Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Nov 30, 2025 | (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | |
|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||
| Cash from operating activities | 35.25%75.13M | -7.18%55.54M | 1,860.00%59.84M | -102.46%-3.4M | 221.37%138.27M | 43.02M |
| Net profit before non-cash adjustment | 71.50%105.13M | 181.71%61.3M | 114.02%21.76M | -92.45%10.17M | 548.18%134.58M | --20.76M |
| Total adjustment of non-cash items | -107.95%-615K | 59.72%7.74M | -52.66%4.84M | -22.88%10.23M | -54.00%13.27M | --28.84M |
| -Depreciation and amortization | 13.88%3.76M | -42.38%3.3M | -34.46%5.73M | -19.88%8.74M | 27.50%10.91M | --8.55M |
| -Other non-cash items | -198.60%-4.37M | 601.70%4.44M | -159.21%-884K | -36.74%1.49M | -88.37%2.36M | --20.28M |
| Changes in working capital | -117.88%-29.39M | -140.58%-13.49M | 239.66%33.24M | -148.45%-23.8M | -45.61%-9.58M | ---6.58M |
| -Change in receivables | 23.98%-15.37M | -525.57%-20.22M | -84.31%4.75M | 186.39%30.27M | -1,453.10%-35.04M | ---2.26M |
| -Change in inventory | -298.85%-35.61M | 14.55%-8.93M | 0.99%-10.45M | -337.76%-10.55M | 1.14%4.44M | --4.39M |
| -Change in prepaid assets | 163.36%1.99M | -376.52%-3.14M | --1.14M | ---- | ---- | ---- |
| -Change in payables | 76.40%-549K | -111.31%-2.33M | 178.32%20.57M | -2,705.85%-26.27M | -89.21%1.01M | --9.35M |
| -Change in accrued expense | -16.71%13.39M | 165.81%16.08M | 135.07%6.05M | -185.56%-17.25M | 211.59%20.16M | ---18.06M |
| -Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | -2,157.14%-144K | --7K |
| -Changes in other current assets | 33.85%6.77M | -54.77%5.06M | --11.18M | --0 | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||
| Dividends received (cash flow from operating activities) | ||||||
| Interest paid (cash flow from operating activities) | -7.02%-2.23M | -23.15%-2.08M | -0.54%-1.69M | 8.10%-1.68M | 4.34%-1.83M | -1.91M |
| Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 1K |
| Tax refund paid | -128.49%-28.78M | -152.70%-12.59M | 133.92%23.9M | -731.85%-70.46M | -152.08%-8.47M | 16.26M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | 1K |
| Operating cash flow | 7.96%44.12M | -50.19%40.87M | 208.62%82.05M | -159.03%-75.54M | 123.03%127.97M | --57.38M |
| Investing cash flow | ||||||
| Capital expenditures | ---- | --0 | ---112K | ---- | ---6.62M | ---- |
| Net PPE purchase and sale | -2,589.12%-5.19M | 8.96%-193K | ---212K | --0 | ---- | ---4.45M |
| Net intangibles purchase and sale | ---- | ---- | ---112K | --0 | ---920K | --0 |
| Net investment product transactions | ---60.46M | --0 | ---- | ---- | ---- | ---- |
| Net changes in other investments | ---- | ---- | -216.34%-591K | 746.67%508K | 100.40%60K | ---14.85M |
| Investing cash flow | -33,915.54%-65.65M | 78.91%-193K | -280.12%-915K | 106.79%508K | 61.26%-7.48M | ---19.3M |
| Financing cash flow | ||||||
| Net issuance payments of debt | -339.01%-4.28M | -142.02%-974K | -85.18%2.32M | 690.86%15.65M | -139.77%-2.65M | --6.66M |
| Cash dividends paid | 0.00%-16.83M | 0.00%-16.83M | 27.95%-16.83M | -689.66%-23.36M | 74.11%-2.96M | ---11.42M |
| Financing cash flow | -18.55%-21.11M | -22.68%-17.8M | -88.17%-14.51M | -37.57%-7.71M | -17.62%-5.61M | ---4.77M |
| Net cash flow | ||||||
| Beginning cash position | 6.28%393.59M | 22.33%370.31M | -20.85%302.71M | 43.62%382.45M | 13.92%266.3M | --233.77M |
| Current changes in cash | -286.40%-42.63M | -65.67%22.87M | 180.52%66.62M | -172.02%-82.74M | 244.93%114.88M | --33.31M |
| Effect of exchange rate changes | 40.15%562K | -59.21%401K | -67.22%983K | 135.77%3M | 263.92%1.27M | ---776K |
| Cash adjustments other than cash changes | 0.00%1K | 0.00%1K | --1K | ---- | ---- | ---1K |
| End cash Position | -10.69%351.52M | 6.28%393.59M | 22.33%370.31M | -20.85%302.71M | 43.62%382.45M | --266.3M |
| Free cash flow | -4.29%38.93M | -50.23%40.68M | 208.19%81.72M | -162.72%-75.54M | 127.56%120.43M | --52.92M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |