Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -76.63%202.53M | 33.17%4.63B | 394.02%866.5M | -25.31%3.48B | 1.16%1.37B | 13.47%1.18B | -31.93%751.59M | -84.83%175.4M | 64.04%4.65B | 63.09%1.36B |
| Net profit before non-cash adjustment | 1.37%780.81M | -1.27%2.48B | -1.91%770.28M | -2.70%2.51B | 30.15%792.63M | -6.81%528.33M | -31.31%404.58M | -3.71%785.25M | 28.35%2.58B | 74.02%609M |
| Total adjustment of non-cash items | -7.56%303.11M | 21.66%1.61B | 33.70%327.9M | 18.65%1.32B | -27.38%171.48M | 24.00%440.8M | 31.22%466.7M | 45.32%245.24M | -11.41%1.12B | -40.90%236.14M |
| -Depreciation and amortization | 3.80%443.25M | -2.53%1.81B | 4.36%427.04M | 20.86%1.86B | 20.46%495.94M | 21.93%486.1M | 26.46%469.61M | 14.30%409.21M | 12.85%1.54B | 12.43%411.7M |
| -Share of associates | -817.20%-1.71M | 68.03%-1.97M | -126.35%-186K | 43.34%-6.18M | 69.11%5.61M | -595.52%-5.08M | 36.01%-7.4M | 119.23%706K | 28.58%-10.9M | 195.67%3.32M |
| -Disposal profit | 514.55%1.31M | 83.87%-45.33M | -53.80%213K | -92.61%-280.98M | -99.60%-296.27M | 608.19%7.96M | 893.78%6.87M | -37.36%461K | -308.13%-145.88M | -338.79%-148.43M |
| -Net exchange gains and losses | 227.27%140K | 163.73%65K | -900.00%-110K | -5,000.00%-102K | -1,825.00%-77K | -83.33%6K | -42.86%-20K | 45.00%-11K | 98.13%-2K | 90.91%-4K |
| -Other non-cash items | -41.21%-139.89M | 37.61%-155.58M | 40.01%-99.06M | 6.56%-249.38M | -10.77%-33.72M | -6.22%-48.18M | 50.94%-2.35M | 11.36%-165.13M | -67.50%-266.89M | -20.46%-30.44M |
| Changes in working capital | -280.45%-881.38M | 250.48%539.61M | 72.91%-231.67M | -137.44%-358.59M | -20.19%407.93M | 80.80%208.27M | -175.10%-119.7M | -596.98%-855.09M | 321.16%957.74M | 522.89%511.11M |
| -Change in receivables | 6.83%-26.34M | -123.43%-77.59M | -112.09%-28.27M | 38.59%331.12M | -971.44%-28.96M | 7,713.65%107.05M | -74.17%19.29M | 41.19%233.74M | 156.64%238.92M | 99.06%-2.7M |
| -Change in inventory | 141.77%962K | -129.95%-1.35M | -339.65%-2.3M | 187.65%4.51M | 216.35%4.83M | -153.19%-1.8M | 158.97%516K | 127.44%961K | -188.88%-5.14M | -973.13%-4.15M |
| -Change in payables | -254.82%-259.85M | 194.99%396.63M | 143.06%167.84M | -201.05%-417.57M | -98.48%1.27M | -104.90%-5M | -131.27%-24.09M | -358.96%-389.74M | 311.43%413.23M | 321.46%83.59M |
| -Provision for loans, leases and other losses | -41.77%-278.43M | 269.25%79.24M | 13.49%-196.39M | -630.37%-46.82M | -3.80%162.56M | 1.57%-148.97M | -5.39%166.6M | -13.43%-227.01M | -126.20%-6.41M | -8.04%168.99M |
| -Changes in other current assets | -19.53%-335.63M | 339.14%166.04M | 19.92%-280.8M | -126.48%-69.43M | 83.84%126.73M | 68.68%224.92M | -197.13%-70.43M | -519.17%-350.65M | 170.06%262.23M | 129.16%68.93M |
| -Changes in other current liabilities | -83.46%17.91M | 85.43%-23.36M | 188.44%108.24M | -392.01%-160.39M | -27.97%141.5M | 21.72%32.07M | -47.07%-211.58M | -409.64%-122.39M | -89.75%54.93M | -57.31%196.46M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -36.80%-28.04M | -5.93%-86.43M | 2.39%-20.5M | -59.50%-81.59M | -15.41%-20.25M | -65.51%-19.85M | -79.43%-20.49M | -106.01%-21M | -21.91%-51.15M | -71.37%-17.55M |
| Interest received (cash flow from operating activities) | 31.23%165.47M | -15.59%292.7M | -34.81%126.09M | -2.28%346.75M | -4.47%56.04M | 5.51%70.61M | 3.17%26.67M | -4.90%193.43M | 71.35%354.84M | 43.35%58.66M |
| Tax refund paid | -68.74%-610.52M | 20.78%-713.26M | 24.78%-361.82M | -2.48%-900.36M | -4.50%-8.52M | -6.76%-418.45M | 187.54%7.62M | 0.03%-481M | -17.76%-878.59M | -30.00%-8.15M |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 200.00%1K | 2K | 0 | -300.00%-2K | 200.00%1K | -1K | 0 |
