Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -7.37%19.63B | 57.57%21.19B | 16.72%13.45B | 19.90%11.52B | 8.56%9.61B | -25.06%8.85B | 33.58%11.81B | 1.02%8.84B | 15.71%8.75B | -10.08%7.56B |
| Net profit before non-cash adjustment | -14.77%16.45B | 38.16%19.3B | 21.54%13.97B | 54.97%11.5B | 157.12%7.42B | -61.03%2.89B | 24.15%7.4B | 41.24%5.96B | 53.98%4.22B | -53.47%2.74B |
| Total adjustment of non-cash items | 22.49%4.35B | 17.32%3.55B | 17.70%3.03B | -15.07%2.57B | -21.46%3.03B | 29.04%3.85B | 6.49%2.99B | -36.35%2.8B | 32.76%4.41B | 32.03%3.32B |
| -Depreciation and amortization | 14.31%3.52B | 4.09%3.08B | 0.14%2.96B | -2.22%2.96B | 0.03%3.02B | 13.39%3.02B | -15.74%2.67B | -11.17%3.16B | 5.85%3.56B | -7.91%3.37B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | 489.47%112M | --19M | ---- | ---- | ---- | --35M |
| -Disposal profit | 47.50%295M | 150.00%200M | -38.46%80M | 94.03%130M | -70.87%67M | 333.96%230M | 203.92%53M | -241.67%-51M | -78.18%36M | 47.32%165M |
| -Other non-cash items | 98.13%529M | 1,768.75%267M | 96.91%-16M | -192.09%-517M | -130.46%-177M | 117.60%581M | 186.41%267M | -138.29%-309M | 426.72%807M | 80.29%-247M |
| Changes in working capital | 29.69%-1.17B | 53.11%-1.66B | -39.40%-3.55B | -203.82%-2.55B | -139.72%-838M | 48.59%2.11B | 1,768.42%1.42B | -38.71%76M | -91.73%124M | 21,328.57%1.5B |
| -Change in receivables | 97.98%-16M | 73.46%-794M | -668.82%-2.99B | -68.95%526M | -28.40%1.69B | 1,185.87%2.37B | 383.08%184M | 82.29%-65M | -129.13%-367M | -44.35%1.26B |
| -Change in inventory | -69.38%-769M | 62.57%-454M | -33.74%-1.21B | 55.28%-907M | -391.80%-2.03B | -45.62%695M | 283.36%1.28B | -263.02%-697M | -108.48%-192M | 182.68%2.26B |
| -Change in payables | 180.56%87M | -109.71%-108M | 146.64%1.11B | -285.76%-2.38B | -103.29%-618M | -3,900.00%-304M | -98.68%8M | 11.97%608M | 140.80%543M | -2,046.77%-1.33B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | 174.18%316M | -225.19%-426M | -1,537.50%-131M | -103.92%-8M | 125.92%204M | -278.86%-787M |
| -Provision for loans, leases and other losses | -53.25%-472M | 32.46%-308M | -308.22%-456M | 208.42%219M | 8.60%-202M | -372.84%-221M | -65.97%81M | 471.88%238M | -167.37%-64M | -6.86%95M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 1.32%-75M | -13.43%-76M | -71.79%-67M | -105.26%-39M | 40.63%-19M | 27.27%-32M | 0.00%-44M | -4.76%-44M | 2.33%-42M | 6.52%-43M |
| Interest received (cash flow from operating activities) | 67.69%384M | 26.52%229M | 39.23%181M | 71.05%130M | -10.59%76M | -44.08%85M | 4.11%152M | 40.38%146M | 8.33%104M | 15.66%96M |
| Tax refund paid | -30.07%-4.88B | -5.01%-3.75B | -43.00%-3.58B | -812.41%-2.5B | 85.53%-274M | -50.44%-1.89B | 11.28%-1.26B | -23.07%-1.42B | -6.86%-1.15B | 53.79%-1.08B |
| Other operating cash inflow (outflow) | -24.56%43M | 39.02%57M | -65.83%41M | 116.39%120M | -234.56%-732M | 104.51%544M | 26,700.00%266M | -1M | 0 | -101.00%-1M |
| Operating cash flow | -14.44%15.1B | 75.96%17.64B | 8.61%10.03B | 6.61%9.23B | 14.64%8.66B | -30.86%7.55B | 45.22%10.93B | -1.80%7.52B | 17.19%7.66B | 5.20%6.54B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 9.99%-4.37B | -4.25%-4.85B | -51.14%-4.66B | -55.71%-3.08B | 32.45%-1.98B | -13.49%-2.93B | -19.78%-2.58B | 9.87%-2.15B | -4.55%-2.39B | 4.75%-2.29B |
| Net intangibles purchase and sale | 16.08%-287M | 37.48%-342M | -363.56%-547M | -174.42%-118M | 51.14%-43M | 60.36%-88M | -77.60%-222M | -108.33%-125M | 70.59%-60M | -56.92%-204M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---9.38B | ---- | ---- | ---- | ---- |
| Net investment product transactions | -75.67%-2.62B | -149,100.00%-1.49B | 99.82%-1M | 68.78%-556M | -178,000.00%-1.78B | 94.12%-1M | -111.72%-17M | -40.57%145M | 24,500.00%244M | 0.00%-1M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-2M | 66.67%-2M | 40.00%-6M | -42.86%-10M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | -75.00%2M | -38.46%8M | 0.00%13M | -50.00%13M |
| Net changes in other investments | -34.04%-63M | -181.03%-47M | 152.25%58M | -604.55%-111M | -66.67%22M | 250.00%66M | 40.54%-44M | -396.00%-74M | 148.08%25M | -30.00%-52M |
| Investing cash flow | -8.98%-7.34B | -30.88%-6.73B | -33.12%-5.15B | -2.25%-3.87B | 69.35%-3.78B | -330.81%-12.33B | -30.02%-2.86B | -1.29%-2.2B | 14.41%-2.17B | 0.47%-2.54B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -15,328.57%-1.07B | 111.11%7M | 55.32%-63M | 30.54%-141M | 54.89%-203M | -27.84%-450M | -162.69%-352M | 85.47%-134M | -3,074.19%-922M | 158.49%31M |
| Net common stock issuance | -141.50%-3.98B | ---1.65B | --0 | --0 | --24M | --0 | --0 | ---429M | --0 | ---- |
| Cash dividends paid | -39.37%-6B | -63.18%-4.31B | -43.71%-2.64B | -74.95%-1.84B | 35.94%-1.05B | -5.40%-1.64B | -19.98%-1.56B | 9.18%-1.3B | 8.17%-1.43B | -5.64%-1.55B |
| Net other fund-raising expenses | -8.22%-79M | 2.67%-73M | -13.64%-75M | -214.29%-66M | 8.70%-21M | -43.75%-23M | -700.00%-16M | 0.00%-2M | -100.00%-2M | 50.00%-1M |
| Financing cash flow | -84.81%-11.13B | -116.77%-6.02B | -35.91%-2.78B | -63.52%-2.04B | 40.81%-1.25B | -9.83%-2.11B | -3.33%-1.92B | 20.84%-1.86B | -54.27%-2.35B | 70.80%-1.52B |
| Net cash flow | ||||||||||
| Beginning cash position | 17.60%38.38B | 8.99%32.64B | 15.93%29.95B | 20.61%25.83B | -24.55%21.42B | 26.50%28.38B | 15.48%22.44B | 21.22%19.43B | 12.95%16.03B | -10.83%14.19B |
| Current changes in cash | -168.99%-3.37B | 132.32%4.89B | -36.68%2.1B | -8.46%3.32B | 152.67%3.63B | -212.27%-6.89B | 77.43%6.14B | 10.33%3.46B | 26.81%3.14B | 258.83%2.47B |
| Effect of exchange rate changes | -58.06%359M | 45.33%856M | -25.63%589M | 0.76%792M | 1,162.16%786M | 61.66%-74M | 57.30%-193M | -270.57%-452M | 141.73%265M | -13.19%-635M |
| Cash adjustments other than cash changes | ---- | ---- | -200.00%-1M | 200.00%1M | 0.00%-1M | ---1M | ---- | ---1M | ---- | ---- |
| End cash Position | -7.85%35.37B | 17.60%38.38B | 8.99%32.64B | 15.93%29.95B | 20.61%25.83B | -24.55%21.42B | 26.50%28.38B | 15.48%22.44B | 21.22%19.43B | 12.95%16.03B |
| Free cash flow | -16.13%10.44B | 158.01%12.45B | -20.04%4.83B | -9.11%6.03B | 46.30%6.64B | -44.13%4.54B | 54.90%8.12B | 0.63%5.24B | 28.76%5.21B | 9.85%4.05B |
| 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 |