.25%-8.07B | 26.13%-100.61B | 181.79%2.63B | 45.63%-43.01B | -145.33%-136.2B | 5.64%-11.9B | -143.05%-41.97B |
| Other operating cash inflow (outflow) | -71.21%169M | 2M | 14,900.00%150M | 0 | -96.61%587M | -99.90%1M | 0 | 1,081.46%17.33B | 266.67%44M | 0 |
| Operating cash flow | 33.00%452.86B | --98.59B | -26.59%102.4B | 53.39%95.72B | -31.44%340.48B | -11.47%139.49B | -12.60%62.4B | 3.61%496.63B | 47.44%156.51B | -23.28%111.14B |
| Investing cash flow | ||||||||||
| Capital expenditures | 21.24%-133.77B | ---32.54B | 31.42%-37.44B | -8.86%-35.81B | -31.53%-169.84B | -124.49%-54.6B | -20.82%-32.89B | -46.40%-129.13B | -121.14%-51.13B | -14.15%-26.46B |
| Net PPE purchase and sale | 496.58%5.24B | --3.28B | 311.36%1.81B | -92.37%20M | -50.76%878M | 50.17%440M | -42.16%262M | -83.22%1.78B | -28.23%445M | -93.22%592M |
| Net intangibles purchase and sale | ---- | ---- | ---- | -19.93%-9.17B | 2.34%-39.95B | -50.79%-11B | -51.60%-7.65B | -85.39%-40.9B | -152.32%-15.04B | -163.53%-13.53B |
| Net business purchase and sale | 99.70%-2.91B | ---346M | --4.33B | ---2.78B | -9,581.43%-963.11B | ---- | ---- | -12.39%-9.95B | 99.93%-5M | 93.46%-121M |
| Net investment product transactions | 50.06%-770M | ---575M | -43.48%-429M | -161.23%-593M | 68.35%-1.54B | 9.39%-299M | 42.09%-227M | -12.41%-4.87B | -627.32%-1.33B | -187.95%-2.82B |
| Advance cash and loans provided to other parties | --0 | ---- | --0 | --0 | -7.68%-155.22B | ---79.89B | ---75.33B | ---144.15B | --0 | ---144.15B |
| Net changes in other investments | 59.35%7.53B | ---477M | -34.04%6.73B | 114.64%297M | -74.91%4.72B | 2,207.02%10.2B | -121.30%-2.03B | 378.19%18.82B | 613.13%2.82B | 691.58%6.96B |
| Investing cash flow | 90.29%-124.69B | ---30.65B | 85.86%-25B | 64.74%-38.86B | -380.05%-1.28T | -410.17%-176.85B | -524.88%-110.22B | -174.29%-267.49B | -68.13%-49.19B | -799.71%-166B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -125.63%-192.74B | ---45.68B | -135.46%-25.69B | 76.52%-35.69B | 726.58%751.99B | 341.34%72.43B | -406.70%-152.01B | -44.86%-120.02B | 0.17%-30B | 61.72%-30.01B |
| Net common stock issuance | ---- | ---- | ---- | ---- | --0 | ---- | ---- | 75.00%-50B | --0 | --0 |
| Increase or decrease of lease financing | -8.59%-10.78B | ---2.48B | -7.40%-2.48B | -273.38%-2.48B | -71.34%-9.93B | 2.61%-2.31B | -32.47%-665M | 1.78%-5.8B | -84.53%-978M | -33.47%-1.94B |
| Cash dividends paid | -1.23%-50.31B | ---7M | 41.88%-1.45B | -3.48%-48.85B | ---49.7B | ---2.5B | ---47.21B | ---- | ---- | ---- |
| Interest paid (cash flow from financing activities) | -5.55%-15.83B | ---3.96B | -27.37%-4.63B | -912.07%-3.27B | -176.57%-15B | -83.27%-3.64B | 52.08%-323M | 8.79%-5.42B | -1.06%-2.48B | 56.08%-289M |
| Net other fund-raising expenses | 0.00%-6M | --0 | ---- | ---- | 50.00%-6M | ---- | ---- | 83.10%-12M | -50.00%1M | 140.00%4M |
| Financing cash flow | -139.81%-269.67B | ---52.13B | -153.54%-34.25B | 54.90%-90.29B | 473.71%677.35B | 175.82%63.98B | -542.17%-200.2B | 38.51%-181.25B | -1.28%-33.45B | 59.96%-32.23B |
| Net cash flow | ||||||||||
| Beginning cash position | -47.26%229.25B | --211.11B | --177.6B | -47.26%229.25B | 29.34%434.68B | ---- | 29.34%434.68B | -95.91%336.07B | 26.57%392.51B | 84.82%458.08B |
| Current changes in cash | 121.97%58.5B | --15.81B | 62.03%43.15B | 86.52%-33.43B | -656.04%-266.28B | -30.87%26.63B | -1,197.95%-248.02B | -44.98%47.89B | 68.38%73.87B | -289.66%-87.08B |
| Effect of exchange rate changes | -86.61%8.15B | --11.52B | -132.24%-9.64B | -140.33%-18.22B | 19.95%60.84B | -48.58%29.89B | 1,527.93%45.18B | 87.09%50.73B | -76.89%-31.69B | 31.58%21.51B |
| End cash Position | 29.07%295.9B | --238.44B | --211.11B | --177.6B | -47.26%229.25B | ---- | ---- | -94.79%434.68B | -94.79%434.68B | 26.57%392.51B |
| Free cash flow | 86.98%319.09B | --66.06B | -23.49%64.96B | 103.02%59.92B | -53.56%170.65B | -36.29%84.9B | -33.20%29.51B | -6.04%367.5B | 26.91%105.39B | -30.41%84.69B |
| 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 |