Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 1,220.60%256.36M | -103.74%-22.88M | 123.72%612.32M | -34.10%273.7M | 415.34M |
| Net profit before non-cash adjustment | 13.44%60.83M | -88.42%53.62M | 87.65%462.91M | -60.05%246.69M | --617.53M |
| Total adjustment of non-cash items | 258.36%263.03M | -352.58%-166.09M | 27.29%65.76M | 191.58%51.66M | ---56.41M |
| -Depreciation and amortization | 36.75%61.22M | -53.43%44.77M | 9.24%96.12M | 5.62%87.99M | --83.31M |
| -Disposal profit | ---- | --0 | -1,549.81%-47.8M | -1,222.87%-2.9M | --258K |
| -Other non-cash items | 195.71%201.81M | -1,309.75%-210.86M | 152.13%17.43M | 76.12%-33.43M | ---139.98M |
| Changes in working capital | -175.34%-67.5M | 7.11%89.59M | 439.30%83.65M | 83.09%-24.65M | ---145.79M |
| -Change in receivables | -651.29%-85.81M | 1,716.41%15.57M | 98.36%-963K | 65.45%-58.79M | ---170.13M |
| -Change in inventory | 59.44%-7.05M | -494.69%-17.38M | 62.89%4.4M | 131.89%2.7M | ---8.48M |
| -Change in payables | 79.68%28.29M | 312.54%15.75M | -161.87%-7.41M | -17.03%11.97M | --14.43M |
| -Provision for loans, leases and other losses | -104.54%-3.44M | -13.57%75.75M | 358.29%87.65M | 10.07%19.13M | --17.38M |
| -Changes in other current assets | 648.39%510K | -181.82%-93K | -109.94%-33K | -67.32%332K | --1.02M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -96.90%-40.13M | -68.42%-20.38M | -14.98%-12.1M | -20.67%-10.52M | -8.72M |
| Interest received (cash flow from operating activities) | 1,038.71%706K | 588.89%62K | 200.00%9K | 50.00%3K | 2K |
| Tax refund paid | 94.65%-8.65M | -256.55%-161.7M | 81.08%-45.35M | -386,454.84%-239.66M | -62K |
| Other operating cash inflow (outflow) | 138.14%8.06M | -68.80%3.39M | -36.30%10.85M | 17.03M | 0 |
| Operating cash flow | 207.36%216.35M | -135.62%-201.51M | 1,295.24%565.73M | -90.03%40.55M | --406.56M |
| Investing cash flow | |||||
| Net PPE purchase and sale | -400.57%-2.69B | -6.20%-537.11M | -23.55%-505.77M | -1,750.21%-409.36M | ---22.13M |
| Net intangibles purchase and sale | -108.51%-4.58M | 62.14%-2.2M | -1,116.98%-5.81M | 93.76%-477K | ---7.65M |
| Net investment property transactions | 12.28%16.02M | -26.72%14.27M | -7.80%19.47M | --21.12M | ---- |
| Net investment product transactions | -0.17%-24.05M | -0.04%-24.01M | -0.01%-24M | 0.00%-24M | ---24M |
| Net changes in other investments | -241.45%-5.93M | 121.67%4.2M | -1,308.68%-19.36M | -99.42%1.6M | --275.93M |
| Investing cash flow | -396.86%-2.71B | -1.75%-544.85M | -30.25%-535.47M | -285.06%-411.11M | --222.15M |
| Financing cash flow | |||||
| Net issuance payments of debt | 8,134.10%2.35B | -103.38%-29.26M | 216.00%864.62M | 223.00%273.62M | ---222.45M |
| Cash dividends paid | 86.67%-4M | ---30M | ---- | ---- | ---53M |
| Net other fund-raising expenses | ---1K | ---- | ---- | 99.51%-1K | ---204K |
| Financing cash flow | 4,060.34%2.35B | -106.85%-59.26M | 216.00%864.62M | 199.26%273.62M | ---275.66M |
| Net cash flow | |||||
| Beginning cash position | -41.47%1.14B | 85.41%1.94B | -8.47%1.05B | 44.60%1.14B | --791.61M |
| Current changes in cash | 82.15%-143.79M | -190.03%-805.63M | 1,023.02%894.87M | -127.46%-96.95M | --353.05M |
| Effect of exchange rate changes | --0 | --0 | --0 | --0 | ---- |
| Cash adjustments other than cash changes | 150.00%1K | ---2K | ---- | ---- | ---- |
| End cash Position | -12.65%993.17M | -41.47%1.14B | 85.41%1.94B | -8.47%1.05B | --1.14B |
| Free cash flow | -235.09%-2.48B | -1,468.16%-740.82M | 114.55%54.15M | -198.85%-372.19M | --376.51M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |