Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 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 | (Q2)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -158.95%-492M | -7.37%804M | 41.44%3.83B | -120.67%-190M | 26.66%2.23B | 235.20%868M | 2,747.37%2.71B | -76.48%669M | 50.66%919M | 147.01%1.76B |
| Net profit before non-cash adjustment | 625.79%999M | -102.16%-71M | 2,068.75%3.47B | -153.67%-190M | -164.29%-333M | 755.29%3.28B | -17,500.00%-176M | 113.47%97M | -43.99%354M | -157.14%-126M |
| Total adjustment of non-cash items | -109.88%-72M | 88.45%-293M | -128.49%-843M | -12.06%729M | 1,082.35%201M | -223.16%-2.54B | 98.72%2.96B | -40.45%53M | -16.01%829M | 103.95%17M |
| -Depreciation and amortization | 8.32%768M | 3.93%767M | 1.56%3B | -8.40%709M | 0.94%752M | 4.53%738M | 0.24%2.96B | -6.16%731M | 3.06%774M | 2.19%745M |
| -Reversal of impairment losses recognized in profit and loss | --1M | --5M | 237.36%125M | ---- | ---- | ---- | ---91M | ---- | ---- | ---- |
| -Disposal profit | 88.46%-9M | 99.97%-1M | -732.59%-3.73B | 69.17%-78M | -340.27%-656M | -49,900.00%-2.99B | -381.72%-448M | -1,633.33%-52M | -224.36%-253M | ---149M |
| -Pension and employee benefit expenses | ---- | --0 | ---- | ---- | ---- | --65M | ---- | ---- | ---- | ---- |
| -Other non-cash items | -948.98%-832M | -202.27%-1.06B | -144.28%-240M | -68.18%98M | 129.36%170M | -126.11%-352M | 139.65%542M | 22.13%-535M | -1.91%308M | 50.04%-579M |
| Changes in working capital | -95.05%-1.42B | 866.12%1.17B | 1,725.68%1.2B | -175.38%-727M | 26.12%2.36B | 105.50%121M | 94.67%-74M | -85.08%519M | 73.76%-264M | 157.37%1.87B |
| -Change in receivables | 138.72%338M | 30.95%3.18B | 855.98%3.35B | 48.65%-873M | -2.65%1.91B | 283.40%2.43B | 28.08%-443M | -81.25%618M | 46.13%-1.7B | 296.79%1.96B |
| -Change in inventory | -66.40%-614M | 2,200.00%115M | -111.52%-267M | -778.57%-369M | -127.42%-190M | -99.49%5M | 252.43%2.32B | -0.86%694M | -109.07%-42M | 150.58%693M |
| -Change in payables | -151.39%-554M | 12.23%-1.64B | -19.80%-1.89B | -44.97%1.08B | 110.81%103M | -38.84%-1.87B | -249.57%-1.58B | -51.90%-1.24B | -15.16%1.96B | 35.87%-953M |
| -Provision for loans, leases and other losses | -4.44%-588M | -9.75%-484M | 104.09%15M | -17.05%-563M | 219.05%536M | 11.62%-441M | -18.77%-367M | 49.83%445M | 22.67%-481M | -71.57%168M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 45.24%-23M | 64.79%-25M | 46.48%-205M | 55.32%-42M | 36.19%-67M | 26.80%-71M | -55.69%-383M | 3.33%-87M | -28.77%-94M | -144.19%-105M |
| Interest received (cash flow from operating activities) | 20.00%54M | -35.92%66M | -24.37%301M | -69.18%45M | 194.44%106M | -27.46%103M | 12.43%398M | 1.37%74M | 16.80%146M | -5.26%36M |
| Tax refund paid | -26.04%-121M | -99.10%-665M | 25.92%-583M | 5.88%-96M | 22.55%-158M | 15.01%-334M | 27.93%-787M | 68.23%-88M | 20.93%-102M | -39.73%-204M |
| Other operating cash inflow (outflow) | 98.77%-5M | -250.00%-14M | 41.44%-571M | -696.08%-406M | 92.90%-64M | -300.00%-4M | -1,055.88%-975M | -333.33%-21M | -610.00%-51M | -1,770.37%-902M |
