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 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | -37.44%113.28M | -35.43%181.08M | 319.27%280.45M | 47.15%-127.9M | -242.03M |
| Net profit before non-cash adjustment | -26.39%169.04M | 99.88%229.63M | 1,148.03%114.89M | 82.09%-10.96M | ---61.2M |
| Total adjustment of non-cash items | -92.21%2.33M | -75.85%29.94M | 3,519.11%123.98M | 88.04%-3.63M | ---30.33M |
| -Depreciation and amortization | 7.20%26.51M | 33.23%24.73M | 50.04%18.56M | 36.20%12.37M | --9.08M |
| -Reversal of impairment losses recognized in profit and loss | --0 | -69.80%5.58M | 566.74%18.46M | 9.02%2.77M | --2.54M |
| -Disposal profit | --0 | --2.29M | --0 | -108.33%-4K | --48K |
| -Remuneration paid in stock | --1.18M | --0 | ---- | ---- | ---- |
| -Other non-cash items | -857.27%-25.36M | -103.05%-2.65M | 563.45%86.95M | 55.33%-18.76M | ---42M |
| Changes in working capital | 25.99%-58.1M | -288.77%-78.5M | 136.70%41.59M | 24.70%-113.32M | ---150.5M |
| -Change in receivables | 46.55%-44.32M | -810.95%-82.91M | 93.45%-9.1M | 15.53%-138.88M | ---164.4M |
| -Change in inventory | -8.49%-40.32M | 20.87%-37.16M | -297.81%-46.97M | -228.86%-11.81M | ---3.59M |
| -Change in payables | -67.74%13.92M | -56.33%43.15M | 180.22%98.8M | 61.28%35.26M | --21.86M |
| -Provision for loans, leases and other losses | 17,772.00%8.94M | -55.75%50K | 103.18%113K | 18.58%-3.56M | ---4.37M |
| -Changes in other current liabilities | 325.09%3.68M | -29.17%-1.63M | -122.33%-1.27M | --5.66M | --0 |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | 14.65%-3.11M | 5.58%-3.64M | -20.63%-3.85M | -40.87%-3.2M | -2.27M |
| Interest received (cash flow from operating activities) | 5,188.89%952K | 100.00%18K | 12.50%9K | -11.11%8K | 9K |
| Tax refund paid | 22.76%-37M | -3,763.47%-47.91M | 0.00%-1.24M | -13.45%-1.24M | -1.09M |
| Other operating cash inflow (outflow) | 0 | -108.84%-1.83M | -42.86%20.72M | 40.95%36.26M | 25.73M |
| Operating cash flow | -41.97%74.12M | -56.86%127.72M | 408.21%296.08M | 56.26%-96.07M | ---219.65M |
| Investing cash flow | |||||
| Net PPE purchase and sale | 5.20%-16.87M | 43.63%-17.8M | -32.43%-31.58M | 43.75%-23.84M | ---42.39M |
| Net intangibles purchase and sale | ---260K | --0 | ---- | 72.80%-554K | ---2.04M |
| Net investment product transactions | --20M | --0 | ---20M | --0 | ---- |
| Net changes in other investments | 79.24%-5.4M | -153.29%-26M | 53.47%-10.27M | -1,002.00%-22.06M | ---2M |
| Investing cash flow | 94.22%-2.53M | 29.18%-43.8M | -33.11%-61.84M | -0.07%-46.46M | ---46.43M |
| Financing cash flow | |||||
| Net issuance payments of debt | -700.31%-284.99M | 87.24%-35.61M | -848.57%-279.04M | -90.06%37.28M | --374.84M |
| Net common stock issuance | -178.96%-48.64M | -95.72%61.6M | --1.44B | --0 | ---- |
| Increase or decrease of lease financing | -3.92%-3.74M | -10.34%-3.6M | -184.54%-3.26M | ---1.15M | ---- |
| Issuance fees | ---- | --0 | ---7.12M | --0 | ---- |
| Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | 99.52%-1K | ---208K |
| Financing cash flow | -1,606.50%-337.37M | -98.05%22.39M | 3,083.79%1.15B | -90.36%36.13M | --374.63M |
| Net cash flow | |||||
| Beginning cash position | 4.84%2.3B | 170.75%2.2B | -11.60%810.87M | 13.42%917.26M | --808.71M |
| Current changes in cash | -350.00%-265.78M | -92.32%106.31M | 1,401.33%1.38B | -198.01%-106.4M | --108.56M |
| Cash adjustments other than cash changes | ---- | ---- | --2K | ---- | ---- |
| End cash Position | -11.55%2.04B | 4.84%2.3B | 170.75%2.2B | -11.60%810.87M | --917.26M |
| Free cash flow | -48.15%56.99M | -58.44%109.92M | 319.57%264.51M | 54.38%-120.47M | ---264.07M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |