Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 44.97%6.02B | -33.95%4.15B | 492.59%6.29B | -80.87%1.06B | 49.83%5.55B | -60.68%3.7B | 1,028.64%9.42B | -72.57%834.29M | 16.70%3.04B | -34.77%2.61B |
| Net profit before non-cash adjustment | 32.43%5.91B | 30.48%4.46B | -9.66%3.42B | -18.98%3.79B | -13.04%4.67B | 23.81%5.37B | 39.01%4.34B | -3.04%3.12B | 14.88%3.22B | -11.11%2.8B |
| Total adjustment of non-cash items | 18.53%339.39M | -60.19%286.34M | 1,000.72%719.19M | -113.90%-79.85M | 116.89%574.27M | -60.90%264.77M | 54.72%677.24M | 27.34%437.73M | -51.26%343.76M | 65.22%705.31M |
| -Depreciation and amortization | -19.14%262.76M | -20.13%324.95M | -14.54%406.85M | -2.05%476.06M | -2.04%486.02M | 16.12%496.16M | 21.42%427.28M | 8.29%351.9M | -9.75%324.95M | 3.27%360.04M |
| -Reversal of impairment losses recognized in profit and loss | 6.38%118.55M | -44.98%111.43M | -28.62%202.52M | 185.94%283.73M | 238.09%99.23M | -26.66%29.35M | -65.41%40.02M | 13.31%115.67M | -7.37%102.09M | -25.30%110.21M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.38%10.13M |
| -Disposal profit | -2.93%-17.7M | ---17.2M | --0 | -1,549.35%-144.92M | 19.88%10M | 599.16%8.34M | 72.39%-1.67M | -104.61%-6.05M | --131.44M | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 331.04%104.59M |
| -Other non-cash items | 81.78%-24.21M | -220.96%-132.85M | 115.81%109.83M | -3,211.48%-694.72M | 92.20%-20.98M | -227.15%-269.08M | 989.52%211.62M | 88.92%-23.79M | -278.43%-214.71M | 325.91%120.33M |
| Changes in working capital | 61.61%-228.82M | -127.73%-596.07M | 181.24%2.15B | -982.97%-2.65B | 115.47%299.63M | -144.03%-1.94B | 261.31%4.4B | -420.82%-2.73B | 42.04%-523.47M | -318.21%-903.18M |
| -Change in receivables | 175.71%717.11M | 48.34%-947.22M | -817.72%-1.83B | -49.55%255.47M | 176.58%506.39M | -501.18%-661.3M | 51.38%164.84M | 107.61%108.89M | -245.23%-1.43B | 183.69%985.06M |
| -Change in inventory | -684.78%-710.56M | -105.13%-90.54M | 193.93%1.77B | -222.92%-1.88B | 34.84%-582.43M | -128.17%-893.81M | 296.25%3.17B | 13.15%-1.62B | -424.17%-1.86B | 681.60%574.28M |
| -Change in payables | -63.38%89.66M | -88.53%244.83M | 305.24%2.14B | -490.23%-1.04B | 168.53%266.62M | -139.08%-389.03M | 218.56%995.54M | -130.49%-839.71M | 219.97%2.75B | -245.58%-2.3B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -182.17%-167.09M |
| -Provision for loans, leases and other losses | -265.10%-325.02M | 143.54%196.87M | 301.70%80.84M | -81.55%20.12M | 1,340.55%109.05M | -88.25%7.57M | 117.01%64.41M | -2,653.61%-378.7M | --14.83M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 25.65%-287K | -4.04%-386K | -1,513.04%-371K | 97.87%-23K | 85.68%-1.08M | 9.92%-7.56M | 4.75%-8.39M | -13.79%-8.81M | -4.07%-7.74M | -434.20%-7.44M |
| Interest received (cash flow from operating activities) | 195.48%140.11M | 47.42M | 0 | -0.48%627K | -8.16%630K | 29.92%686K | -8.81%528K | -29.90%579K | 18.51%826K | -55.35%697K |
| Tax refund paid | -53.10%-1.51B | 19.80%-984.29M | 10.06%-1.23B | 33.09%-1.36B | -32.01%-2.04B | -83.12%-1.54B | 15.32%-843.57M | 3.23%-996.18M | 35.08%-1.03B | -67.96%-1.59B |
| Other operating cash inflow (outflow) | -100.00%-1K | 115.93%194.49M | -76.04%90.07M | 127.24%375.91M | -39.76%165.43M | 1,256.66%274.62M | 2,024,100.00%20.24M | 1K | 0 | 0.00%-1K |
| Operating cash flow | 36.45%4.65B | -33.79%3.41B | 6,923.86%5.15B | -98.00%73.35M | 51.44%3.67B | -71.74%2.43B | 5,146.44%8.58B | -108.49%-170.12M | 97.81%2B | -66.78%1.01B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -22.57%-117.25M | 63.04%-95.66M | -11.84%-258.8M | 43.83%-231.4M | -28.34%-411.93M | 9.52%-320.97M | 32.38%-354.75M | -100.37%-524.6M | 10.25%-261.82M | -101.41%-291.72M |
| Net intangibles purchase and sale | 90.04%-1.64M | -89.39%-16.46M | -61.32%-8.69M | -92.63%-5.39M | 96.70%-2.8M | -150.40%-84.68M | -69.67%-33.82M | -19.53%-19.93M | -70.00%-16.68M | 54.00%-9.81M |
| Net business purchase and sale | 85.41%-12.3M | -44.23%-84.3M | 82.46%-58.45M | 29.44%-333.13M | -171.96%-472.14M | 79.78%-173.61M | -134.65%-858.5M | -1,525.99%-365.87M | 84.85%-22.5M | -551.36%-148.55M |
| Net investment product transactions | 101.57%31.09M | 9.87%-1.98B | -1,601.31%-2.2B | 233.22%146.54M | ---110M | --0 | -160.28%-19.96M | 125.33%33.11M | -117.82%-130.69M | -224.02%-60M |
| Advance cash and loans provided to other parties | --0 | -128.00%-18.1M | 96.92%-7.94M | -25.91%-258.12M | -64.00%-205M | 48.13%-125M | -185.28%-241.01M | 18.45%-84.48M | -80.16%-103.59M | -193.37%-57.5M |
| Repayment of advance payments to other parties and cash income from loans | -36.43%16.23M | -88.14%25.54M | -68.98%215.36M | 975.39%694.19M | 301.74%64.55M | 113.10%16.07M | -32.56%7.54M | 95.52%11.18M | 11.18%5.72M | 27.08%5.14M |
| Net changes in other investments | -103.07%-3.15M | 1,262.43%102.67M | -105.54%-8.83M | 241.36%159.41M | 13.20%-112.77M | 0.04%-129.91M | -246.11%-129.96M | -444.60%-37.55M | -106.71%-6.9M | 224.23%102.78M |
| Investing cash flow | 95.79%-87.01M | 11.10%-2.07B | -1,452.39%-2.33B | 113.77%172.09M | -52.80%-1.25B | 49.82%-818.11M | -65.00%-1.63B | -84.20%-988.14M | -16.71%-536.46M | -92.43%-459.66M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 0.00%-20M | -122.22%-20M | 708.03%90M | 99.70%-14.8M | ---5B | --0 | ---- | ---- | --0 | --5.01B |
| Net common stock issuance | -21,099,904.08%-10.34B | ---49K | --0 | ---140K | --0 | ---- | 0.81%-366K | ---369K | ---- | 73.91%-54K |
| Cash dividends paid | -18.44%-991.51M | -3.52%-837.15M | 14.47%-808.65M | 16.68%-945.44M | -24.61%-1.13B | -89.41%-910.56M | -10.24%-480.74M | -94.22%-436.1M | -16.45%-224.54M | 0.06%-192.81M |
| Net other fund-raising expenses | ---- | ---1K | ---- | ---1K | ---- | ---- | ---- | ---1K | ---- | ---1K |
| Financing cash flow | -1,224.13%-11.35B | -19.28%-857.2M | 25.17%-718.65M | 84.35%-960.38M | -573.73%-6.13B | -89.26%-910.56M | -10.23%-481.11M | -94.39%-436.47M | -104.66%-224.54M | 2,596.61%4.82B |
| Net cash flow | ||||||||||
| Beginning cash position | 2.46%20.21B | 11.95%19.72B | -3.90%17.62B | -16.84%18.33B | 3.27%22.04B | 43.53%21.35B | -9.68%14.87B | 8.17%16.47B | 54.59%15.22B | 36.23%9.85B |
| Current changes in cash | -1,499.14%-6.78B | -76.98%484.79M | 394.53%2.11B | 80.74%-714.94M | -632.46%-3.71B | -89.23%697.02M | 505.93%6.47B | -228.22%-1.59B | -76.86%1.24B | 105.25%5.38B |
| Cash adjustments other than cash changes | ---- | 0.00%-1K | -200.00%-1K | 200.00%1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
| End cash Position | -33.57%13.42B | 2.46%20.21B | 11.95%19.72B | -3.90%17.62B | -16.84%18.33B | 3.27%22.04B | 43.53%21.35B | -9.68%14.87B | 8.17%16.47B | 54.59%15.22B |
| Free cash flow | 37.49%4.54B | -32.46%3.3B | 3,088.32%4.88B | -105.02%-163.44M | 61.32%3.26B | -75.35%2.02B | 1,246.91%8.2B | -141.40%-714.65M | 142.47%1.73B | -75.32%711.91M |
| 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 |