Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Dec 31, 2025 | (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 9.12%15.19B | 67.99%-718M | 7.72%3.63B | 12.58%3.98B | -23.84%13.92B | -429.01%-2.24B | -23.51%3.37B | -41.77%3.54B | 484.52%18.27B | 53.16%8.21B |
| Net profit before non-cash adjustment | -39.97%5.27B | 45.06%2.19B | -13.73%2.53B | 4.52%1.32B | -21.22%8.78B | -51.70%1.51B | 37.07%2.94B | -32.30%1.26B | 5.88%11.15B | -8.74%4.02B |
| Total adjustment of non-cash items | 286.62%7.37B | -64.02%675M | -5.29%394M | 167.52%713M | -45.45%1.91B | 124.67%1.88B | -55.70%416M | -113.77%-1.06B | 52.11%3.49B | 18.33%2.21B |
| -Depreciation and amortization | 2.87%2.98B | 3.37%737M | -1.37%718M | 7.40%755M | 4.97%2.89B | 3.63%713M | 7.22%728M | 9.16%703M | 32.77%2.76B | -9.16%744M |
| -Reversal of impairment losses recognized in profit and loss | --3.86B | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 111.48%80M | -40.00%3M | 103.21%13M | 104.03%12M | -11,716.67%-697M | 350.00%5M | -6,850.00%-405M | ---298M | 102.15%6M | 106.67%2M |
| -Net exchange gains and losses | -71.62%174M | -85.89%93M | -216.98%-124M | 550.00%189M | 18.34%613M | 105.30%659M | 231.25%106M | 90.97%-42M | -48.86%518M | 18.87%630M |
| -Other non-cash items | 131.04%280M | -131.66%-158M | -1,538.46%-213M | 82.88%-243M | -519.53%-902M | 390.12%499M | -105.86%-13M | -110.85%-1.42B | 141.99%215M | 51.81%838M |
| Changes in working capital | -21.23%2.54B | 36.45%-3.58B | 3,589.47%701M | -41.48%1.95B | -11.05%3.23B | -28.41%-5.63B | -98.57%19M | -29.17%3.33B | 137.42%3.63B | 317.47%1.98B |
| -Change in receivables | -132.02%-1.03B | 41.27%-1.55B | 54.66%481M | -99.16%34M | 7,058.70%3.2B | 5.48%-2.64B | -71.49%311M | 35.48%4.04B | 98.93%-46M | 43.50%-1.33B |
| -Change in inventory | -6.05%2.84B | 66.17%-1.53B | -741.81%-1.14B | 182.78%772M | -35.28%3.03B | -132.25%-4.52B | -86.33%177M | -75.29%273M | 523.26%4.68B | 13.67%4.22B |
| -Change in payables | 150.59%1.32B | -130.29%-494M | 461.60%1.36B | 245.99%1.29B | -207.77%-2.61B | 309.80%1.63B | 62.46%-375M | -235.94%-885M | 79.51%-849M | 59.94%-899M |
| -Provision for loans, leases and other losses | 47.42%-204M | 98.95%-1M | --0 | -54.17%-148M | -151.95%-388M | -143.59%-95M | -56.67%-94M | -182.35%-96M | -4.76%-154M | 43.24%-21M |
| -Changes in other current assets | ---395M | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -68.63%-258M | -87.18%-73M | -85.00%-74M | -8.33%-39M | -2.68%-153M | -11.43%-39M | 11.11%-40M | -20.00%-36M | -109.86%-149M | 22.00%-39M |
| Interest received (cash flow from operating activities) | -4.88%78M | 44.44%13M | 2.22%46M | -40.00%9M | -32.23%82M | -50.00%9M | -40.79%45M | -16.67%15M | 15.24%121M | 125.00%9M |
| Tax refund paid | 38.65%-1.31B | 41.85%-428M | 43.65%-275M | 79.51%-59M | 24.44%-2.13B | 5.64%-736M | -2.52%-488M | 62.93%-288M | -18.93%-2.82B | -32.32%-782M |
| Other operating cash inflow (outflow) | 0.00%-1M | 0 | -1M | 0 | 0.00%-1M | -1M | 0 | 0 | -1M | -200.00%-1M |
| Operating cash flow | 16.92%13.7B | 59.93%-1.21B | 15.21%3.33B | 20.59%3.89B | -24.05%11.72B | -146.52%-3.01B | -27.13%2.89B | -38.91%3.23B | 1,845.52%15.43B | 56.57%7.4B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -346.59%-5.96B | -461.74%-2.85B | 16.98%-264M | -248.31%-822M | 56.46%-1.34B | 4.16%-507M | 18.46%-318M | 51.64%-236M | -150.70%-3.07B | -466.21%-1.66B |
| Net intangibles purchase and sale | 63.77%-425M | 74.53%-109M | 23.58%-81M | 70.44%-120M | -191.79%-1.17B | -332.32%-428M | -43.24%-106M | -505.97%-406M | -272.22%-402M | -1,057.14%-162M |
| Net business purchase and sale | --0 | --0 | --0 | --0 | 1,364.00%632M | --0 | --0 | 1,364.00%632M | 99.50%-50M | --0 |
| Net investment product transactions | --0 | --0 | ---- | ---- | --683M | --0 | ---- | ---- | --0 | ---- |
| Net changes in other investments | ---52M | -100.00%-4M | -1,850.00%-35M | -183.33%-17M | ---- | 80.00%-2M | 107.41%2M | 77.78%-6M | 27.50%-58M | 107.41%6M |
| Investing cash flow | -439.73%-6.44B | -216.01%-2.96B | -245.59%-380M | -5,893.75%-959M | 66.64%-1.19B | -46.87%-937M | 153.16%261M | 97.47%-16M | 68.50%-3.58B | 82.81%-1.82B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 183.56%3.67B | -78.59%557M | 38.72%-1.35B | 731.90%8.2B | -20.56%-4.39B | -40.86%2.6B | 16.17%-2.2B | 54.93%-1.3B | -118.75%-3.64B | -130.85%-2.54B |
| Net common stock issuance | -2,113.03%-5.72B | ---1M | -38.24%21M | -2,399.20%-5.75B | 3.65%284M | --0 | -63.04%34M | 252.11%250M | 115.10%274M | 39.13%64M |
| Cash dividends paid | 2.18%-4.62B | 5.26%-2.22B | -13.04%-26M | -0.30%-2.34B | -4.79%-4.72B | -0.39%-2.34B | -21.05%-23M | -9.38%-2.33B | -10.39%-4.51B | -31.58%-25M |
| Net other fund-raising expenses | 9.30%-751M | 13.30%-176M | 20.64%-173M | 4.95%-211M | -4.41%-828M | -18.71%-203M | -11.79%-218M | -21.31%-222M | -20.33%-793M | 27.81%-244M |
| Financing cash flow | 23.20%-7.42B | -3,108.20%-1.84B | 36.59%-1.53B | 97.31%-97M | -11.42%-9.66B | -96.87%61M | 12.35%-2.41B | 29.70%-3.6B | -167.30%-8.67B | -134.65%-2.75B |
| Net cash flow | ||||||||||
| Beginning cash position | 12.38%14.48B | 41.63%19.03B | 39.62%17.12B | 12.38%14.48B | 22.63%12.88B | 34.43%13.43B | 23.06%12.26B | 22.63%12.88B | 19.64%10.51B | 22.22%10.02B |
| Current changes in cash | -118.13%-157M | -54.45%-6B | 91.25%1.42B | 827.69%2.84B | -72.80%866M | -4,515.91%-3.89B | 2.20%743M | 17.20%-390M | 37.18%3.18B | 35.69%2.84B |
| Effect of exchange rate changes | 112.88%1.55B | -79.14%280M | 14.22%490M | 13.79%-200M | 195.80%730M | 2,454.39%1.34B | 161.64%429M | -728.57%-232M | -28.07%-762M | -91.04%19M |
| Cash adjustments other than cash changes | 200.00%1M | ---- | ---- | ---- | 97.78%-1M | ---- | --3M | 95.56%-2M | -4,400.00%-45M | --1M |
| End cash Position | 9.66%15.88B | 22.18%13.3B | 41.63%19.03B | 39.62%17.12B | 12.38%14.48B | 8.64%10.89B | 34.43%13.43B | 23.06%12.26B | 22.63%12.88B | 22.63%12.88B |
| Free cash flow | -20.41%7.3B | -5.31%-4.17B | 22.04%2.98B | 13.89%2.94B | -23.16%9.18B | -112.75%-3.96B | -29.94%2.45B | -45.35%2.59B | 2,134.41%11.94B | 27.19%5.58B |
| 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 |