Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | (Q2)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 126.84%919M | 44.28%17.48B | -18.81%22.15B | 311.62%6.23B | -155.13%-3.42B | -0.35%12.12B | 279.33%27.28B | 465.14%7.39B | 179.39%1.51B | 233.46%6.21B |
| Net profit before non-cash adjustment | 464.21%4.29B | 16.60%1.88B | -32.92%9.34B | 5.90%2.44B | -84.11%760M | -64.81%1.61B | 118.43%13.93B | -38.79%2.27B | 70.49%2.31B | 79.77%4.78B |
| Total adjustment of non-cash items | 69.60%2.73B | 8.08%6.83B | -11.82%11.24B | 284.99%2.53B | -42.63%1.61B | -12.84%6.32B | 52.70%12.75B | 824.89%4.05B | -1,908.82%-1.37B | 8.37%2.81B |
| -Depreciation and amortization | 3.06%3.23B | 4.52%3.44B | 0.85%13.03B | 4.84%3.31B | -3.69%3.14B | 5.24%3.29B | 6.04%12.92B | 16.77%3.37B | -2.20%3.16B | 7.32%3.26B |
| -Reversal of impairment losses recognized in profit and loss | 40.35%80M | -92.31%3M | -85.28%264M | 17.24%34M | -32.94%57M | -69.05%39M | 516.49%1.79B | 2,366.67%1.55B | -68.48%29M | -37.50%85M |
| -Disposal profit | 1,500.00%32M | 33.33%-2M | -1,176.92%-498M | -112.93%-19M | 103.77%2M | 89.29%-3M | 87.93%-39M | -277.97%-105M | 545.45%147M | 84.68%-53M |
| -Net exchange gains and losses | 71.33%-262M | -168.18%-435M | 94.64%-24M | 183.97%592M | -557.00%-914M | 300.63%638M | -1,444.83%-448M | 139.98%375M | -566.89%-705M | 24.22%200M |
| -Other non-cash items | 47.98%-348M | 62.47%3.82B | -3.52%-1.53B | 65.13%-1.39B | 1.33%-669M | -45.81%2.35B | 60.84%-1.48B | 29.96%-1.14B | -13.90%-4B | -72.96%-678M |
| Changes in working capital | -5.30%-6.1B | 109.51%8.77B | 159.47%1.56B | 119.48%1.26B | -319.25%-5.79B | 1,138.76%4.19B | 102.01%602M | 117.34%1.07B | 118.04%575M | 86.05%-1.38B |
| -Change in receivables | 130.47%547M | -45.06%4.98B | -94.36%427M | -28.43%2.17B | -167.33%-1.8B | 74.77%9.07B | 173.40%7.57B | -14.79%-3.32B | 1,414.29%3.04B | 163.70%2.67B |
| -Change in inventory | 79.12%-190M | -63.88%-372M | 163.36%1.32B | -353.25%-1.75B | 73.56%-910M | -22.04%-227M | 89.18%-2.09B | 152.36%1.93B | 95.57%-385M | 40.03%-3.44B |
| -Change in payables | -112.08%-6.58B | 187.95%4.1B | 93.58%-304M | 138.90%797M | -413.06%-3.1B | 1.12%-4.66B | -1,426.45%-4.73B | 162.07%2.64B | -134.62%-2.05B | -795.40%-605M |
| -Provision for loans, leases and other losses | 733.33%125M | 520.00%62M | 59.09%-117M | 237.04%37M | 1,600.00%15M | -80.77%10M | -214.29%-286M | -287.88%-310M | 85.41%-27M | 98.61%-1M |
| -Changes in other current assets | ---- | ---- | 71.53%235M | ---- | ---- | ---- | 251.28%137M | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -71.43%-48M | 65.63%-33M | -41.06%-213M | 64.35%-41M | -184.85%-28M | -24.68%-96M | 47.20%-151M | 106.78%8M | -5,650.00%-115M | 132.67%33M |
| Interest received (cash flow from operating activities) | 46.29%335M | -33.38%521M | -38.59%2.05B | 11.13%679M | -77.15%229M | -36.11%782M | 37.77%3.35B | -42.34%508M | 4.44%611M | 142.03%1B |
| Tax refund paid | 140.50%765M | 61.94%-1.33B | -49.44%-8.72B | -94.96%-2.47B | -55.60%-1.89B | -170.47%-3.49B | -16.92%-5.83B | 10.71%-2.06B | -35.00%-1.27B | -168.58%-1.21B |
