Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
KUNLUN ENERGY
00135
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 683.63%1.34B | -74.55%171M | -57.89%672M | 138.81%1.6B | -24.95%-4.11B | -179.57%-3.29B | -3.81%4.14B | 42.95%4.3B | -24.72%3.01B | -3.31%4B |
| Net profit before non-cash adjustment | 93.31%-175M | -190.44%-2.61B | 77.10%-900M | -15.96%-3.93B | 73.85%-3.39B | -197.54%-12.96B | -24,100.00%-4.36B | -101.52%-18M | 222.01%1.19B | -79.51%368M |
| Total adjustment of non-cash items | -84.04%364M | 58.66%2.28B | -46.26%1.44B | 196.50%2.67B | -132.62%-2.77B | 27.96%8.5B | 106.44%6.64B | 12.06%3.22B | -37.16%2.87B | 29.52%4.57B |
| -Depreciation and amortization | -33.93%557M | -4.42%843M | -21.18%882M | -13.59%1.12B | 11.16%1.3B | -24.55%1.17B | -13.55%1.54B | -2.88%1.79B | -4.76%1.84B | -6.13%1.93B |
| -Reversal of impairment losses recognized in profit and loss | -65.96%756M | 14.01%2.22B | 0.62%1.95B | -4.63%1.94B | -67.82%2.03B | 29.34%6.31B | 244.49%4.88B | 9.09%1.42B | 22.68%1.3B | 52.89%1.06B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.13%191M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | --2.53B | ---- | ---- | ---- | ---- |
| -Disposal profit | 7.77%-748M | 16.99%-811M | -573.79%-977M | 97.13%-145M | -9,083.64%-5.05B | -151.40%-55M | 250.70%107M | 39.32%-71M | -115.00%-117M | 3,800.00%780M |
| -Net exchange gains and losses | 57.14%-3M | -250.00%-7M | 90.00%-2M | -900.00%-20M | 0.00%-2M | 81.82%-2M | -122.45%-11M | 129.17%49M | -170.59%-168M | 1,800.00%238M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -15.38%-45M |
| -Other non-cash items | -682.35%-198M | 108.21%34M | -91.67%-414M | 79.29%-216M | 28.27%-1.04B | -1,301.65%-1.45B | 236.11%121M | 100.00%36M | -95.65%18M | -3.04%414M |
| Changes in working capital | 125.74%1.15B | 274.26%509M | -95.23%136M | 39.39%2.85B | 73.54%2.05B | -36.37%1.18B | 68.00%1.85B | 205.25%1.1B | -11.61%-1.05B | 21.03%-939M |
| -Change in receivables | -50.44%226M | 262.86%456M | 31.87%-280M | -194.70%-411M | -52.15%434M | 1,644.23%907M | 152.00%52M | 6.54%-100M | -169.03%-107M | 184.70%155M |
| -Change in inventory | -32.22%1.21B | 64.61%1.79B | -56.39%1.09B | 6.85%2.5B | 81.15%2.34B | -38.91%1.29B | -12.81%2.11B | 864.14%2.42B | 120.46%251M | 41.77%-1.23B |
| -Change in prepaid assets | 121.34%131M | -1,361.90%-614M | ---42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | 63.34%-316M | -1,952.38%-862M | -104.38%-42M | 243.13%959M | 8.47%-670M | -2,318.18%-732M | 104.03%33M | 5.98%-818M | -448.00%-870M | -72.86%250M |
| -Change in accrued expense | 114.50%19M | 76.90%-131M | -1,388.64%-567M | --44M | ---- | ---- | ---- | ---- | ---- | -165.00%-117M |
| -Provision for loans, leases and other losses | 4.58%-125M | -523.81%-131M | 91.06%-21M | -343.40%-235M | 81.40%-53M | 16.67%-285M | 14.29%-342M | -23.91%-399M | ---322M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -20.47%-206M | -2.40%-171M | 2.34%-167M | -8.92%-171M | -127.54%-157M | -21.05%-69M | 35.96%-57M | -12.66%-89M | -5.33%-79M | 54.82%-75M |
| Interest received (cash flow from operating activities) | -30.67%52M | 53.06%75M | 40.00%49M | -65.00%35M | 9.89%100M | 12.35%91M | 9.46%81M | 17.46%74M | -4.55%63M | 1.54%66M |
| Tax refund paid | 44.26%-170M | 9.23%-305M | -18.73%-336M | -11.86%-283M | -2.85%-253M | 21.66%-246M | 6.55%-314M | 29.85%-336M | -14.05%-479M | -138.64%-420M |
| Other operating cash inflow (outflow) | 9,900.00%200M | -98.98%2M | -57.82%197M | -58.96%467M | 457.84%1.14B | 204M | 0 | 1M | 0 | 700.00%6M |
| Operating cash flow | 633.33%1.22B | -154.94%-228M | -74.76%415M | 150.06%1.64B | 0.82%-3.28B | -186.09%-3.31B | -2.63%3.85B | 57.18%3.95B | -29.67%2.51B | -7.32%3.57B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -89.98%244M | 149.08%2.44B | 213.85%978M | -11.56%-859M | 19.20%-770M | -29.48%-953M | 51.06%-736M | 37.70%-1.5B | -34.48%-2.41B | 2.34%-1.8B |
| Net intangibles purchase and sale | 72.60%-208M | -179.04%-759M | -0.74%-272M | 2.53%-270M | 10.93%-277M | -4.01%-311M | -187.50%-299M | ---104M | ---- | ---- |
| Net investment product transactions | 531.76%537M | 153.13%85M | -169.87%-160M | -95.98%229M | 1,821.15%5.7B | 89.45%-331M | -3,036.00%-3.14B | -200.00%-100M | --100M | ---- |
| Advance cash and loans provided to other parties | --0 | 66.67%-5M | 50.00%-15M | -500.00%-30M | 78.26%-5M | ---23M | ---- | -96.00%-98M | ---50M | --0 |
| Repayment of advance payments to other parties and cash income from loans | 60.00%8M | 150.00%5M | -90.00%2M | 5.26%20M | 850.00%19M | -60.00%2M | 0.00%5M | -87.50%5M | 207.69%40M | -13.33%13M |
| Net changes in other investments | 75.88%452M | -64.06%257M | 108.45%715M | -53.40%343M | 291.49%736M | -47.34%188M | 9.85%357M | 183.55%325M | -70.61%-389M | -1,441.18%-228M |
| Investing cash flow | -48.84%1.03B | 61.78%2.02B | 320.11%1.25B | -110.50%-567M | 478.15%5.4B | 62.51%-1.43B | -158.06%-3.81B | 45.60%-1.48B | -34.98%-2.71B | 4.47%-2.01B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 76.33%-1.07B | -109.98%-4.5B | -737.89%-2.15B | 84.90%-256M | -360.37%-1.7B | 180.87%651M | -505.26%-805M | 52.33%-133M | 58.85%-279M | -154.89%-678M |
| Net common stock issuance | --0 | ---1M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Cash dividends paid | 42.81%-167M | 49.74%-292M | -0.17%-581M | -100.00%-580M | 49.91%-290M | 0.34%-579M | 0.00%-581M | 0.00%-581M | 0.17%-581M | 0.51%-582M |
| Cash dividends for minorities | ---- | --0 | --0 | --0 | 55.56%-4M | 0.00%-9M | 0.00%-9M | ---9M | ---- | ---- |
| Net other fund-raising expenses | 58.33%-5M | -33.33%-12M | -12.50%-9M | 76.47%-8M | ---34M | ---- | 10.67%-67M | 11.76%-75M | 20.56%-85M | -1.90%-107M |
| Financing cash flow | 74.26%-1.24B | -75.83%-4.81B | -224.05%-2.74B | 58.28%-844M | -3,311.11%-2.02B | 104.31%63M | -83.21%-1.46B | 15.56%-798M | 30.87%-945M | -42.99%-1.37B |
| Net cash flow | ||||||||||
| Beginning cash position | -60.39%2.18B | -16.10%5.49B | 4.97%6.55B | 1.90%6.24B | -28.30%6.12B | -14.22%8.54B | 19.56%9.95B | -10.48%8.32B | -0.49%9.3B | 9.30%9.35B |
| Current changes in cash | 133.50%1.01B | -181.53%-3.02B | -560.09%-1.07B | 150.54%233M | 101.99%93M | -228.14%-4.68B | -185.02%-1.43B | 246.38%1.68B | -684.18%-1.15B | -75.35%196M |
| Effect of exchange rate changes | -54.17%11M | 33.33%24M | -76.62%18M | 234.78%77M | 360.00%23M | -54.55%5M | 123.40%11M | -127.49%-47M | 170.95%171M | -24,000.00%-241M |
| Cash adjustments other than cash changes | ---- | ---323M | ---- | ---- | ---- | 225,600.00%2.26B | 0.00%-1M | 0.00%-1M | 0.00%-1M | -200.00%-1M |
| End cash Position | 46.97%3.2B | -60.39%2.18B | -16.10%5.49B | 4.97%6.55B | 1.90%6.24B | -28.30%6.12B | -14.22%8.54B | 19.56%9.95B | -10.48%8.32B | -0.49%9.3B |
| Free cash flow | 111.26%270M | -125.71%-2.4B | -398.31%-1.06B | 108.20%356M | 7.26%-4.34B | -267.69%-4.68B | 21.97%2.79B | 2,625.00%2.29B | -95.37%84M | -10.06%1.81B |
| 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 |