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 | -1,042.13%-2.47B | -39.97%6.09B | -4.73%35.03B | -106.12%-216M | 246.20%5.06B | -44.32%10.15B | 287.22%36.77B | -6.30%13.54B | 146.40%3.53B | 337.18%1.46B |
| Net profit before non-cash adjustment | 220.33%1.34B | 16.74%5.98B | -9.16%14.43B | -42.02%418M | -127.34%-234M | -4.44%5.13B | 15.07%15.88B | -7.89%8.94B | -18.62%721M | 324.67%856M |
| Total adjustment of non-cash items | -2.05%5.02B | 32.92%3.45B | 6.35%15.29B | 13.47%5.12B | 12.86%3.81B | -26.12%2.59B | 6.48%14.37B | -13.58%2.97B | 6.79%4.52B | 7.55%3.38B |
| -Depreciation and amortization | 5.77%4.05B | 6.96%3.73B | 7.13%14.98B | 6.48%3.83B | 9.45%3.7B | 5.79%3.49B | 2.79%13.99B | 4.03%3.71B | 4.66%3.6B | 0.81%3.38B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | -29.29%140M | ---- | ---- | ---- | 34.69%198M | ---- | ---- | ---- |
| -Other non-cash items | -80.28%255M | 68.27%-284M | -13.76%163M | 40.85%1.29B | 11,500.00%114M | -520.19%-895M | 173.83%189M | -237.28%-941M | 16.06%918M | 99.53%-1M |
| Changes in working capital | -53.31%-8.83B | -237.25%-3.34B | -18.36%5.32B | -237.26%-5.76B | 153.37%1.48B | -74.02%2.43B | 136.56%6.51B | 24.64%1.63B | 86.58%-1.71B | 17.74%-2.78B |
| -Change in receivables | 15.36%-6.86B | -10.78%7.75B | 265.08%1.01B | -26.00%-8.1B | 214.23%602M | 3.08%8.69B | 88.75%-610M | -3,814.29%-2.08B | 37.37%-6.43B | 38.72%-527M |
| -Change in inventory | -353.90%-2.34B | 77.73%-1.41B | -114.76%-1.48B | -71.75%922M | 444.26%4.27B | -267.92%-6.34B | 179.11%10.01B | 1,039.06%2.19B | 133.98%3.26B | 130.55%784M |
| -Change in payables | -75.76%333M | -16,435.59%-9.64B | 287.84%5.62B | -2.62%1.37B | -11.74%-3.37B | 102.12%59M | -384.30%-2.99B | 617.01%1.39B | -80.16%1.41B | -5,125.00%-3.02B |
| -Provision for loans, leases and other losses | -19.61%41M | -273.91%-40M | 58.25%163M | 2.00%51M | 5.26%-18M | 135.94%23M | -88.37%103M | -84.35%136M | 11.11%50M | -90.00%-19M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 3.09%-157M | 5.16%-147M | 0.00%-410M | -3.85%-162M | 18.75%-39M | 2.52%-155M | -40.89%-410M | 14.55%-47M | -75.28%-156M | 15.79%-48M |
| Interest received (cash flow from operating activities) | 4.49%93M | 10.00%110M | -21.27%211M | 7.23%89M | 25.00%10M | -41.18%100M | 14.53%268M | 0.00%7M | 2.47%83M | -11.11%8M |
| Tax refund paid | 4.54%-2.27B | 19.46%-2.16B | -0.97%-5B | -19.20%-2.38B | 333.33%26M | 8.13%-2.68B | -80.39%-4.95B | 48.86%-45M | -76.08%-2B | -14.29%6M |
| Other operating cash inflow (outflow) | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 200.00%1M | 0 | 0.00%-1M |
