Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -52.39%928.86M | 32,570.84%1.95B | -100.74%-6.01M | -62.56%814.14M | 40.53%2.17B | -19.68%1.55B | -19.60%1.93B | 74.47%2.4B | 5.79%1.37B | -42.81%1.3B |
| Net profit before non-cash adjustment | 2.58%1.53B | 13.74%1.49B | 62.72%1.31B | -24.11%804.43M | 19.87%1.06B | -39.25%884.31M | -7.09%1.46B | 10.54%1.57B | 3.70%1.42B | -29.22%1.37B |
| Total adjustment of non-cash items | 117.50%533.58M | -45.83%245.32M | -21.53%452.85M | 16.33%577.09M | -25.98%496.1M | 31.04%670.21M | -21.03%511.45M | -25.29%647.66M | 74.12%866.94M | 10.02%497.9M |
| -Depreciation and amortization | 4.02%502.08M | -8.35%482.68M | -6.06%526.66M | -10.62%560.67M | -10.49%627.27M | 8.40%700.78M | 0.37%646.44M | -8.80%644.06M | 1.59%706.17M | 8.59%695.12M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --15.38M | ---- | ---- | ---- | ---- |
| -Disposal profit | -142.41%-69.14M | 79.59%-28.52M | -175.45%-139.74M | 40.33%-50.73M | -414.51%-85.02M | -524.59%-16.53M | 107.36%3.89M | 0.35%-52.87M | ---53.05M | ---- |
| -Remuneration paid in stock | -10.42%20.23M | 43.36%22.58M | --15.75M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 134.75%80.41M | -561.26%-231.42M | -25.29%50.17M | 245.50%67.15M | -56.84%-46.15M | 78.81%-29.43M | -345.95%-138.89M | -73.59%56.47M | 208.42%213.82M | -339.81%-197.23M |
| Changes in working capital | -622.40%-1.13B | 112.26%216.7M | -211.59%-1.77B | -191.73%-567.37M | 8,808.73%618.49M | 82.56%-7.1M | -122.40%-40.73M | 119.96%181.79M | -60.77%-910.94M | -397.14%-566.61M |
| -Change in receivables | -155.74%-476.83M | 167.88%855.46M | -427.15%-1.26B | -22.39%385.24M | -17.03%496.39M | 1,085.67%598.28M | -2,338.13%-60.7M | 100.68%2.71M | -712.11%-397.36M | 71.67%-48.93M |
| -Change in inventory | -67.93%-371.16M | 56.62%-221.02M | 40.97%-509.49M | -529.66%-863.17M | 229.59%200.9M | -982.28%-155.03M | -103.29%-14.32M | 288.56%435.2M | 26.56%-230.81M | -1,669.59%-314.28M |
| -Change in payables | 46.39%-199.2M | -310.38%-371.61M | 334.83%176.64M | -76.45%40.62M | 157.83%172.49M | -287.14%-298.29M | 250.51%159.4M | 3.59%-105.91M | -34.28%-109.85M | -206.93%-81.8M |
| -Provision for loans, leases and other losses | -458.70%-44.07M | 111.50%12.29M | -303.11%-106.88M | 186.18%52.62M | 34.09%-61.06M | -158.40%-92.63M | 22.51%158.62M | 174.87%129.48M | -2,162.55%-172.93M | ---7.64M |
| -Changes in other current assets | 30.25%-40.75M | 13.82%-58.43M | 62.89%-67.79M | 3.97%-182.68M | -220.06%-190.22M | 79.05%-59.43M | -1.44%-283.72M | ---279.7M | ---- | ---113.96M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 22.52%-7.06M | 8.44%-9.11M | -1.65%-9.95M | 13.13%-9.79M | 7.33%-11.27M | 18.88%-12.16M | 15.65%-14.99M | 11.49%-17.77M | 5.89%-20.07M | 21.39%-21.33M |
| Interest received (cash flow from operating activities) | 33.00%81.55M | 5.51%61.32M | 0.71%58.12M | 18.24%57.71M | 3.51%48.81M | -3.73%47.15M | -8.12%48.98M | 0.70%53.31M | 19.11%52.94M | -9.20%44.45M |
| Tax refund paid | -13.99%-439.93M | -29.09%-385.93M | -7.06%-298.96M | -7.01%-279.26M | 21.15%-260.97M | 17.09%-330.96M | 3.66%-399.19M | 9.98%-414.36M | -45.54%-460.28M | 54.69%-316.27M |
| Other operating cash inflow (outflow) | 1K | 0 | 0.00%-1K | -1K | 0 | -1K | 0 | 0.00%-1K | 66.67%-1K | -3K |
| Operating cash flow | -65.16%563.43M | 729.71%1.62B | -144.06%-256.8M | -70.13%582.8M | 55.91%1.95B | -19.85%1.25B | -22.61%1.56B | 113.26%2.02B | -5.87%946M | -36.94%1.01B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -58.02%-337.17M | 15.27%-213.38M | -88.18%-251.84M | 57.93%-133.83M | 62.40%-318.14M | -16.88%-846M | -126.22%-723.83M | 25.67%-319.96M | 45.58%-430.46M | 46.71%-790.99M |
| Net intangibles purchase and sale | -88.54%-325.27M | 12.19%-172.52M | -41.24%-196.47M | -409.61%-139.11M | -142.77%-27.3M | 76.13%-11.24M | 17.47%-47.11M | -324.50%-57.08M | 71.56%-13.45M | 19.79%-47.29M |
| Net business purchase and sale | --0 | ---39.56M | --0 | ---- | ---- | ---- | ---- | ---- | --51.86M | ---- |
| Net investment product transactions | 100.71%280.01M | -35.39%139.51M | 163.26%215.92M | -52.50%82.02M | --172.65M | --0 | ---92.51M | ---- | ---- | ---- |
| Net changes in other investments | 94.12%-1.65M | 79.71%-28.06M | -5,260.92%-138.26M | 136.30%2.68M | -130.33%-7.38M | 77.14%24.34M | -49.36%13.74M | 305.36%27.13M | 609.00%6.69M | 137.39%944K |
| Investing cash flow | -22.32%-384.08M | 15.28%-314M | -96.90%-370.65M | -4.48%-188.24M | 78.37%-180.17M | 1.98%-832.91M | -142.83%-849.71M | 9.20%-349.92M | 53.98%-385.36M | 47.02%-837.34M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 39.79%-311.11M | -24.00%-516.67M | -7,399.42%-416.67M | 98.14%-5.56M | -185.00%-298.4M | 56.41%-104.7M | 40.50%-240.2M | 4.93%-403.72M | -730.88%-424.67M | -26.17%67.31M |
| Net common stock issuance | ---1.01B | --0 | 28.50%-71.87M | ---100.52M | --0 | ---- | ---- | -285.94%-144.35M | -34.86%77.63M | 209.35%119.18M |
| Cash dividends paid | 12.56%-582.08M | -87.74%-665.72M | -17.05%-354.59M | -9.95%-302.94M | 16.63%-275.54M | 0.10%-330.48M | -18.36%-330.83M | -0.12%-279.51M | 0.03%-279.19M | ---279.27M |
| Cash dividends for minorities | ---- | --0 | ---95.15M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -16.67%-51.34M | 0.79%-44M | -12.40%-44.35M | -46.68%-39.46M | 4.12%-26.9M | -8.58%-28.06M | -9.81%-25.84M | 12.32%-23.53M | 0.43%-26.83M | 10.70%-26.95M |
| Financing cash flow | -59.01%-1.95B | -24.81%-1.23B | -119.10%-982.63M | 25.36%-448.48M | -29.70%-600.84M | 22.39%-463.24M | 29.87%-596.87M | -30.33%-851.1M | -445.44%-653.06M | 63.13%-119.73M |
| Net cash flow | ||||||||||
| Beginning cash position | 2.49%5.93B | -21.27%5.79B | 0.34%7.35B | 20.48%7.33B | -0.98%6.08B | 1.64%6.14B | 15.65%6.05B | -1.95%5.23B | 0.00%5.33B | -5.19%5.33B |
| Current changes in cash | -2,407.39%-1.77B | 104.77%76.74M | -2,886.40%-1.61B | -104.61%-53.91M | 2,717.72%1.17B | -138.96%-44.7M | -85.95%114.73M | 983.38%816.4M | -292.65%-92.42M | 115.40%47.97M |
| Effect of exchange rate changes | -112.06%-8.15M | 47.35%67.56M | -41.57%45.85M | 3.73%78.47M | 583.07%75.65M | -1.05%-15.66M | -1,067.42%-15.5M | 113.71%1.6M | 75.60%-11.68M | -59.36%-47.87M |
| Cash adjustments other than cash changes | -300.00%-2K | 150.00%1K | ---2K | ---- | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -100.00%-1K |
| End cash Position | -29.98%4.16B | 2.49%5.93B | -21.27%5.79B | 0.34%7.35B | 20.48%7.33B | -0.98%6.08B | 1.64%6.14B | 15.65%6.05B | -1.95%5.23B | 0.00%5.33B |
| Free cash flow | -108.04%-99.01M | 270.98%1.23B | -349.32%-720.11M | -82.01%288.83M | 307.33%1.61B | -50.12%394.2M | -51.82%790.36M | 226.71%1.64B | 201.09%502.09M | 230.81%166.76M |
| 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 |