Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -23.07%6.19B | -3.52%10.79B | 4.91%9.66B | 12.56%49.38B | -27.45%8.05B | 95.37%11.18B | -40.02%9.21B | 37.57%43.87B | 4.18%11.7B | -13.02%11.09B |
| Net profit before non-cash adjustment | 49.89%10.35B | 285.41%7.42B | 132.56%13.56B | 2.94%21.99B | 75.48%6.91B | -55.21%1.93B | -8.48%5.83B | -32.76%21.36B | -41.91%6.76B | -29.78%3.94B |
| Total adjustment of non-cash items | 1,628.50%5.79B | -29.07%4.31B | -116.91%-866M | -17.15%15.31B | -107.16%-379M | 74.45%6.07B | 0.47%5.12B | 1.24%18.48B | -1.45%4.61B | -8.09%5.29B |
| -Depreciation and amortization | 4.23%4.91B | 2.20%4.78B | 0.83%4.73B | -1.06%18.69B | -1.69%4.71B | 2.16%4.68B | 1.34%4.69B | 1.25%18.89B | 5.48%4.89B | -0.15%4.79B |
| -Reversal of impairment losses recognized in profit and loss | 229.34%550M | -27.93%160M | -51.11%88M | -99.49%5M | -18.14%167M | 19.35%222M | 41.73%180M | 2.52%977M | 55.41%460M | -13.19%204M |
| -Share of associates | -16.28%-700M | 15.94%-543M | -38.14%-815M | -52.28%-2.34B | -62.26%-602M | -82.49%-646M | -104.15%-590M | -34.32%-1.54B | -43.96%-524M | -29.27%-371M |
| -Disposal profit | 60.00%-8M | 38.89%-11M | -15.38%-15M | 56.92%-56M | 52.38%-20M | 45.45%-18M | 13.33%-13M | -54.76%-130M | -233.33%-40M | -223.08%-42M |
| -Other non-cash items | 122.51%1.04B | -104.59%-84M | -665.27%-4.85B | -444.21%-981M | -749.79%-4.63B | 303.22%1.83B | 32.00%858M | 331.71%285M | -246.28%-177M | -30.64%713M |
| Changes in working capital | -754.80%-9.95B | -129.54%-941M | -73.90%-3.03B | 199.75%12.08B | -18.37%1.52B | 254.96%3.19B | -144.85%-1.74B | 122.22%4.03B | 106.66%338M | 34.25%1.86B |
| -Change in receivables | -232.29%-10.56B | -63.02%3.53B | -137.74%-2.33B | 365.96%12.94B | -224.25%-3.18B | 333.36%9.56B | -6.07%6.17B | 135.51%2.78B | -1.21%-2.26B | 266.25%2.56B |
| -Change in inventory | -181.73%-1.96B | 228.65%961M | 44.55%-661M | -90.41%577M | 51.67%-695M | -116.99%-747M | -797.08%-1.19B | 602.25%6.02B | 94.02%2.89B | 60.25%-1.44B |
| -Change in payables | -53.03%2.83B | 15.80%-4.52B | 105.68%369M | -566.50%-18.92B | 291.25%6.03B | -204.71%-5.37B | -176.87%-6.5B | -564.65%-2.84B | -395.65%-272M | -80.89%1.54B |
| -Provision for loans, leases and other losses | 96.37%-21M | -408.94%-626M | -46.67%-176M | 102.76%51M | -18.89%-579M | 84.37%-123M | 70.37%-120M | 80.20%-1.85B | 96.02%-166M | 68.00%-487M |
| -Changes in other current assets | -304.84%-251M | -117.91%-292M | -124.04%-233M | 22,174.68%17.44B | 80.13%-62M | -170.53%-134M | 0.95%-104M | 80.83%-79M | 158.04%148M | -6,140.00%-312M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 115.87%721M | 167.57%99M | -29.91%642M | 54.44%1.92B | 52.51%334M | -2.63%37M | 33.14%916M | -17.72%1.24B | -16.67%295M | 13.47%219M |
| Interest paid (cash flow from operating activities) | -13.79%-429M | 20.98%-501M | 7.54%-503M | 6.95%-2.16B | 24.30%-377M | -11.03%-634M | 1.63%-544M | -43.29%-2.32B | -36.54%-695M | -9.69%-498M |
| Interest received (cash flow from operating activities) | 25.75%293M | 91.04%256M | 16.86%298M | 52.96%774M | 34.68%233M | 844.44%134M | 10.39%255M | 116.24%506M | 253.85%120M | 54.46%173M |
| Tax refund paid | -37.19%-2.6B | -212.73%-1.01B | 57.25%-1.3B | -142.64%-6.07B | -18.46%-1.89B | -139.90%-322M | -118.10%-3.04B | 64.31%-2.5B | 63.90%-317M | 38.70%-1.6B |
| Other operating cash inflow (outflow) | 0.00%2M | 0.00%-2M | 0.00%1M | 0 | 100.46%2M | -300.00%-2M | 100.20%1M | 14.25%-939M | 0 | -22,000.00%-438M |
| Operating cash flow | -34.12%4.18B | -7.33%9.63B | 29.41%8.8B | 10.00%43.85B | -29.10%6.35B | 73.81%10.39B | -50.81%6.8B | 66.68%39.86B | 9.73%11.11B | -10.48%8.95B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -26.85%-4.15B | -61.62%-5.75B | -49.40%-6.72B | 30.38%-16.96B | 15.42%-3.27B | -27.81%-3.56B | -38.12%-4.5B | -113.26%-24.37B | -359.26%-14.45B | -65.64%-3.87B |
| Net business purchase and sale | ---2M | ---767M | --9.7B | -631.03%-16.19B | ---- | ---- | ---- | ---2.21B | ---- | ---- |
| Net investment product transactions | 159.92%2.07B | --0 | 133.07%288M | -102.66%-104M | 132.07%796M | -105.21%-89M | -400.34%-871M | 311.84%3.92B | 333.83%1.58B | 190.98%343M |
| Net changes in other investments | -106.77%-275M | -1.42%-214M | 30.46%-121M | -4.64%-880M | 68.11%-133M | 34.06%-211M | -93.33%-174M | -246.09%-841M | 91.25%-14M | -500.96%-417M |
| Investing cash flow | 9.57%-2.36B | -74.49%-6.73B | 156.75%3.15B | -45.23%-34.13B | 33.81%-2.61B | -176.49%-3.86B | -81.33%-5.55B | -73.88%-23.5B | -279.43%-15.11B | -51.15%-3.95B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 15.06%2.62B | 121.29%1.87B | -18.89%2.27B | 729.10%10.17B | -18.79%2.28B | -1,647.70%-8.76B | 222.69%2.8B | 114.23%1.23B | 102.00%139M | 39.83%2.81B |
| Net common stock issuance | -84.61%-2.96B | -603,700.00%-6.04B | ---3.51B | -148.75%-6.27B | -646.51%-1.61B | 99.96%-1M | --0 | -125,850.00%-2.52B | -100.00%-2M | ---215M |
| Increase or decrease of lease financing | 2.94%-1.12B | 25.37%-853M | -0.44%-1.14B | 21.43%-4.72B | 24.28%-1.16B | 26.73%-1.14B | 24.16%-1.13B | 2.77%-6.01B | 7.09%-1.43B | -4.44%-1.53B |
| Cash dividends paid | -26.50%-3.76B | --45M | -12.41%-3.34B | 12.10%-5.95B | 0.10%-2.97B | --0 | 21.54%-2.97B | -58.86%-6.77B | --0 | -31.78%-2.98B |
| Cash dividends for minorities | ---76M | --0 | -136.73%-812M | -15.19%-1.12B | --0 | -221.67%-772M | 52.88%-343M | 13.65%-968M | --0 | --0 |
| Net other fund-raising expenses | --0 | ---- | ---- | ---1.22B | ---- | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | 0.88%-5.3B | 53.33%-4.98B | -296.84%-6.53B | 39.47%-9.1B | -179.23%-5.35B | -202.01%-10.68B | 80.16%-1.65B | 25.51%-15.03B | 84.77%-1.29B | -11.59%-1.92B |
| Net cash flow | ||||||||||
| Beginning cash position | 24.66%51.83B | 10.53%53.23B | 1.70%47.43B | 7.00%46.64B | -14.23%41.58B | 1.16%48.16B | 7.00%46.64B | -16.37%43.59B | 11.04%50.62B | 13.25%48.47B |
| Current changes in cash | -115.59%-3.48B | 49.75%-2.08B | 1,493.32%5.42B | -53.58%615M | -152.33%-1.62B | -494.19%-4.14B | -115.70%-389M | 113.54%1.33B | -125.73%-5.29B | -45.54%3.09B |
| Effect of exchange rate changes | 79.03%2.11B | 127.49%673M | -79.83%386M | -89.76%177M | 225.19%1.18B | -1,216.13%-2.45B | 23.80%1.91B | 38.24%1.73B | 282.75%1.31B | 67.39%-941M |
| Cash adjustments other than cash changes | ---- | --0 | ---1M | 0.00%-1M | ---- | ---- | ---- | ---1M | --0 | ---- |
| End cash Position | 22.64%50.45B | 24.66%51.83B | 10.53%53.23B | 1.70%47.43B | -18.73%41.14B | -14.23%41.58B | 1.16%48.16B | 7.00%46.64B | 7.00%46.64B | 11.04%50.62B |
| Free cash flow | -100.33%-10M | -43.42%3.85B | -10.52%2.04B | 75.74%26.8B | -38.13%3.05B | 119.67%6.8B | -78.41%2.28B | 24.08%15.25B | -148.27%-3.34B | -35.31%4.93B |
| 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 |