Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Nov 30, 2025 | (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||
| Cash from operating activities | -126.40%-97.19M | 197.84%368.14M | -214.36%-376.26M | 401.68%329.01M | 77.34%65.58M | -83.19%36.98M | 4,527.47%219.99M | 4.75M |
| Net profit before non-cash adjustment | -161.38%-219.35M | 279.18%357.39M | -193.46%-199.46M | 486.93%213.42M | -73.55%36.36M | 12.69%137.49M | 274.74%122M | --32.56M |
| Total adjustment of non-cash items | -116.00%-7.04M | 485.05%43.98M | -195.37%-11.42M | 35.86%11.98M | -56.60%8.82M | 91.54%20.31M | 370.29%10.61M | --2.26M |
| -Depreciation and amortization | -9.41%7.57M | -53.94%8.35M | 155.45%18.14M | -20.19%7.1M | 149.47%8.9M | -49.79%3.57M | 239.00%7.1M | --2.1M |
| -Disposal profit | ---- | --10M | --0 | ---- | ---- | ---- | ---- | --1.32M |
| -Other non-cash items | -157.00%-14.61M | 186.69%25.62M | -706.19%-29.56M | 6,119.75%4.88M | -100.48%-81K | 378.08%16.75M | 402.50%3.5M | ---1.16M |
| Changes in working capital | 488.88%129.21M | 79.91%-33.23M | -259.61%-165.38M | 407.73%103.61M | 116.89%20.41M | -238.26%-120.82M | 390.72%87.38M | ---30.06M |
| -Change in receivables | 240.69%471.55M | -435.87%-335.17M | 188.38%99.79M | -280.09%-112.91M | 133.16%62.7M | -502.66%-189.08M | 197.14%46.96M | ---48.34M |
| -Change in payables | -212.63%-331.14M | 209.97%294M | -225.58%-267.34M | 603.41%212.89M | -161.95%-42.29M | 68.85%68.26M | 121.14%40.43M | --18.28M |
| -Provision for loans, leases and other losses | -241.07%-11.21M | 267.07%7.95M | -40.42%2.17M | --3.63M | --0 | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||
| Dividends received (cash flow from operating activities) | ||||||||
| Interest paid (cash flow from operating activities) | -194.09%-697K | -1,723.08%-237K | 92.49%-13K | 53.74%-173K | -2.47%-374K | -92.11%-365K | 63.95%-190K | -527K |
| Interest received (cash flow from operating activities) | 784.81%1.4M | 26.40%158K | -33.86%125K | -44.25%189K | 20.21%339K | 6,950.00%282K | -99.79%4K | 1.95M |
| Tax refund paid | -382.56%-121.76M | 132.33%43.09M | -837.20%-133.3M | 124.67%18.08M | -17.59%-73.29M | -441.90%-62.32M | 124.34%18.23M | -74.9M |
| Other operating cash inflow (outflow) | -1K | 0 | -2K | 0 | 100.00%2K | 0.00%1K | 1K | 0 |
| Operating cash flow | -153.08%-218.25M | 180.71%411.16M | -246.77%-509.45M | 4,586.35%347.11M | 69.57%-7.74M | -110.68%-25.42M | 446.36%238.03M | ---68.73M |
| Investing cash flow | ||||||||
| Net PPE purchase and sale | ---- | 98.49%-400K | -178.76%-26.43M | 38.91%-9.48M | -5,522.83%-15.52M | 93.24%-276K | -1.95%-4.08M | ---4M |
| Net intangibles purchase and sale | ---1.08M | ---- | ---- | ---- | ---- | -16.89%-1.04M | 78.86%-888K | ---4.2M |
| Net investment product transactions | ---- | ---112.73M | --0 | ---- | ---- | ---- | ---- | ---- |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---59.54M | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | -56.86%2.23M | -6.01%5.16M | -4.75%5.49M | -72.88%5.76M | 12.26%21.26M | --18.94M | ---- | --70.67M |
| Net changes in other investments | ---- | 131.61%17.95M | -15,081.82%-56.78M | 98.70%-374K | ---28.87M | ---- | -2,692.62%-7.73M | --298K |
| Investing cash flow | 101.28%1.15M | -15.83%-90.02M | -1,800.15%-77.72M | 82.32%-4.09M | 44.81%-23.13M | -230.19%-41.91M | -120.22%-12.69M | --62.77M |
| Financing cash flow | ||||||||
| Net issuance payments of debt | -121.42%-10M | 427.27%46.67M | 58.42%-14.26M | 4.71%-34.3M | -147.58%-35.99M | 479.04%75.64M | -2,220.35%-19.96M | ---860K |
| Net common stock issuance | ---- | 99.99%-36K | -507,606.00%-253.85M | -100.01%-50K | --539.98M | ---- | ---- | --100M |
| Net other fund-raising expenses | 300,100.00%3M | ---1K | ---- | ---- | ---- | 66.55%-96K | 0.35%-287K | ---288K |
| Financing cash flow | -115.00%-7M | 117.39%46.63M | -680.62%-268.11M | -106.81%-34.35M | 567.17%503.99M | 473.19%75.54M | -120.48%-20.24M | --98.85M |
| Net cash flow | ||||||||
| Beginning cash position | 70.62%888.56M | -62.15%520.79M | 28.92%1.38B | 79.61%1.07B | 1.40%594.27M | 53.83%586.07M | 32.25%380.97M | --288.08M |
| Current changes in cash | -160.93%-224.09M | 143.00%367.77M | -377.08%-855.27M | -34.76%308.67M | 5,666.20%473.12M | -96.00%8.21M | 120.78%205.1M | --92.9M |
| Cash adjustments other than cash changes | ---1K | ---- | ---1K | ---- | ---1K | ---- | -200.00%-1K | --1K |
| End cash Position | -25.22%664.47M | 70.62%888.56M | -62.15%520.79M | 28.92%1.38B | 79.61%1.07B | 1.40%594.27M | 53.83%586.07M | --380.97M |
| Free cash flow | -153.39%-219.32M | 176.65%410.76M | -258.72%-535.87M | 1,551.79%337.63M | 13.02%-23.26M | -111.47%-26.74M | 402.97%233.07M | ---76.93M |
| Currency Unit | 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 |