Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (Q3)Dec 31, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 36.34%7.7B | -42.30%3.19B | 97.10%39.09B | 62.46%5.65B | 498.97%18.52B | -14.19%5.53B | 51.21%19.83B | 81.90%6.82B | 121.54%3.48B | -38.41%3.09B |
| Net profit before non-cash adjustment | 580.00%1.61B | 770.50%1.74B | -67.13%3.9B | -109.36%-335M | -97.38%71M | -92.42%200M | 145.68%11.86B | 255.42%2.94B | 1,483.63%3.58B | 228.00%2.71B |
| Total adjustment of non-cash items | 38.68%5.77B | 65.96%6.06B | 345.50%18.62B | 1,097.98%4.16B | 282.34%6.6B | 115.70%3.65B | -54.93%4.18B | -91.26%412M | -86.34%347M | -50.57%1.73B |
| -Depreciation and amortization | 11.63%4.58B | 5.88%4.31B | 46.98%16.51B | 45.07%4.1B | 70.01%4.08B | 75.03%4.07B | 21.71%11.24B | 64.10%3.68B | 21.23%2.83B | 3.18%2.4B |
| -Share of associates | -81.37%-477M | 115.86%56M | -360.82%-832M | -207.79%-263M | 70.57%-93M | -259.73%-353M | 91.02%319M | 277.08%170M | 203.83%244M | -160.31%-316M |
| -Disposal profit | 193.75%15M | -231.25%-53M | 322.73%279M | -107.84%-16M | 81.40%-16M | 81.61%-16M | -95.35%66M | -98.06%35M | 259.38%204M | 32.28%-86M |
| -Other non-cash items | 892.54%3.33B | 4,183.72%1.76B | 135.78%2.66B | 111.44%335M | 1,066.91%2.63B | 94.36%-43M | -382.80%-7.44B | -555.70%-3.48B | -611.89%-2.93B | -135.32%-272M |
| Changes in working capital | -82.14%326M | -375.52%-4.62B | 337.20%16.57B | 505.56%1.83B | 983.37%11.85B | -20.58%1.68B | 483.99%3.79B | 274.14%3.47B | 62.44%-450M | -291.30%-1.34B |
| -Change in receivables | -249.56%-510M | 176.68%2.18B | 375.85%6.74B | 109.36%341M | 2,617.17%9.09B | -57.10%789M | -348.52%-2.44B | 66.67%-279M | -687.42%-3.64B | -192.09%-361M |
| -Change in inventory | 217.53%2.52B | -438.48%-1.82B | 192.58%6.55B | 3.93%793M | 535.54%1.97B | 290.11%538M | 1,448.19%2.24B | 324.38%2.21B | 217.75%763M | -293.91%-453M |
| -Change in payables | -339.07%-1.65B | -940.23%-2.92B | -17.82%3.28B | -71.55%691M | 249.15%786M | -37.07%348M | 321.45%4B | 23.79%1.54B | 307.61%2.43B | -224.29%-527M |
| -Changes in other current assets | --107M | ---1.79B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Changes in other current liabilities | ---137M | ---259M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -37.06%-773M | 0.00%-705M | -61.31%-5.38B | -54.52%-564M | -124.86%-2.04B | -37.70%-705M | -16.78%-3.33B | -66.27%-1.55B | 14.32%-365M | 4.32%-909M |
| Interest received (cash flow from operating activities) | 112.28%7M | -13.53%326M | 40.06%437M | -146.34%-57M | 2,666.67%77M | 96.35%377M | 129.41%312M | 0 | 720.00%123M | 50.00%-3M |
| Tax refund paid | -21.62%-737M | 42.34%-1.33B | -265.59%-2.71B | -41.26%-606M | -31.34%401M | -203.41%-2.31B | 15.51%-741M | 65.37%-134M | 4.67%-429M | 78.05%584M |
| Other operating cash inflow (outflow) | -1M | -103.23%-1M | -97.86%57M | 0 | -97.83%28M | -97.57%31M | 335.52%2.66B | -91.67%37M | -68.45%53M | 1.29B |
| Operating cash flow | 40.16%6.2B | -49.42%1.48B | 68.16%31.5B | 54.65%4.42B | 318.59%16.98B | -56.02%2.92B | 84.88%18.73B | 72.03%5.18B | 226.26%2.86B | -7.63%4.06B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -129.30%-2.64B | 46.43%-646M | 46.16%-8.5B | 77.88%-1.15B | -158.37%-2.73B | 0.58%-1.21B | -45.43%-15.79B | -562.10%-8.32B | -187.87%-5.2B | -205.49%-1.06B |
| Net intangibles purchase and sale | -64.58%-79M | -111.54%-55M | -86.51%-235M | -633.33%-48M | -3,500.00%-34M | 70.11%-26M | -53.66%-126M | -5,000.00%-49M | 160.00%9M | 101.72%1M |
| Net business purchase and sale | --0 | 96.68%-7M | 54.49%-2.43B | 77.98%-521M | --0 | 71.79%-211M | -580.99%-5.34B | -794.71%-1.86B | -235.13%-2.37B | 64.86%-364M |
| Net investment product transactions | 97.67%-1M | ---155M | 98.53%-41M | 98.00%-43M | ---- | ---- | -519.88%-2.79B | -117.39%-24M | -71,400.00%-2.15B | ---- |
| Advance cash and loans provided to other parties | 66.61%-212M | ---810M | -123.17%-1.93B | -12,600.00%-635M | --0 | --0 | 26.18%-863M | 73.03%-120M | 97.95%-5M | 98.60%-5M |
| Repayment of advance payments to other parties and cash income from loans | ---- | --918M | ---- | ---- | ---- | ---- | -2.59%1.09B | --539M | ---539M | --6M |
| Net changes in other investments | -223.93%-2.49B | -491.53%-1.82B | -517.80%-3.37B | -332.33%-769M | -304.85%-338M | -67.76%-307M | -339.52%-545M | -2,283.33%-858M | 1,373.08%331M | 632.26%165M |
| Investing cash flow | -21.00%-3.83B | -46.91%-2.57B | 32.26%-16.5B | 68.07%-3.17B | -66.74%-3.12B | 6.82%-1.75B | -160.92%-24.35B | -1,460.44%-10.69B | -254.07%-9.91B | -44.30%-1.87B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 343.88%5.64B | -141.29%-3.24B | -181.56%-12.14B | -116.79%-2.31B | -221.81%-20.44B | 1,044.22%7.84B | 138.77%14.88B | 5,540.24%23.13B | -135.71%-1.07B | -39.67%-6.35B |
| Net common stock issuance | --0 | -99.99%1M | 192,522.22%17.34B | -80.00%1M | -10,900.00%-108M | 871,900.00%17.44B | 127.27%9M | -80.00%1M | -58.33%5M | 101.96%1M |
| Increase or decrease of lease financing | -2.91%-106M | -7.19%-477M | -5.31%-753M | -6.19%-103M | -6.45%-66M | -3.49%-445M | 12.70%-715M | 8.70%-126M | 18.49%-97M | 25.30%-62M |
| Cash dividends for minorities | ---282M | ---- | 28.23%-1.03B | --0 | ---- | ---- | 5.42%-1.43B | 18.46%-623M | --0 | ---- |
| Net other fund-raising expenses | -163.63%-7.74B | 132.19%3.58B | -3.07%-11.71B | -290.89%-2.93B | 2.44%5.07B | -120.87%-11.11B | -1,255.25%-11.36B | -1,230.07%-12.82B | 228.30%1.54B | 136.87%4.95B |
| Financing cash flow | 53.49%-2.49B | -100.98%-134M | -698.63%-8.29B | -1,510.82%-5.35B | -594.84%-15.75B | 318.09%13.72B | -54.29%1.38B | 1,377.90%9.56B | -76.55%379M | 30.78%-2.27B |
| Net cash flow | ||||||||||
| Beginning cash position | -34.80%19.72B | 38.09%23.93B | -18.92%17.33B | 54.40%30.25B | 60.74%32.25B | -18.92%17.33B | 29.41%21.37B | -23.89%13.23B | 10.63%19.59B | 12.20%20.06B |
| Current changes in cash | 96.99%-123M | -108.25%-1.23B | 258.47%6.72B | 38.70%-4.09B | -2,180.72%-1.89B | 1,073.71%14.89B | -210.77%-4.24B | 36.31%4.05B | -2,067.86%-6.68B | 54.14%-83M |
| Effect of exchange rate changes | 21.67%73M | -338.71%-74M | -147.42%-92M | -80.77%60M | 72.42%-107M | -85.91%31M | -81.15%194M | -95.10%50M | 1,456.52%312M | -4,950.00%-388M |
| Cash adjustments other than cash changes | --97M | ---4M | -2,500.00%-24M | ---- | ---- | ---- | 0.00%1M | --0 | ---- | ---- |
| End cash Position | -24.59%19.77B | -29.85%22.62B | 38.09%23.93B | 98.19%26.21B | 54.40%30.25B | 60.74%32.25B | -18.92%17.33B | -18.92%17.33B | -23.89%13.23B | 10.63%19.59B |
| Free cash flow | 7.98%3.48B | -54.03%776M | 706.98%22.77B | 238.16%3.22B | 373.74%14.22B | -68.38%1.69B | 450.87%2.82B | -281.60%-3.19B | -146.77%-2.33B | -24.75%3B |
| 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 |