| Other operating cash inflow (outflow) | 0 | -1M | 1M | -1M | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 138.56%1.97B | 78.68%16.64B | -38.02%15.27B | 493.12%4.4B | -184.75%-5.11B | -22.49%9.31B | 236.45%24.64B | 264.00%5.85B | 132.73%741M | 225.88%6.03B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 31.44%-3.8B | 22.29%-3.26B | -41.52%-15.69B | -25.70%-3.84B | -124.67%-5.55B | -62.19%-4.2B | -23.84%-11.09B | -36.77%-2.97B | -37.92%-3.06B | -13.73%-2.47B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| Net investment product transactions | -90.59%114M | 300.56%2.89B | -84.81%7.45B | 199.27%7.82B | -97.52%1.21B | 20.41%-1.44B | 62.88%49.04B | -119.31%-573M | -90.35%2.61B | 1,264.59%48.81B |
| Advance cash and loans provided to other parties | ---2M | ---1M | -600.00%-14M | ---3M | ---- | ---- | 83.33%-2M | 75.00%-1M | --0 | ---- |
| Repayment of advance payments to other parties and cash income from loans | 0.00%2M | -50.00%1M | -73.33%8M | 0.00%2M | -92.00%2M | 100.00%2M | -75.41%30M | 0.00%2M | -33.33%2M | -78.45%25M |
| Net changes in other investments | --0 | ---1M | -35.42%-65M | 97.50%-1M | ---- | ---- | -37.14%-48M | 87.50%-3M | -3,900.00%-40M | 90.91%-1M |
| Investing cash flow | 14.90%-3.69B | 93.29%-378M | -121.90%-8.31B | 926.40%3.98B | -109.35%-4.34B | -28.09%-5.64B | 92.43%37.93B | -634.19%-3.55B | -102.05%-481M | 840.25%46.36B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -59.76%3.64B | -450.48%-8.09B | 113.19%7.11B | 93.98%3.06B | 121.42%9.03B | 85.33%-1.47B | -683.89%-53.91B | -192.86%-3.29B | 112.24%1.58B | -657.54%-42.18B |
| Net common stock issuance | 100.40%3M | --0 | -152.29%-2.65B | -139.80%-1.2B | ---747M | ---703M | ---1.05B | ---550M | ---500M | --0 |
| Increase or decrease of lease financing | -14.96%-438M | 5.12%-463M | 15.04%-1.72B | -22.64%-455M | 20.46%-381M | 2.79%-488M | -8.89%-2.02B | -74.22%-669M | 22.38%-371M | -8.62%-479M |
| Cash dividends paid | 100.00%2M | 3.69%-1.44B | -22.41%-2.96B | -21.52%-1.47B | 0.00%1M | -23.45%-1.49B | -0.04%-2.41B | --0 | 0.08%-1.21B | --1M |
| Cash dividends for minorities | ---- | 91.78%-29M | -491.58%-562M | --0 | ---- | -880.56%-353M | 76.37%-95M | -333.33%-14M | --0 | 90.17%-45M |
| Net other fund-raising expenses | 95.69%-26M | 33.33%-2M | -4,532.56%-3.98B | ---3.38B | -593.10%-603M | -200.00%-3M | 96.61%-86M | 100.08%2M | --0 | ---87M |
| Financing cash flow | -58.14%3.21B | -122.34%-10.02B | 92.02%-4.75B | -706.59%-4.04B | 117.90%7.66B | 61.70%-4.51B | -3,037.72%-59.58B | -810.85%-4.52B | 96.43%-501M | -741.88%-42.79B |
| Net cash flow | ||||||||||
| Beginning cash position | 23.19%41.52B | 6.16%35.31B | 10.70%33.26B | -17.04%30.51B | 23.98%33.7B | 10.70%33.26B | 21.16%30.04B | 12.01%35.1B | 44.08%36.78B | -7.09%27.18B |
| Current changes in cash | 183.07%1.49B | 853.08%6.24B | -26.30%2.21B | 1,896.27%4.33B | -118.63%-1.79B | 80.03%-829M | -18.68%3B | 2.16%-2.22B | -103.36%-241M | 318.87%9.61B |
| Effect of exchange rate changes | 154.96%770M | -102.28%-29M | -173.27%-159M | 211.15%1.6B | -11,575.00%-1.4B | -1.32%1.27B | -86.11%217M | -61.66%373M | -5.83%-1.44B | -101.83%-12M |
| Cash adjustments other than cash changes | --3M | ---2M | -200.00%-1M | ---- | ---- | ---- | 0.00%1M | ---- | ---- | ---- |
| End cash Position | 43.48%43.78B | 23.19%41.52B | 6.16%35.31B | 3.80%36.44B | -17.04%30.51B | 23.98%33.7B | 10.70%33.26B | 10.70%33.26B | 12.01%35.1B | 44.08%36.78B |
| Free cash flow | 82.15%-1.91B | 161.08%13.29B | -114.06%-1.85B | 121.31%527M | -403.15%-10.69B | -45.36%5.09B | 147.65%13.15B | 146.78%2.79B | 45.82%-2.47B | 148.88%3.53B |
| 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 |