Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
KUNLUN ENERGY
00135
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -772.33%-699.98M | 143.25%104.11M | -145.92%-240.7M | 213.24%524.19M | -102.43%-462.92M | -163.25%-228.68M | -47.11%361.54M | 245.06%683.53M | -233.78%-471.19M | -45.31%352.22M |
| Net profit before non-cash adjustment | -63.32%70.45M | -41.55%192.09M | 54.54%328.63M | 28.24%212.66M | 416.68%165.83M | -82.65%32.1M | -40.39%184.97M | 18.55%310.32M | 58.29%261.77M | 106.35%165.37M |
| Total adjustment of non-cash items | 76.36%-17.98M | -394.85%-76.07M | 410.71%25.8M | -93.78%5.05M | 1,814.45%81.16M | -132.69%-4.73M | -64.57%14.48M | 1,965.79%40.88M | -95.65%1.98M | 167.14%45.49M |
| -Depreciation and amortization | 15.36%10.18M | -11.71%8.82M | 3.41%9.99M | -10.15%9.66M | -37.50%10.75M | -12.98%17.21M | 0.78%19.77M | -3.81%19.62M | -1.23%20.4M | -0.93%20.65M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.21M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 55.47%-3.1M |
| -Disposal profit | ---54.98M | ---- | ---- | ---- | ---- | 3,813.37%65.28M | 121.63%1.67M | -6.01%-7.71M | ---7.28M | ---- |
| -Other non-cash items | 131.59%26.82M | -636.96%-84.89M | 442.95%15.81M | -106.55%-4.61M | 180.73%70.41M | -1,153.45%-87.22M | -124.01%-6.96M | 316.96%28.98M | -147.79%-13.36M | 786.86%27.95M |
| Changes in working capital | -6,220.44%-752.45M | 98.00%-11.91M | -294.18%-595.13M | 143.17%306.48M | -177.27%-709.91M | -257.96%-256.03M | -51.23%162.09M | 145.22%332.33M | -619.92%-734.94M | -74.15%141.36M |
| -Change in receivables | -100.00%-18K | 249.93%825.94M | -301.20%-550.89M | 187.20%273.8M | -320.52%-314.01M | -59.93%142.4M | 319.82%355.35M | 37.73%-161.65M | -1,423.50%-259.61M | -106.44%-17.04M |
| -Change in inventory | 47.57%-569.23M | -2,172.78%-1.09B | 293.07%52.38M | 92.87%-27.13M | -17.96%-380.43M | -89.29%-322.52M | -145.12%-170.38M | 189.18%377.61M | -566.37%-423.44M | -72.24%90.8M |
| -Change in prepaid assets | 205.84%57.79M | -175.10%-54.6M | -1,825.91%-19.85M | 112.92%1.15M | -325.32%-8.9M | 2,533.33%3.95M | -89.13%150K | -82.33%1.38M | 155.68%7.81M | -13.26%-14.02M |
| -Change in payables | -179.31%-240.73M | 493.85%303.55M | -198.85%-77.07M | 724.87%77.97M | 83.14%-12.48M | -611.49%-74.02M | -109.99%-10.4M | 277.63%104.16M | -172.27%-58.64M | 340.93%81.13M |
| -Provision for loans, leases and other losses | 76.88%-261K | -481.42%-1.13M | 116.32%296K | -1,811.32%-1.81M | 103.82%106K | 13.44%-2.78M | -303.17%-3.21M | 129.84%1.58M | --687K | ---- |
| -Changes in other current assets | ---- | ---- | ---- | -401.72%-17.5M | 289.54%5.8M | 67.50%-3.06M | -201.69%-9.41M | 629.03%9.26M | -455.69%-1.75M | -59.27%492K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -398.64%-22.42M | 52.15%-4.5M | 36.90%-9.4M | -57.55%-14.89M | -202.40%-9.45M | 3.79%-3.13M | 53.96%-3.25M | 15.80%-7.06M | 29.84%-8.38M | 34.71%-11.95M |
| Interest received (cash flow from operating activities) | 31.23%12.26M | -11.34%9.34M | 27.39%10.54M | 5.06%8.27M | 4.85%7.87M | 1.71%7.51M | -4.29%7.38M | 6.01%7.71M | -14.77%7.28M | 2.97%8.54M |
| Tax refund paid | 78.94%-25.38M | -57.60%-120.48M | -4.94%-76.45M | -519.81%-72.85M | -37.67%-11.75M | 90.88%-8.54M | 18.95%-93.65M | -55.83%-115.55M | -377.40%-74.15M | 89.27%-15.53M |
| Other operating cash inflow (outflow) | -1K | 0 | 163.24%5M | -68.35%1.9M | 6M | 0 | 0 | 0 | 0 | -1K |
| Operating cash flow | -6,280.28%-735.52M | 96.29%-11.53M | -169.64%-311.02M | 194.97%446.61M | -101.97%-470.25M | -185.59%-232.83M | -52.16%272.02M | 204.06%568.64M | -263.96%-546.45M | -31.87%333.28M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -19,135.34%-156.77M | 64.19%-815K | 30.74%-2.28M | -3,121.57%-3.29M | 98.40%-102K | -196.65%-6.37M | 49.75%-2.15M | -575.04%-4.27M | 85.89%-633K | 92.49%-4.49M |
| Net investment product transactions | 61.03%78.03M | 3,514.66%48.45M | -104.96%-1.42M | 189.65%28.59M | -2,405.03%-31.89M | 12.93%-1.27M | -6.33%-1.46M | -4.96%-1.38M | -0.15%-1.31M | -6.69%-1.31M |
| Repayment of advance payments to other parties and cash income from loans | -47.62%55K | -4.55%105K | -0.90%110K | 6.73%111K | -1.89%104K | 7.07%106K | 2.06%99K | 3.19%97K | 2.17%94K | -9.80%92K |
| Net changes in other investments | 187.25%1.44M | -7.72%502K | -64.42%544K | -38.40%1.53M | 136.16%2.48M | -65.97%1.05M | 1,323.04%3.09M | -83.05%217K | -92.33%1.28M | -81.77%16.7M |
| Investing cash flow | -260.10%-77.24M | 1,686.52%48.25M | -111.29%-3.04M | 191.62%26.94M | -353.43%-29.41M | -1,436.73%-6.49M | 92.09%-422K | -837.43%-5.33M | -105.18%-569K | -64.25%10.99M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 360.04%1.11B | 135.63%240.71M | -541.99%-675.53M | -79.99%152.84M | 231.76%763.97M | 179.46%230.28M | -56.87%-289.8M | -145.57%-184.74M | 201.71%405.39M | 13.50%-398.58M |
| Net common stock issuance | ---- | ---25K | --0 | ---21K | ---- | -1,600.00%-17K | ---1K | ---- | -62.07%-47K | -20.83%-29K |
| Cash dividends paid | -0.03%-50.26M | 0.02%-50.25M | 0.01%-50.25M | 0.15%-50.26M | -0.15%-50.34M | -0.03%-50.26M | -0.04%-50.25M | 0.05%-50.23M | 0.08%-50.25M | -0.03%-50.29M |
| Net other fund-raising expenses | 50.00%-1K | ---2K | ---- | -100.00%-2K | 50.00%-1K | ---2K | ---- | ---- | ---2K | ---- |
| Financing cash flow | 455.09%1.06B | 126.24%190.44M | -807.67%-725.78M | -85.63%102.56M | 296.47%713.63M | 152.93%180M | -44.72%-340.05M | -166.17%-234.97M | 179.10%355.09M | 12.17%-448.9M |
| Net cash flow | ||||||||||
| Beginning cash position | 22.87%1.22B | -51.14%993.32M | 39.54%2.03B | 17.21%1.46B | -4.55%1.24B | -4.99%1.3B | 31.49%1.37B | -15.55%1.04B | -7.81%1.23B | 0.67%1.34B |
| Current changes in cash | 7.56%244.33M | 121.85%227.15M | -280.49%-1.04B | 169.24%576.11M | 460.72%213.98M | 13.34%-59.32M | -120.85%-68.45M | 271.08%328.33M | -83.45%-191.92M | -1,281.22%-104.62M |
| Cash adjustments other than cash changes | ---- | 200.00%1K | -200.00%-1K | 200.00%1K | ---1K | ---- | 0.00%-1K | -200.00%-1K | 0.00%1K | 0.00%1K |
| End cash Position | 20.02%1.46B | 22.87%1.22B | -51.14%993.32M | 39.54%2.03B | 17.21%1.46B | -4.55%1.24B | -4.99%1.3B | 31.49%1.37B | -15.55%1.04B | -7.81%1.23B |
| Free cash flow | -7,129.09%-892.29M | 96.06%-12.34M | -170.70%-313.29M | 194.22%443.15M | -96.64%-470.35M | -188.63%-239.2M | -52.18%269.88M | 203.16%564.37M | -266.39%-547.08M | -23.44%328.8M |
| 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 |