Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 63.34%4.52B | -27.99%6B | 99.55%9.41B | 13.84%24.74B | 49.03%2.77B | 85.16%8.34B | -38.35%4.72B | 191.46%21.73B | 18.21%7.73B | 302.62%1.86B |
| Net profit before non-cash adjustment | -72.29%3.15B | 2,519.25%6.26B | -71.72%472M | -26.56%21.57B | 1,500.85%11.37B | -96.46%239M | -71.19%1.67B | 18.83%29.37B | 48.85%16.11B | -22.40%710M |
| Total adjustment of non-cash items | 401.05%1.73B | -110.98%-611M | 146.46%2.57B | 442.91%1.53B | -117.29%-573M | 2,538.39%5.57B | -246.58%-5.52B | -76.34%282M | -162.62%-1.65B | 12.15%3.31B |
| -Depreciation and amortization | 43.81%1.49B | 64.82%1.64B | 13.61%1.06B | 8.75%4.19B | 7.15%1.03B | 16.43%992M | 12.14%933M | 1.64%3.85B | 6.55%1.2B | 1.58%965M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -55.36%75M | ---- | ---- | ---- | --168M | ---- | ---- |
| -Disposal profit | --0 | --0 | --0 | -1,386.11%-1.39B | -50.00%1M | 4,300.00%44M | 300.00%4M | 117.25%108M | 116.56%104M | -66.67%2M |
| -Net exchange gains and losses | 37.52%-1.94B | -118.19%-805M | 143.99%915M | 119.36%702M | -320.27%-3.1B | 649.81%4.43B | 11.38%-2.08B | -94.11%-3.63B | -826.11%-1.88B | -33.55%1.41B |
| -Other non-cash items | 45.94%2.17B | -1,472.38%-1.44B | 113.48%590M | -826.24%-2.05B | 58.24%1.49B | -35.58%105M | -5,441.77%-4.38B | -110.48%-221M | -153.34%-1.25B | 904.27%941M |
| Changes in working capital | 95.55%-357M | -86.01%354M | -25.62%6.37B | 120.67%1.64B | -270.25%-8.03B | 202.85%2.53B | 148.53%8.57B | 57.08%-7.92B | 2.70%-6.74B | 54.70%-2.17B |
| -Change in receivables | 148.66%2.01B | -122.43%-341M | 9.07%13.77B | 117.51%716M | -7,273.21%-4.13B | 944.44%1.52B | 31.15%12.62B | 13.99%-4.09B | -40.75%-13.48B | 97.29%-56M |
| -Change in inventory | 73.13%-540M | -275.81%-1.31B | -3,514.63%-2.8B | -36.46%2.45B | 3.64%-2.01B | -60.19%744M | 103.59%82M | 144.92%3.86B | 339.32%6.36B | 48.81%-2.09B |
| -Change in payables | 51.16%-336M | -98.15%23M | 71.48%-1.02B | 70.11%-947M | -173.74%-688M | 138.09%1.25B | -6.51%-3.58B | 7.91%-3.17B | 377.24%2.53B | -62.93%933M |
| -Provision for loans, leases and other losses | -24.17%-1.49B | 302.04%1.98B | -543.96%-3.57B | 87.09%-584M | -25.13%-1.2B | -11.62%-980M | -4.13%-555M | -171.00%-4.52B | -201.75%-2.15B | 17.40%-959M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 73.73%-31M | -1,185.71%-76M | -290.91%-43M | -355.00%-91M | -1,211.11%-118M | 800.00%7M | -450.00%-11M | -900.00%-20M | -700.00%-8M | -9M |
| Interest received (cash flow from operating activities) | 100.00%96M | -26.37%67M | -21.24%89M | -1.03%386M | -55.14%48M | -9.90%91M | 56.94%113M | 8.64%390M | 48.65%110M | -8.55%107M |
| Tax refund paid | 10.32%-3.85B | -8,050.00%-163M | 33.86%-3.55B | -50.10%-9.75B | -16.82%-4.29B | 98.08%-2M | -96.70%-5.36B | 37.08%-6.5B | 104.40%8M | 20.51%-3.67B |
| Other operating cash inflow (outflow) | 400.00%3M | -2M | 200.00%1M | 100.00%2M | -1M | 0 | 50.00%-1M | 125.00%1M | 300.00%4M | 0 |
| Operating cash flow | 146.15%737M | -30.87%5.83B | 1,186.58%5.91B | -2.06%15.29B | 7.15%-1.6B | 87.50%8.43B | -110.90%-544M | 721.05%15.61B | 22.03%7.84B | 68.27%-1.72B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -248.38%-3.56B | 72.67%-548M | -14.63%-564M | -96.82%-7.13B | -25.58%-1.02B | -138.97%-2.01B | 50.85%-492M | 45.40%-3.62B | 74.63%-967M | -3.83%-813M |
| Net intangibles purchase and sale | ---790M | 44.10%-303M | -19.80%-587M | -36.47%-1.58B | --0 | -234.57%-542M | -99.19%-490M | -45.36%-1.16B | -101.50%-538M | -177.92%-214M |
| Net business purchase and sale | ---- | ---- | ---- | ---18.87B | ---- | ---- | ---- | --0 | --0 | ---- |
| Net investment product transactions | 1,659.26%421M | --0 | --0 | 3,960.71%2.16B | 58.46%-27M | ---5M | 200.00%6M | 79.56%-56M | 102.51%7M | -244.44%-65M |
| Net changes in other investments | -1,190.00%-545M | -96.68%10M | 93.53%-9M | 174.46%277M | -93.32%50M | 137.81%301M | -182.74%-139M | -328.22%-372M | -13.86%-493M | 213.39%749M |
| Investing cash flow | 77.50%-4.47B | 62.64%-841M | -4.04%-1.16B | -382.68%-25.14B | -5,692.13%-19.87B | -25.26%-2.25B | -3.53%-1.12B | 31.89%-5.21B | 58.43%-1.99B | 49.85%-343M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -100.47%-119M | -254.37%-365M | --0 | 15,660.25%25.37B | 21,986.09%25.4B | -472.22%-103M | 91.67%-6M | 436.67%161M | 666.67%136M | 112.96%115M |
| Net common stock issuance | 80.18%-1.11B | --0 | --0 | -789.77%-10B | ---5.59B | ---2.31B | --0 | -12.29%-1.12B | ---1.12B | --0 |
| Increase or decrease of lease financing | -9.09%-12M | -25.00%-10M | 11.11%-8M | 5.56%-34M | -22.22%-11M | 11.11%-8M | -28.57%-9M | -20.00%-36M | -57.14%-11M | -12.50%-9M |
| Cash dividends paid | -5.18%-2.62B | 2.70%-36M | -0.31%-2.57B | 14.54%-5.1B | 1.11%-2.49B | 24.49%-37M | 24.47%-2.57B | -4.10%-5.97B | 50.00%-4M | -50.03%-2.52B |
| Net other fund-raising expenses | --0 | ---186M | 0.00%-1M | -768,800.00%-7.69B | ---- | ---- | 0.00%-1M | 99.87%-1M | --0 | --1M |
| Financing cash flow | -140.12%-3.86B | 75.66%-597M | -0.04%-2.58B | 136.60%2.55B | 498.80%9.62B | -3,085.71%-2.45B | 25.75%-2.58B | 6.91%-6.97B | -26.96%-1B | -47.79%-2.41B |
| Net cash flow | ||||||||||
| Beginning cash position | 1.73%49.54B | -5.52%44.21B | -13.67%43.06B | 13.39%49.88B | -0.96%48.69B | 1.95%46.79B | 13.39%49.88B | -26.80%43.99B | 1.27%44.14B | -5.54%49.16B |
| Current changes in cash | 35.90%-7.59B | 17.78%4.39B | 151.16%2.17B | -312.82%-7.3B | -164.69%-11.85B | 42.13%3.73B | -1,068.04%-4.24B | 119.44%3.43B | 474.05%4.85B | 42.16%-4.48B |
| Effect of exchange rate changes | -5.13%1.15B | 151.01%933M | -187.90%-1.02B | -80.27%485M | 318.84%1.21B | -385.34%-1.83B | -21.45%1.16B | 59.71%2.46B | 304.10%896M | 23.97%-552M |
| Cash adjustments other than cash changes | -66.67%1M | ---- | ---- | --1M | --3M | ---- | ---- | ---- | ---- | ---- |
| End cash Position | 13.22%43.09B | 1.73%49.54B | -5.52%44.21B | -13.67%43.06B | -13.77%38.06B | -0.96%48.69B | 1.95%46.79B | 13.39%49.88B | 13.39%49.88B | 1.27%44.14B |
| Free cash flow | -38.67%-3.62B | -15.42%4.98B | 411.25%4.76B | -39.22%6.58B | 4.95%-2.61B | 68.39%5.88B | -140.85%-1.53B | 200.48%10.82B | 316.64%6.33B | 56.25%-2.75B |
| 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 |