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 | 9.97%248.11B | 33.54%50.86B | 11.12%51.78B | 1.80%57.73B | -9.20%225.62B | -54.88%38.09B | -9.91%46.6B | -1.05%56.71B | -25.42%248.48B | -44.44%55.03B |
| Net profit before non-cash adjustment | -19.50%41.77B | -42.15%7.31B | -14.38%14.35B | 69.40%7.12B | -15.23%51.89B | 13.84%12.64B | -6.71%16.76B | -82.03%4.2B | -61.79%61.21B | 511.80%8.76B |
| Total adjustment of non-cash items | 3.16%203.29B | 17.30%51.8B | 24.81%46.32B | -24.84%39.29B | 15.18%197.06B | -22.71%44.16B | 138.03%37.11B | 66.15%52.28B | 1.29%171.09B | -47.36%66.9B |
| -Depreciation and amortization | 4.56%191.81B | 3.99%48.86B | 4.28%46.77B | 6.81%47.39B | 20.24%183.44B | 23.93%46.98B | 14.66%44.85B | 36.53%44.37B | 7.84%152.56B | 8.29%43.03B |
| -Reversal of impairment losses recognized in profit and loss | 604.61%68.68B | 75.19%226M | --0 | --0 | 17.92%9.75B | --129M | --2M | --7.14B | -79.02%8.27B | -78.97%8.27B |
| -Share of associates | 141.34%867M | 96.15%-1M | 122.32%156M | 227.59%592M | -17.41%-2.1B | 94.54%-26M | -26.63%-699M | 2.32%-464M | -363.90%-1.79B | 55.78%-283M |
| -Disposal profit | -1,526.57%-67.33B | -15.22%1.36B | 240.00%1.35B | -174.06%-745M | -32.85%4.72B | -63.00%1.6B | -150.87%-965M | 136.28%1.01B | 112.22%7.03B | 191.76%3.57B |
| -Other non-cash items | 641.84%9.27B | 130.01%1.36B | 67.86%-1.95B | -3,585.53%-7.95B | -75.14%1.25B | -129.46%-4.53B | 75.58%-6.07B | -89.70%228M | -89.05%5.03B | -76.58%12.31B |
| Changes in working capital | 113.09%3.05B | 55.91%-8.25B | -22.31%-8.89B | 5,041.82%11.31B | -244.19%-23.32B | -215.72%-18.71B | -139.98%-7.27B | -91.04%220M | 295.45%16.17B | 20.38%-20.63B |
| -Change in receivables | 116.83%6.26B | 103.64%1.97B | 20.97%6.19B | -6.56%11.54B | -133.75%-37.18B | -588.21%-54.07B | -87.88%5.12B | -76.79%12.35B | 985.80%110.17B | 179.76%3.65B |
| -Change in inventory | 192.53%1.74B | 104.21%55M | -84.22%294M | 99.11%-12M | -139.47%-1.88B | -770.26%-1.31B | 30.74%1.86B | -154.01%-1.35B | 951.43%4.75B | -61.68%635M |
| -Change in payables | 1,966.56%5.86B | 138.41%850M | 99,087.50%7.94B | -3,729.07%-8.24B | 98.88%-314M | -248.52%-2.21B | 100.33%8M | 100.84%227M | -209.60%-28.16B | -101.77%-145M |
| -Provision for loans, leases and other losses | -69.55%-24.65B | -48.24%6.13B | 16.30%-12.16B | -32.57%8.02B | -2.55%-14.54B | -22.83%11.85B | -20.50%-14.53B | 1.39%11.89B | 55.83%-14.18B | 37.58%-29.21B |
| -Changes in other current liabilities | -54.72%13.85B | -113.55%-3.67B | ---- | ---- | 154.23%30.59B | 326.34%27.04B | 102.46%270M | 39.57%-22.91B | -6,264.59%-56.41B | -71.58%4.44B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -44.79%-12.7B | -54.55%-3.38B | -44.33%-2.82B | -41.07%-2.66B | -61.60%-8.77B | -52.72%-2.19B | -13.79%-1.96B | -76.85%-1.89B | -18.15%-5.43B | 4.42%-1.21B |
| Interest received (cash flow from operating activities) | -9.77%6.93B | -23.25%1.19B | -4.49%2.49B | 8.53%1.99B | 25.77%7.68B | 26.25%1.54B | 22.42%2.61B | 196.43%1.83B | 61.16%6.1B | 63.48%2.14B |
| Tax refund paid | -1,107.36%-33.68B | -59.67%-12.03B | -110.72%-1.79B | -324.98%-18.19B | 105.27%3.34B | 62.92%-7.54B | 517.11%16.67B | 87.66%-4.28B | -70.75%-63.45B | 78.53%-4.44B |
| Other operating cash inflow (outflow) | -200.00%-1M | 0 | -150.00%-1M | 0 | 1M | -200.00%-1M | 2M | 0.00%-1M | 0 | 0 |
| Operating cash flow | -8.43%208.66B | 22.50%36.64B | -22.32%49.66B | -25.79%38.86B | 22.70%227.87B | -53.18%29.91B | 32.78%63.92B | 136.20%52.37B | -37.09%185.71B | -34.29%51.51B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 183.32%36.61B | 0.80%-11.57B | -59.79%-12.06B | -6.45%-12.84B | -8.91%-43.94B | -23.10%-11.66B | 26.70%-7.55B | -82.14%-12.07B | -261.45%-40.35B | -103.69%-13.96B |
| Net intangibles purchase and sale | 2.53%-14.93B | 29.49%-2.98B | -12.70%-3.27B | -74.16%-5.16B | -3.99%-15.32B | -54.88%-4.22B | 13.95%-2.9B | 24.97%-2.96B | 3.97%-14.73B | -13.04%-4.69B |
| Net business purchase and sale | 60.84%-40.73B | -114,200.00%-1.14B | ---159M | 62.06%-39.43B | -575.43%-104B | --1M | --0 | ---103.92B | -1,159.74%-15.4B | ---15.4B |
| Net investment product transactions | -69.81%7.83B | 676.56%7.49B | -128.67%-346M | -32.04%2.82B | 39.76%25.92B | 172.16%964M | 128.74%1.21B | 311.76%4.14B | 882.47%18.55B | 1,116.82%26.04B |
| Repayment of advance payments to other parties and cash income from loans | 54.09%490M | 84.82%207M | 1,000.00%88M | -93.05%13M | 59.80%318M | 2,140.00%112M | -57.89%8M | 120.00%187M | 729.17%199M | 1,025.00%90M |
| Net changes in other investments | 301.93%7.52B | -5.59%-982M | 41.38%-527M | 47.83%-1.54B | 50.81%-3.72B | 88.12%-930M | 41.47%-899M | -207.69%-2.95B | 15.90%-7.57B | 66.68%-951M |
| Investing cash flow | 97.72%-3.21B | 49.17%-8.97B | -60.62%-16.27B | 52.25%-56.14B | -137.36%-140.74B | 19.00%-17.65B | 47.74%-10.13B | -1,112.46%-117.57B | -1,576.10%-59.3B | 19.44%-8.43B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 700.18%44.63B | 54.60%45.79B | 80.79%-3.1B | 2,110.85%47.49B | -88.97%5.58B | 160.47%29.62B | -54.64%-16.16B | 141.54%2.15B | 230.46%50.58B | 807.23%115.17B |
| Net common stock issuance | -366.69%-50.02B | -383,400.00%-15.34B | -88.26%-19.82B | -4,209.24%-7.93B | -7.01%-10.72B | 99.92%-4M | -124.55%-10.53B | -9,100.00%-184M | 0.05%-10.02B | 99.87%-6M |
| Increase or decrease of lease financing | -7.22%-142.05B | -13.92%-38.46B | -7.79%-34.15B | -7.06%-34.21B | -18.62%-132.48B | -21.07%-33.76B | -20.80%-31.68B | -25.34%-31.95B | -45.06%-111.69B | -27.56%-32.09B |
| Cash dividends paid | -1.22%-26.52B | 4.19%-12.47B | --0 | 1.52%-12.99B | 1.74%-26.2B | 2.11%-13.01B | --0 | 1.37%-13.19B | 26.33%-26.66B | --0 |
| Net other fund-raising expenses | 107.51%22M | -52.54%-90M | -3,850.00%-237M | -97.37%-750M | 87.57%-293M | 62.66%-59M | -110.53%-6M | 71.32%-380M | -81.31%-2.36B | ---931M |
| Financing cash flow | -5.99%-173.94B | -19.46%-20.56B | 1.82%-57.3B | 80.75%-8.39B | -63.88%-164.12B | 82.00%-17.21B | -41.32%-58.36B | 3.98%-43.56B | 38.67%-100.14B | 277.86%82.15B |
| Net cash flow | ||||||||||
| Beginning cash position | -20.23%251.34B | -11.33%193.72B | 1.90%217.59B | -20.23%251.34B | 13.88%315.08B | -9.99%218.46B | -13.22%213.53B | 13.88%315.08B | 106.60%276.68B | -26.77%191.39B |
| Current changes in cash | 140.93%31.51B | 243.35%7.1B | -423.54%-23.91B | 76.40%-25.66B | -393.12%-76.99B | 90.74%-4.96B | 63.57%-4.57B | -230.69%-108.76B | -80.68%26.27B | 475.69%125.23B |
| Effect of exchange rate changes | -59.52%5.37B | 130.59%4B | -99.56%42M | -212.13%-8.09B | 9.27%13.26B | -686.85%-13.08B | 3.50%9.5B | 218.37%7.21B | 78.03%12.13B | 76.00%-1.54B |
| Cash adjustments other than cash changes | -482,000.00%-4.82B | ---- | ---- | ---- | ---1M | ---- | ---- | 200.00%1M | ---- | ---- |
| End cash Position | 12.75%283.39B | 2.19%204.82B | -11.33%193.72B | 1.90%217.59B | -20.23%251.34B | 4.72%200.43B | -9.99%218.46B | -13.22%213.53B | 13.88%315.08B | 13.88%315.08B |
| Free cash flow | -18.95%125.52B | 94.82%18.52B | -37.60%31.07B | -53.30%16.2B | 30.95%154.87B | -81.03%9.5B | 46.14%49.79B | 375.57%34.69B | -49.86%118.26B | -58.20%26.8B |
| 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 |