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 | (FY)Mar 31, 2020 | |
|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||
| Cash from operating activities | -47.37%148.68M | 241.75%282.53M | -41.80%-199.32M | -163.87%-140.56M | 484.72%220.08M | -57.21M |
| Net profit before non-cash adjustment | -14.01%207.29M | 4.59%241.05M | 50.83%230.47M | 35.35%152.8M | 394.12%112.89M | --22.85M |
| Total adjustment of non-cash items | 1,057.66%139.59M | 83.07%-14.58M | -2,186.89%-86.11M | -82.66%4.13M | 182.07%23.79M | ---28.99M |
| -Depreciation and amortization | -39.41%9.27M | -16.78%15.3M | 20.95%18.38M | -33.42%15.2M | 28.22%22.82M | --17.8M |
| -Other non-cash items | 536.28%130.32M | 71.41%-29.87M | -843.86%-104.49M | -1,244.78%-11.07M | 102.07%967K | ---46.79M |
| Changes in working capital | -453.58%-198.19M | 116.31%56.05M | -15.53%-343.68M | -456.69%-297.49M | 263.32%83.4M | ---51.07M |
| -Change in receivables | -37.38%94.31M | 1,827.81%150.62M | 118.99%7.81M | 57.38%-41.15M | -14.25%-96.55M | ---84.51M |
| -Change in inventory | 186.67%247.13M | 26.08%-285.13M | -55.41%-385.72M | -404.11%-248.19M | 18.65%-49.23M | ---60.52M |
| -Change in payables | -345.16%-537.13M | 3,331.40%219.1M | 122.16%6.39M | -98.61%2.87M | 127.65%206.58M | --90.74M |
| -Provision for loans, leases and other losses | 91.25%-2.5M | -202.51%-28.54M | 352.65%27.84M | -148.73%-11.02M | 602.92%22.61M | --3.22M |
| Dividends paid (cash flow from operating activities) | ||||||
| Dividends received (cash flow from operating activities) | ||||||
| Interest paid (cash flow from operating activities) | -85.72%-13.95M | -3.63%-7.51M | 1.90%-7.25M | -14.85%-7.39M | 5.36%-6.43M | -6.8M |
| Interest received (cash flow from operating activities) | 5,318.18%596K | 10.00%11K | 11.11%10K | -18.18%9K | -21.43%11K | 14K |
| Tax refund paid | 58.85%-45.91M | -195.83%-111.56M | 48.15%-37.71M | -1,872.77%-72.74M | 71.68%-3.69M | -13.02M |
| Other operating cash inflow (outflow) | 200.00%2K | -2K | 0 | 0 | 75.88%32.57M | 18.52M |
| Operating cash flow | -45.30%89.43M | 166.92%163.47M | -10.69%-244.26M | -190.98%-220.67M | 514.73%242.55M | ---58.48M |
| Investing cash flow | ||||||
| Net PPE purchase and sale | 21.56%-2.54M | 71.18%-3.24M | -105.73%-11.23M | 54.21%-5.46M | -233.38%-11.93M | ---3.58M |
| Net intangibles purchase and sale | ---- | --0 | 38.89%-550K | ---900K | --0 | ---1.68M |
| Net changes in other investments | ---34.81M | ---- | ---100K | ---- | -118.60%-3.72M | --20.02M |
| Investing cash flow | -1,053.66%-37.34M | 72.76%-3.24M | -86.84%-11.88M | 59.36%-6.36M | -206.03%-15.65M | --14.76M |
| Financing cash flow | ||||||
| Net issuance payments of debt | 416.43%348.54M | -1,086.30%-110.15M | -106.25%-9.29M | 168.87%148.64M | 36.99%-215.81M | ---342.52M |
| Net common stock issuance | -490.21%-31.22M | -97.56%8M | --327.3M | --0 | ---- | --29.88M |
| Increase or decrease of lease financing | 66.15%-241K | -2.30%-712K | -2.50%-696K | -2.41%-679K | -3.76%-663K | ---639K |
| Net other fund-raising expenses | ---7M | ---- | 0.00%-1K | ---1K | ---- | ---- |
| Financing cash flow | 401.46%310.08M | -132.42%-102.86M | 114.47%317.32M | 168.35%147.96M | 30.90%-216.47M | ---313.28M |
| Net cash flow | ||||||
| Beginning cash position | 6.80%901.43M | 7.81%844.06M | -9.17%782.89M | 1.22%861.96M | -29.54%851.53M | --1.21B |
| Current changes in cash | 531.24%362.16M | -6.21%57.37M | 177.36%61.18M | -858.29%-79.07M | 102.92%10.43M | ---357M |
| Cash adjustments other than cash changes | ---- | -300.00%-2K | 200.00%1K | ---1K | ---- | ---- |
| End cash Position | 40.18%1.26B | 6.80%901.43M | 7.81%844.06M | -9.17%782.89M | 1.22%861.96M | --851.53M |
| Free cash flow | -45.78%86.89M | 162.58%160.23M | -12.78%-256.05M | -198.44%-227.03M | 461.79%230.63M | ---63.75M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |