Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -57.43%-993.88M | 27.62%-631.3M | 29.30%-872.18M | -67.08%-1.23B | -46.30%-738.33M | 21.47%-504.67M | 22.10%-642.63M | -229.04%-824.97M | 44.69%-250.72M | -46.01%-453.26M |
| Net profit before non-cash adjustment | 29.17%-848.88M | 14.91%-1.2B | -6.31%-1.41B | -42.37%-1.32B | 24.78%-930.6M | 20.32%-1.24B | -49.15%-1.55B | -5,125.60%-1.04B | 104.35%20.71M | -83.42%-475.96M |
| Total adjustment of non-cash items | -83.13%50.71M | -27.02%300.62M | 42.81%411.9M | 45.87%288.42M | -67.61%197.73M | -40.37%610.55M | 701.15%1.02B | -484.96%-170.31M | -54.95%44.24M | 355.24%98.2M |
| -Depreciation and amortization | -91.63%1.02M | -83.53%12.23M | 53.90%74.24M | -54.71%48.24M | -72.29%106.51M | -13.32%384.31M | 528.76%443.37M | 238.05%70.51M | -28.56%20.86M | -58.53%29.2M |
| -Reversal of impairment losses recognized in profit and loss | -78.17%65.88M | 223.61%301.81M | -27.06%93.26M | -21.29%127.86M | -15.50%162.44M | -2.14%192.23M | 422.85%196.42M | 37.01%37.57M | -49.30%27.42M | 334.21%54.08M |
| -Share of associates | 204.21%6.26M | -5,967.68%-6.01M | 93.09%-99K | -175.05%-1.43M | 94.63%-521K | -108.60%-9.71M | --112.84M | ---- | ---- | ---- |
| -Disposal profit | -671.30%-3.55M | 88.52%-460K | ---4.01M | --0 | --0 | --0 | --0 | --0 | -354.19%-24.13M | 126.39%9.49M |
| -Net exchange gains and losses | -171.38%-773K | 4,822.73%1.08M | 101.02%22K | 13.66%-2.16M | -867.79%-2.5M | -86.87%326K | 147.85%2.48M | -1,017.89%-5.19M | -121.59%-464K | -82.66%2.15M |
| -Other non-cash items | -125.61%-18.13M | -103.23%-8.04M | 114.35%248.48M | 270.00%115.92M | -257.11%-68.19M | -83.85%43.4M | 198.36%268.73M | -1,429.35%-273.21M | 526.97%20.55M | 250.78%3.28M |
| Changes in working capital | -173.40%-195.71M | 114.15%266.64M | 163.17%124.51M | -3,504.32%-197.12M | -104.49%-5.47M | 206.98%121.89M | -129.49%-113.94M | 222.37%386.29M | -318.09%-315.67M | -4.13%-75.5M |
| -Change in receivables | -65.17%27.13M | -24.02%77.89M | 63.91%102.52M | -72.23%62.55M | 375.54%225.28M | -152.44%-81.76M | -69.66%155.92M | 233.07%513.96M | -5,388.48%-386.22M | -105.63%-7.04M |
| -Change in inventory | -204.04%-131.32M | 142.03%126.22M | 133.44%52.15M | -31.92%-155.96M | -185.73%-118.22M | 425.74%137.89M | 85.08%-42.33M | -715.75%-283.64M | 2,159.19%46.06M | 94.62%-2.24M |
| -Change in payables | 65.69%-29.72M | -409.84%-86.63M | 72.00%-16.99M | 54.62%-60.69M | -304.83%-133.73M | 138.54%65.29M | -292.28%-169.4M | 229.38%88.1M | 189.98%26.75M | 74.66%-29.73M |
| -Change in accrued expense | -9,910.94%-19.22M | 94.73%-192K | -122.26%-3.64M | 366.71%16.37M | 44.37%-6.14M | 51.94%-11.03M | -225.57%-22.95M | -20.11%18.28M | 408.71%22.88M | 132.94%4.5M |
| -Provision for loans, leases and other losses | -128.51%-42.58M | 1,668.37%149.36M | -2,126.17%-9.52M | 82.17%470K | 103.55%258K | 71.02%-7.26M | -158.29%-25.05M | 657.75%42.98M | -200.00%-7.71M | 117.62%7.71M |
| -Changes in other current assets | ---- | ---- | ---- | -321.00%-59.86M | 44.41%27.09M | 285.35%18.76M | -253.06%-10.12M | 137.91%6.61M | 64.20%-17.44M | -360.33%-48.71M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0 | -35.77%-1.1M | -808K | 0 | -542K | -178.07%-3.26M | 64.93%-1.17M | |||
| Interest received (cash flow from operating activities) | 781.54%573K | 441.67%65K | 50.00%12K | -11.11%8K | -74.29%9K | -86.59%35K | -69.26%261K | -10.35%849K | 617.42%947K | -68.94%132K |
| Tax refund paid | 13.11%-4.42M | 33.99%-5.09M | -14.72%-7.71M | 12.30%-6.72M | 3.88%-7.66M | -241.75%-7.97M | 88.01%-2.33M | -594.93%-19.47M | 83.32%-2.8M | -104.41%-16.79M |
| Other operating cash inflow (outflow) | 0 | 87.01%-17.82M | -137.13M | 0 | -1K | 0 | 0 | 0 | -200.00%-1K | -99.99%1K |
| Operating cash flow | -52.27%-997.73M | 35.62%-655.23M | 17.94%-1.02B | -66.27%-1.24B | -45.38%-745.99M | 20.41%-513.15M | 23.58%-644.7M | -229.74%-843.58M | 45.69%-255.83M | -50.30%-471.09M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 30.79%-31.95M | -154.08%-46.17M | 48.83%-18.17M | -92.45%-35.51M | 33.33%-18.45M | 75.30%-27.68M | -1.82%-112.05M | -66.74%-110.05M | -341.57%-66M | 70.13%-14.95M |
| Net intangibles purchase and sale | ---- | --0 | 61.73%-21.94M | 28.02%-57.33M | 55.01%-79.65M | 57.67%-177.03M | -107.30%-418.23M | -909.67%-201.75M | 23.24%-19.98M | -1,579.55%-26.03M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---858.64M | ---- | ---- |
| Net investment product transactions | 419.43%3.64M | --700K | --0 | ---- | ---- | ---- | ---- | -311.60%-59.51M | 8.62%28.12M | -36.07%25.89M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | 13.33%-13M | ---15M | ---- | ---- |
| Net changes in other investments | 1,439.29%31.03M | -89.97%2.02M | 51,435.90%20.1M | 132.23%39K | 2.42%-121K | -100.40%-124K | 128.78%31.33M | -6,619.14%-108.85M | -1,151.95%-1.62M | -93.71%154K |
| Investing cash flow | 106.25%2.72M | -117.13%-43.45M | 78.44%-20.01M | 5.51%-92.81M | 52.05%-98.22M | 59.99%-204.83M | 62.18%-511.94M | -2,176.06%-1.35B | -298.23%-59.48M | -133.26%-14.94M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 93.57%-7.4M | -131.94%-115M | -27.29%360.05M | -16.84%495.18M | --595.46M | ---- | ---- | ---- | -11.82%-77.81M | -70.70%-69.59M |
| Net common stock issuance | 71.71%1.49B | 127.65%868.5M | 53.96%381.51M | -71.46%247.79M | 1.38%868.08M | 150.68%856.26M | -74.91%341.57M | -28.00%1.36B | 110.11%1.89B | 88.10%900M |
| Net other fund-raising expenses | -204.08%-9.02M | 89.26%-2.97M | -317.46%-27.62M | -103.26%-6.62M | 30.40%-3.26M | ---4.68M | ---- | 138.19%15.59M | 79.98%-40.82M | -49.19%-203.89M |
| Financing cash flow | 96.51%1.47B | 5.12%750.53M | -3.04%713.94M | -49.57%736.36M | 71.48%1.46B | 149.31%851.59M | -75.20%341.57M | -22.30%1.38B | 182.89%1.77B | 108.13%626.52M |
| Net cash flow | ||||||||||
| Beginning cash position | 115.17%94.83M | -88.02%44.07M | -61.77%367.98M | 179.81%962.61M | 63.24%344.03M | -79.51%210.75M | -44.22%1.03B | 379.05%1.84B | 54.90%384.8M | 14.92%248.42M |
| Current changes in cash | 825.65%479.87M | 116.01%51.84M | 45.73%-323.89M | -196.87%-596.79M | 361.11%616.08M | 116.39%133.61M | 0.63%-815.07M | -156.30%-820.27M | 937.07%1.46B | 332.32%140.5M |
| Effect of exchange rate changes | 171.38%773K | -4,822.73%-1.08M | -101.02%-22K | -13.66%2.16M | 867.79%2.5M | 86.87%-326K | -147.85%-2.48M | 234.43%5.19M | 137.70%1.55M | -1,586.07%-4.11M |
| Cash adjustments other than cash changes | 150.00%1K | 0.00%-2K | ---2K | ---- | ---- | 50.00%-1K | ---2K | ---- | 0.00%-1K | -200.00%-1K |
| End cash Position | 506.86%575.48M | 115.17%94.83M | -88.02%44.07M | -61.77%367.98M | 179.81%962.61M | 63.24%344.03M | -79.51%210.75M | -44.22%1.03B | 379.05%1.84B | 54.90%384.8M |
| Free cash flow | -46.80%-1.03B | 33.95%-701.4M | 20.35%-1.06B | -57.94%-1.33B | -17.58%-844.09M | 38.90%-717.85M | -1.70%-1.17B | -238.02%-1.16B | 33.25%-341.81M | -40.28%-512.07M |
| 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 |