Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -27.78%60.95B | 115.90%84.4B | -11.15%24.6B | 802.87%27.67B | 330.69%20.49B | 224.87%11.64B | 59.88%39.09B | 27.69B | 3.07B | 4.76B |
| Net profit before non-cash adjustment | -56.45%15.95B | 199.17%36.63B | -28.99%3.95B | 83.43%11.4B | 381.48%11.49B | 607.52%9.78B | 332.31%12.24B | --5.57B | --6.22B | --2.39B |
| Total adjustment of non-cash items | 0.36%47.92B | 20.38%47.75B | 19.70%15.08B | 32.86%13.86B | 46.84%8.02B | -3.46%10.78B | 22.95%39.66B | --12.6B | --10.44B | --5.46B |
| -Depreciation and amortization | 10.97%41.3B | 10.85%37.21B | 27.11%10.8B | 2.58%8.66B | 16.52%9.55B | -2.76%8.2B | 8.34%33.57B | --8.5B | --8.45B | --8.2B |
| -Reversal of impairment losses recognized in profit and loss | 7,220.69%2.12B | --29M | --0 | --0 | --0 | --29M | --0 | --0 | --0 | --0 |
| -Share of associates | 278.26%41M | 72.62%-23M | 561.54%60M | 68.18%-7M | -350.00%-72M | 87.88%-4M | -663.64%-84M | ---13M | ---22M | ---16M |
| -Disposal profit | -17,366.67%-6.29B | 29.41%-36M | 40.43%-28M | --281M | -7,125.00%-289M | --0 | -363.64%-51M | ---47M | --0 | ---4M |
| -Other non-cash items | 1.75%10.75B | 69.62%10.56B | 2.04%4.24B | 144.88%4.93B | 56.94%-1.17B | -7.61%2.56B | 454.00%6.23B | --4.16B | --2.01B | ---2.72B |
| Changes in working capital | -14,028.57%-2.93B | 100.16%21M | -41.52%5.57B | 117.71%2.41B | 131.60%977M | -57.75%-8.93B | -20.44%-12.82B | --9.52B | ---13.59B | ---3.09B |
| -Change in receivables | -69.03%2.87B | 162.83%9.26B | 108.02%544M | 146.11%5.62B | -87.79%360M | 113.65%2.74B | -70.18%-14.74B | ---6.79B | ---12.19B | --2.95B |
| -Change in inventory | 154.38%4.65B | 2.01%1.83B | -84.06%1.72B | 111.59%598M | 222.21%7.01B | -499.57%-7.5B | 108.57%1.79B | --10.81B | ---5.16B | ---5.74B |
| -Change in payables | 5.75%-10.67B | -285.92%-11.32B | -236.33%-1.06B | -127.94%-1.59B | -199.08%-6.49B | 69.78%-2.18B | -116.74%-2.93B | --779M | --5.68B | ---2.17B |
| -Provision for loans, leases and other losses | 128.61%111M | -120.00%-388M | 3.73%3.73B | -16.25%-2.23B | -94.86%96M | -23.77%-1.98B | 3,703.92%1.94B | --3.59B | ---1.91B | --1.87B |
| -Changes in other current assets | -82.13%114M | -43.34%638M | ---- | ---- | ---- | ---- | -17.33%1.13B | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -12.97%-7.79B | -84.46%-6.9B | -41.98%-2.28B | -82.91%-1.73B | -129.85%-1.52B | -160.73%-1.36B | -157.97%-3.74B | -1.61B | -948M | -660M |
| Interest received (cash flow from operating activities) | 25.02%1.88B | 49.85%1.5B | 67.84%428M | 105.74%502M | 38.22%264M | -1.28%309M | 51.28%1B | 255M | 244M | 191M |
| Tax refund paid | 20.26%-11.52B | -89.66%-14.44B | -203.24%-3.09B | -118.32%-4.46B | -113.40%-5.84B | 42.07%-1.05B | -150.21%-7.61B | -1.02B | -2.04B | -2.74B |
| Other operating cash inflow (outflow) | 50.00%-1M | -2M | -200.00%-1M | 0.00%-1M | 0 | 0 | 0 | 1M | -1M | 1M |
| Operating cash flow | -32.59%43.52B | 124.62%64.56B | -22.37%19.65B | 6,791.54%21.98B | 763.44%13.39B | 512.66%9.53B | 39.39%28.74B | --25.32B | --319M | --1.55B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 45.42%-28.24B | -18.95%-51.74B | 15.48%-11.78B | -72.16%-15.44B | -32.06%-12.97B | -7.25%-11.56B | -73.26%-43.5B | ---13.93B | ---8.97B | ---9.82B |
| Net intangibles purchase and sale | -2.69%-1.07B | -25.42%-1.04B | 33.99%-367M | -158.93%-290M | -181.82%-341M | -4.88%-43M | -24.25%-830M | ---556M | ---112M | ---121M |
| Net business purchase and sale | -287.07%-1.68B | 89.01%-433M | ---4M | ---6M | -74.07%-423M | --0 | ---3.94B | --0 | --0 | ---243M |
| Net investment product transactions | -42.56%193M | 121.05%336M | 111.81%305M | 950.00%42M | ---- | ---- | 684.62%152M | --144M | --4M | ---- |
| Advance cash and loans provided to other parties | ---- | --0 | --0 | ---- | ---- | --0 | 78.00%-11M | --0 | ---1M | ---2M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | -72.50%11M | --0 | ---2M | --8M |
| Net changes in other investments | 27.66%-2.86B | -150.09%-3.95B | 61.65%-897M | -211.76%-1.27B | -2,557.63%-8.7B | -32.64%6.92B | 20.02%7.88B | ---2.34B | ---408M | --354M |
| Investing cash flow | 40.78%-33.65B | -41.25%-56.83B | 23.65%-12.74B | -78.82%-16.97B | -128.57%-22.44B | -10.34%-4.68B | -109.08%-40.23B | ---16.68B | ---9.49B | ---9.82B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 6.82%-15.71B | -130.14%-16.86B | 42.30%-13.5B | -149.51%-4.87B | -56.02%1.72B | -109.00%-208M | -597.05%-7.33B | ---23.39B | --9.85B | --3.91B |
| Net common stock issuance | 3.52%-192M | ---199M | --0 | --0 | --0 | ---199M | --0 | --0 | --0 | --0 |
| Increase or decrease of lease financing | -28.27%-2.17B | 0.76%-1.69B | 65.75%-435M | -100.77%-524M | -503.70%-326M | -241.18%-406M | 36.68%-1.7B | ---1.27B | ---261M | ---54M |
| Cash dividends paid | -121.98%-2.13B | -12.54%-960M | --0 | --0 | -7.69%-14M | -12.62%-946M | 0.00%-853M | --0 | --0 | ---13M |
| Cash dividends for minorities | ---25M | --0 | --0 | --0 | --0 | --0 | -100.00%-2M | --0 | --0 | --0 |
| Net other fund-raising expenses | -62.81%6.59B | -17.96%17.73B | -42.87%4.76B | -5.01%4.46B | -31.04%4.07B | 65.21%4.45B | 432,380.00%21.61B | --8.34B | --4.69B | --5.9B |
| Financing cash flow | -589.23%-13.63B | -116.86%-1.98B | 43.83%-9.17B | -106.60%-942M | -44.09%5.44B | -33.45%2.69B | 354.92%11.73B | ---16.33B | --14.28B | --9.74B |
| Net cash flow | ||||||||||
| Beginning cash position | 52.25%20.17B | 5.44%13.25B | 5.97%21.82B | 12.05%18B | 48.96%21.61B | 5.44%13.25B | -16.25%12.56B | --20.6B | --16.07B | --14.51B |
| Current changes in cash | -165.31%-3.76B | 2,308.79%5.76B | 70.69%-2.25B | -20.17%4.08B | -345.24%-3.61B | 457.21%7.54B | 107.42%239M | ---7.69B | --5.11B | --1.47B |
| Effect of exchange rate changes | -83.33%194M | 162.75%1.16B | 74.85%598M | 55.88%-255M | -104.49%-4M | 39.83%825M | -43.57%443M | --342M | ---578M | --89M |
| Cash adjustments other than cash changes | --2M | ---- | ---- | 0.00%1M | --0 | -50.00%1M | --1M | ---1M | --1M | ---1M |
| End cash Position | -17.67%16.6B | 52.25%20.17B | 52.25%20.17B | 5.97%21.82B | 12.05%18B | 48.96%21.61B | 5.44%13.25B | --13.25B | --20.6B | --16.07B |
| Free cash flow | -50.95%5.1B | 161.31%10.4B | -34.51%7.22B | 159.56%5.97B | 97.76%-192M | 72.34%-2.6B | -178.45%-16.96B | --11.03B | ---10.02B | ---8.56B |
| 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 |