Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | -20.34%764.83M | -30.77%960.09M | 66.29%1.39B | -38.87%833.98M | -36.61%1.36B | 83.67%2.15B | 37.67%1.17B | -51.35%851.21M | -15.90%1.75B | -18.78%2.08B |
| Net profit before non-cash adjustment | 15.67%1.69B | 148.02%1.46B | -45.82%589.08M | 59.22%1.09B | -17.28%682.9M | -9.08%825.53M | -45.13%907.98M | 3.69%1.65B | 2.94%1.6B | -14.96%1.55B |
| Total adjustment of non-cash items | -76.38%96.23M | -7.82%407.38M | 146.95%441.93M | -68.74%178.95M | 168.05%572.5M | 327.21%213.58M | -2,047.85%-94M | 147.96%4.83M | -107.98%-10.06M | 142.71%126.03M |
| -Depreciation and amortization | 9.80%441.31M | 22.18%401.91M | -6.57%328.94M | -5.89%352.05M | 82.60%374.08M | 1.01%204.86M | 6.43%202.82M | 15.31%190.57M | -0.92%165.27M | 20.78%166.81M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --198.91M | --0 | ---- | ---- | ---- | ---- |
| -Disposal profit | -1,745.08%-380.33M | -222.68%-20.61M | 81.03%-6.39M | -1,055.85%-33.67M | 94.60%-2.91M | 32.07%-53.95M | 49.60%-79.42M | 1.70%-157.56M | ---160.28M | --0 |
| -Net exchange gains and losses | 114.26%13.81M | -495.84%-96.78M | 34.38%-16.24M | -170.66%-24.75M | -698.49%-9.15M | 293.42%1.53M | -1,649.02%-790K | 109.53%51K | 86.21%-535K | -388,100.00%-3.88M |
| -Other non-cash items | -82.54%21.45M | -9.41%122.86M | 218.26%135.62M | -1,091.70%-114.68M | -81.09%11.56M | 128.23%61.14M | -667.11%-216.62M | -94.52%-28.24M | 60.66%-14.52M | -128.19%-36.9M |
| Changes in working capital | -12.44%-1.02B | -355.27%-908.33M | 182.32%355.84M | -496.82%-432.28M | -90.21%108.94M | 211.07%1.11B | 144.26%357.87M | -594.25%-808.49M | -59.51%163.58M | -41.16%403.96M |
| -Change in receivables | 274.14%425.75M | -79.89%113.79M | 182.02%565.83M | -48.15%-689.86M | -160.69%-465.66M | 502.72%767.29M | 45.01%127.31M | -62.95%87.79M | -76.28%236.96M | -4.27%998.85M |
| -Change in inventory | -4.71%-293.19M | 18.16%-280.02M | -270.12%-342.14M | 18.77%201.12M | 423.66%169.33M | -88.86%32.34M | 123.54%290.23M | 42,949.50%129.83M | -100.10%-303K | 453.96%314.24M |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -178.48%-184.71M |
| -Change in payables | -706.28%-901.82M | -156.95%-111.85M | 185.03%196.4M | -376.49%-230.99M | -60.57%83.54M | 172.16%211.89M | 67.82%-293.64M | -5,306.81%-912.62M | 97.47%-16.88M | -2.70%-666.56M |
| -Provision for loans, leases and other losses | 73.69%-81.87M | -436.06%-311.15M | -121.04%-58.04M | -37.36%275.81M | 1,290.32%440.32M | 29.62%-36.99M | -37.74%-52.56M | 32.14%-38.16M | -17,808.92%-56.23M | ---314K |
| -Changes in other current assets | 46.65%-170.24M | -5,041.81%-319.1M | -153.32%-6.21M | 109.82%11.64M | -185.51%-118.59M | -51.60%138.68M | 480.33%286.53M | -243,122.58%-75.34M | 100.05%31K | ---57.54M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -41.19%-16.52M | -0.88%-11.7M | 13.38%-11.6M | 21.34%-13.39M | -291.02%-17.02M | 32.01%-4.35M | 26.01%-6.4M | 19.23%-8.65M | 23.17%-10.71M | 11.69%-13.94M |
| Interest received (cash flow from operating activities) | 23.40%99.51M | -23.43%80.63M | 105.16%105.31M | 18.69%51.33M | -17.10%43.25M | -34.00%52.17M | 15.16%79.04M | 9.79%68.64M | 53.62%62.52M | 4.12%40.7M |
| Tax refund paid | -538.74%-508.34M | 78.91%-79.59M | 21.06%-377.42M | -129.49%-478.1M | 46.74%-208.34M | 15.55%-391.14M | -1.51%-463.16M | -4.30%-456.25M | 24.99%-437.43M | 20.55%-583.2M |
| Other operating cash inflow (outflow) | 299,900.00%3M | -99.99%1K | 53.62%11.31M | -64.84%7.36M | 144.19%20.94M | -367.06%-47.38M | 17.74M | 0 | -31.09M | 0 |
| Operating cash flow | -63.93%342.48M | -14.81%949.44M | 177.79%1.11B | -66.66%401.18M | -31.70%1.2B | 120.46%1.76B | 75.64%799.07M | -65.87%454.95M | -12.54%1.33B | -17.66%1.52B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -27.91%-810.53M | -256.24%-633.67M | 38.88%-177.88M | -11.62%-291.03M | -106.33%-260.72M | 33.83%-126.36M | -34.78%-190.96M | -915.35%-141.68M | 95.09%-13.95M | 12.05%-284.31M |
| Net intangibles purchase and sale | -13.88%-25.24M | 63.87%-22.16M | -11.23%-61.34M | 33.36%-55.15M | -434.29%-82.75M | -56.33%-15.49M | 91.24%-9.91M | -29.25%-113.04M | -292.07%-87.46M | -189.75%-22.31M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---1.53B | --0 | ---- | ---- | ---- | ---- |
| Net investment product transactions | -4,803.85%-480.23M | -100.83%-9.79M | 310.17%1.18B | -52.16%287.75M | 174.79%601.52M | -163.22%-804.3M | 257.67%1.27B | -1,998.34%-806.93M | 721.71%42.51M | -85.88%5.17M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---30M | --0 | ---- | ---315.42M | ---- | ---5M | ---- |
| Repayment of advance payments to other parties and cash income from loans | 0.00%6M | 0.00%6M | 12.99%6M | 271.33%5.31M | --1.43M | ---- | ---- | 434.39%4.21M | -26.08%788K | -10.12%1.07M |
| Net changes in other investments | 5,656.55%19.34M | 105.28%336K | -388.62%-6.37M | -33.69%2.21M | 88.39%3.33M | 59.39%1.77M | 448.43%1.11M | -197.20%-318K | 98.05%-107K | -134.13%-5.49M |
| Investing cash flow | -95.77%-1.29B | -170.09%-659.29M | 1,262.60%940.68M | 93.61%-80.91M | -34.03%-1.27B | -224.73%-944.38M | 171.58%757.12M | -1,572.93%-1.06B | 79.33%-63.23M | -10.39%-305.87M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -108.62%-617.35M | -20.33%-295.92M | 25.91%-245.92M | -147.69%-331.92M | 627.32%696.06M | 40.06%-132M | -91.21%-220.22M | -160.74%-115.17M | -96.57%-44.17M | 92.37%-22.47M |
| Net common stock issuance | ---46K | --0 | -70.51%2.76M | 111.22%9.37M | ---83.47M | --0 | ---362.96M | ---- | ---76K | ---- |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | 60.70%-4.27M | 21.06%-10.86M | -2.00%-13.76M | 2.36%-13.49M |
| Cash dividends paid | 32.10%-418.26M | -55.48%-615.97M | -4.52%-396.16M | -2.20%-379.02M | -13.41%-370.87M | 4.12%-327.01M | -5.31%-341.04M | -6.16%-323.85M | 0.31%-305.05M | -15.98%-306.01M |
| Net other fund-raising expenses | -1.99%-8.6M | -16.43%-8.43M | 42.85%-7.24M | 18.94%-12.67M | -697.45%-15.63M | ---1.96M | ---- | 0.00%-1K | 0.00%-1K | ---1K |
| Financing cash flow | -13.47%-1.04B | -42.34%-920.32M | 9.48%-646.56M | -415.91%-714.24M | 149.05%226.09M | 50.35%-460.97M | -106.38%-928.5M | -23.92%-449.89M | -6.17%-363.06M | 40.25%-341.98M |
| Net cash flow | ||||||||||
| Beginning cash position | -7.78%6.29B | 26.57%6.82B | -6.14%5.39B | 3.85%5.74B | 5.65%5.53B | 13.22%5.23B | -19.13%4.62B | 17.79%5.71B | 21.20%4.85B | 33.09%4B |
| Current changes in cash | -216.18%-1.99B | -144.74%-630.16M | 457.53%1.41B | -340.91%-393.97M | -54.10%163.53M | -43.24%356.27M | 159.63%627.69M | -216.12%-1.05B | 3.48%906.54M | -12.51%876.08M |
| Effect of exchange rate changes | -113.85%-13.81M | 329.59%99.69M | -44.16%23.21M | -15.56%41.55M | 181.15%49.21M | -264.76%-60.64M | 59.08%-16.62M | 6.36%-40.63M | -56.84%-43.38M | -351.67%-27.66M |
| Cash adjustments other than cash changes | -300.00%-2K | 0.00%1K | 200.00%1K | -200.00%-1K | 200.00%1K | ---1K | ---- | -100.00%-2K | 0.00%-1K | 0.00%-1K |
| End cash Position | -31.90%4.28B | -7.78%6.29B | 26.57%6.82B | -6.14%5.39B | 3.85%5.74B | 5.65%5.53B | 13.22%5.23B | -19.13%4.62B | 17.79%5.71B | 21.20%4.85B |
| Free cash flow | -268.01%-493.29M | -66.45%293.62M | 1,491.11%875.24M | -93.60%55.01M | -46.93%859.69M | 170.77%1.62B | 198.77%598.2M | -83.74%200.22M | 1.16%1.23B | -19.90%1.22B |
| 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 |