| Operating cash flow | -79.98%-4.8B | -47.43%3.9B | -5.82%29.83B | -282.55%-2.67B | 254.49%5.06B | -51.60%7.42B | 373.14%31.68B | -5.99%13.46B | 116.71%1.46B | 316.72%1.43B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 16.87%-4.4B | -17.60%-4.7B | -13.02%-15.03B | -11.55%-5.29B | -21.78%-4.06B | -30.13%-4B | 30.72%-13.3B | -108.75%-2.15B | 61.16%-4.74B | -29.39%-3.33B |
| Net intangibles purchase and sale | -1.24%-327M | 38.57%-250M | 33.13%-1.67B | 11.75%-323M | 19.32%-568M | 8.13%-407M | -20.64%-2.5B | -23.96%-983M | -15.82%-366M | -27.77%-704M |
| Net business purchase and sale | --0 | --0 | ---1.11B | --0 | --0 | ---1.11B | --0 | ---- | ---- | ---- |
| Advance cash and loans provided to other parties | --0 | --0 | ---1.73B | -498.28%-694M | -68.21%-291M | -941.94%-323M | --0 | --320M | 30.54%-116M | -30.08%-173M |
| Net changes in other investments | -208.14%-265M | 32.22%-61M | 46.16%-519M | -290.91%-86M | -60.00%-80M | -9,100.00%-90M | 25.90%-964M | 15.68%-893M | 84.17%-22M | -35.14%-50M |
| Investing cash flow | 21.95%-4.99B | 15.47%-5.01B | -19.72%-20.06B | -21.86%-6.4B | -17.32%-5B | -67.26%-5.93B | 25.73%-16.76B | -53.37%-3.7B | 59.11%-5.25B | -29.21%-4.26B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 4.50%10.34B | 1.04%-6.58B | 0.34%-6.44B | 333.77%9.89B | 2.97%-882M | -40.02%-6.65B | -162.01%-6.46B | 81.60%-3.08B | -92.00%2.28B | -41.37%-909M |
| Cash dividends paid | -27.71%-1.01B | -11.11%-880M | -20.18%-1.59B | -28.90%-794M | 33.33%-2M | -12.50%-792M | -25.05%-1.32B | --0 | -16.45%-616M | -200.00%-3M |
| Net other fund-raising expenses | -431.58%-126M | -138.62%-112M | 127.69%108M | 141.76%38M | -21.74%-112M | 458.02%290M | -20.00%-390M | -57.50%-126M | -10.98%-91M | -9.52%-92M |
| Financing cash flow | 0.67%9.2B | -5.89%-7.57B | 3.10%-7.92B | 480.67%9.13B | 0.80%-996M | -29.23%-7.15B | -190.47%-8.17B | 80.94%-3.21B | -94.36%1.57B | -37.91%-1B |
| Net cash flow | ||||||||||
| Beginning cash position | 226.89%9.39B | 19.59%11.32B | 248.25%9.47B | -44.06%2.87B | -57.53%3.81B | 248.25%9.47B | -71.57%2.72B | -61.75%2.92B | 287.32%5.13B | 49.00%8.97B |
| Current changes in cash | -927.78%-596M | -53.42%-8.68B | -72.52%1.86B | 103.25%72M | 75.53%-939M | -190.52%-5.66B | 198.79%6.75B | 233.39%6.55B | -135.12%-2.21B | 18.04%-3.84B |
| Cash adjustments other than cash changes | --0 | --6M | ---- | ---- | ---- | ---- | 91.67%-1M | --0 | --0 | --0 |
| End cash Position | 198.64%8.79B | -30.50%2.65B | 19.59%11.32B | 0.86%2.94B | -44.06%2.87B | -57.53%3.81B | 248.25%9.47B | 248.25%9.47B | -61.75%2.92B | 287.32%5.13B |
| Free cash flow | -15.50%-9.55B | -136.48%-1.09B | -17.60%13.07B | -125.95%-8.27B | 114.88%389M | -74.74%2.99B | 208.60%15.86B | -17.38%10.31B | 82.81%-3.66B | 30.99%-2.61B |
| 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 |