| Operating cash flow | -144.34%-270.57M | 45.10%4.12B | 558.26%610.27M | -30.35%2.84B | 0.73%1.4B | 15.57%809.72M | -31.73%765.39M | -115.33%-133.17M | 80.80%4.08B | 62.29%1.39B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -409.61%-1.44B | -5.60%-2.1B | 74.12%-281.81M | 54.07%-1.99B | 84.73%-205.6M | -48.36%-285.46M | 71.03%-409.4M | 21.07%-1.09B | -121.77%-4.33B | -409.41%-1.35B |
| Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---251.87M | ---- |
| Net investment product transactions | 498.56%550M | -89.67%67.46M | -10,939.76%-138M | -52.11%652.91M | -53.55%633.27M | --17.79M | --3.1M | ---1.25M | 2,387.68%1.36B | 773.68%1.36B |
| Net changes in other investments | -8,799.38%-56.37M | -125.67%-20.9M | 123.02%648K | 26.15%-9.26M | -30.73%-3.1M | 11.73%-2.99M | -239.15%-359K | 60.02%-2.82M | 44.11%-12.54M | 71.94%-2.37M |
| Investing cash flow | -124.86%-942.49M | -52.64%-2.05B | 61.66%-419.16M | 58.37%-1.35B | 278.64%424.57M | -38.24%-270.65M | 71.21%-406.66M | 21.18%-1.09B | -68.30%-3.23B | -103.52%-237.67M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 649.35%990.48M | -12.31%-605.61M | -3,797.74%-180.3M | -161.73%-539.25M | -125.55%-188.87M | -26.97%-178.87M | -142.74%-176.37M | 103.55%4.88M | 1,266.44%873.5M | 1,002.64%739.13M |
| Net common stock issuance | ---167.52M | -723,013.33%-759.27M | ---- | -123.40%-105K | --0 | ---24K | ---81K | --0 | 16.07%-47K | --0 |
| Increase or decrease of lease financing | -5.35%-21.37M | -7.29%-81.66M | -20.19%-20.28M | -220.42%-76.11M | -62.24%-20.13M | -262.50%-19.99M | -523.28%-19.12M | -510.75%-16.88M | -95.81%-23.75M | -323.12%-12.41M |
| Cash dividends paid | -20.49%-389.34M | -9.77%-604.1M | -6.28%-323.13M | -10.55%-550.35M | -79.71%14K | -7.10%-247.23M | 167.59%901K | -14.41%-304.04M | -16.21%-497.85M | 104.39%69K |
| Cash dividends for minorities | -66.67%-1.26M | 40.00%-756K | 40.00%-756K | 0.00%-1.26M | --0 | --0 | --0 | 0.00%-1.26M | 0.00%-1.26M | --0 |
| Net other fund-raising expenses | ---2K | 0.00%-1K | ---- | 0.00%-1K | ---- | ---- | ---- | ---- | 0.00%-1K | --1K |
| Financing cash flow | 178.36%410.99M | -75.77%-2.05B | -65.29%-524.47M | -432.89%-1.17B | -128.76%-209M | -18.26%-446.11M | -147.69%-194.67M | 22.08%-317.3M | 167.85%350.59M | 941.28%726.79M |
| Net cash flow | ||||||||||
| Beginning cash position | 0.32%5.27B | 6.67%5.25B | 6.67%5.25B | 32.12%4.92B | 19.44%3.64B | 21.47%3.54B | 20.68%3.38B | 32.12%4.92B | -4.64%3.73B | -0.93%3.04B |
| Current changes in cash | -140.61%-802.07M | -94.87%16.85M | 78.40%-333.35M | -72.57%328.29M | -14.03%1.61B | -27.15%92.96M | 40.61%164.07M | -66.75%-1.54B | 759.62%1.2B | 187.72%1.88B |
| Effect of exchange rate changes | -227.27%-140K | -163.73%-65K | 900.00%110K | 5,000.00%102K | 1,825.00%77K | 83.33%-6K | 42.86%20K | -45.00%11K | -98.13%2K | -90.91%4K |
| Cash adjustments other than cash changes | 0.00%-1K | ---1K | 0.00%-1K | ---- | ---- | ---- | ---- | 0.00%-1K | --1K | ---- |
| End cash Position | -9.19%4.47B | 0.32%5.27B | 45.53%4.92B | 6.67%5.25B | 6.67%5.25B | 19.44%3.64B | 21.47%3.54B | 20.68%3.38B | 32.12%4.92B | 32.12%4.92B |
| Free cash flow | -623.70%-1.71B | 133.79%1.96B | 126.59%326.08M | 426.65%839.05M | 2,714.42%1.19B | 2.42%518.86M | 220.38%352.67M | -139.07%-1.23B | -191.34%-256.86M | -92.65%42.41M |
| 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 |