| Operating cash flow | 14.80%-587M | -70.46%166M | 188.94%2.77B | -184.23%-689M | 250.17%2.05B | 156.71%562M | 221.73%958M | -78.62%547M | 50.64%818M | 115.21%584M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -219.05%-804M | -61.94%-1.19B | 34.49%-959M | 75.84%-252M | 189.71%591M | -98.11%-733M | 10.40%-1.46B | 18.01%-255M | -69.04%-1.04B | 166.89%204M |
| Net investment product transactions | 247.19%309M | -96.07%161M | 1,367.31%5.3B | -73.75%89M | 3,182.35%1.12B | 14,213.79%4.09B | 1,469.57%361M | 750.00%17M | 505.36%339M | 780.00%34M |
| Net changes in other investments | -817.54%-409M | 90.48%-16M | 255.66%165M | -63.46%57M | 154.85%113M | -423.08%-168M | 75.85%-106M | 78.18%-108M | 173.68%156M | -862.96%-206M |
| Investing cash flow | -752.83%-904M | -132.64%-1.04B | 472.46%4.5B | 80.66%-106M | 5,587.50%1.82B | 1,019.88%3.19B | 41.02%-1.21B | 56.97%-346M | -8.73%-548M | 111.31%32M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 272.58%1.59B | 192.67%379M | -1.73%-3.83B | 25.35%-919M | -3.28%-2.04B | -143.84%-409M | -3,756.31%-3.77B | -88.48%-1.49B | -464.20%-1.23B | -517.51%-1.98B |
| Net common stock issuance | ---120M | ---140M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | -15.79%-176M | 0.58%-171M | -29.24%-632M | -76.74%-152M | -16.92%-152M | -47.01%-172M | -183.45%-489M | -79.31%-156M | -21.13%-86M | -115.83%-130M |
| Cash dividends paid | -56.10%-256M | -107.63%-272M | 1.34%-295M | -25.19%-164M | --0 | 22.02%-131M | -4.18%-299M | --0 | 24.28%-131M | --0 |
| Net other fund-raising expenses | ---1M | 71.53%-41M | 48.07%-229M | --0 | 99.42%-1M | 42.40%-144M | -2.08%-441M | 1.02%-390M | --372M | ---173M |
| Financing cash flow | 183.64%1.03B | 71.38%-245M | 0.16%-4.99B | 15.70%-1.24B | 3.72%-2.2B | -315.08%-856M | -16,550.00%-5B | -40.80%-1.65B | -18,212.50%-1.47B | -276.22%-2.28B |
| Net cash flow | ||||||||||
| Beginning cash position | -9.89%14.95B | 28.97%14.41B | -29.65%11.18B | 19.40%16.59B | -4.93%14.43B | -29.65%11.18B | -13.93%15.89B | -19.36%12.81B | -11.98%13.89B | -16.61%15.17B |
| Current changes in cash | 77.44%-458M | -138.68%-1.12B | 143.54%2.28B | -69.87%-2.03B | 200.12%1.67B | 408.30%2.9B | -82.98%-5.25B | -346.59%-1.45B | -3,954.84%-1.2B | 41.07%-1.67B |
| Effect of exchange rate changes | 388.46%675M | -109.66%-34M | 77.61%952M | -322.86%-234M | 27.65%494M | 53.71%352M | 80.47%536M | 68.16%-185M | 64.06%105M | -6.52%387M |
| Cash adjustments other than cash changes | 0.00%1M | 37,800.00%379M | --1M | --1M | --0 | --1M | ---- | ---- | ---- | ---- |
| End cash Position | 5.86%15.17B | -5.48%13.64B | 28.97%14.41B | 11.87%14.33B | 19.40%16.59B | -4.93%14.43B | -29.65%11.18B | -29.65%11.18B | -19.36%12.81B | -11.98%13.89B |
| Free cash flow | -34.02%-1.43B | -507.60%-1.04B | 171.65%690M | -375.56%-1.07B | 178.26%1.54B | 87.44%-171M | 60.34%-963M | -96.87%71M | -120.59%-225M | 113.32%552M |
| 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 |