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 | (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 | (Q3)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 2.11B | 90.96%2.74B | -43.69%1.44B | -37.07%606.92M | -123.81%-28.14M | -126.64%-819.68M | -8.38%1.68B | 83.95%2.55B | -7.41%964.44M | -60.12%118.19M |
| Net profit before non-cash adjustment | --352.56M | 72.25%2.22B | -24.99%1.29B | -82.83%164.57M | 65.19%297.61M | -0.09%426.65M | 158.51%402.36M | 23.60%1.72B | 46.21%958.44M | -13.25%180.17M |
| Total adjustment of non-cash items | --56.88M | 49.25%1.3B | -8.91%869.74M | -15.48%239.3M | -2.13%217.12M | -8.05%211.48M | -8.17%201.85M | 42.29%954.77M | 47.49%283.14M | 32.92%221.84M |
| -Depreciation and amortization | --324.24M | 55.69%1.32B | -3.93%846.27M | 2.02%228.17M | -2.21%213.4M | -7.99%204.88M | -7.62%199.82M | 32.61%880.87M | 19.79%223.66M | 33.19%218.23M |
| -Reversal of impairment losses recognized in profit and loss | ---9.79M | ---- | --0 | ---- | ---- | ---- | ---- | --53.45M | ---- | ---- |
| -Disposal profit | ---1.28M | 68.29%2.81M | 158.60%1.67M | 231.72%1.06M | 4,900.00%500K | -91.85%105K | -97.33%4K | -39.83%645K | -196.87%-804K | -98.07%10K |
| -Other non-cash items | ---256.29M | -202.23%-22.29M | 10.10%21.8M | 47.33%10.07M | -10.55%3.22M | 8.08%6.49M | -39.91%2.02M | 246.92%19.8M | 53.88%6.84M | 42.13%3.6M |
| Changes in working capital | --1.7B | -7.43%-777.43M | -486.23%-723.64M | 173.26%203.05M | -91.28%-542.87M | -43.11%-1.46B | -26.25%1.07B | 81.74%-123.44M | -242.79%-277.15M | -262.94%-283.81M |
| -Change in receivables | --18.11M | -54.09%-817.46M | 46.22%-530.52M | 25.25%-1.12B | -73.12%96.39M | -84.54%-1.18B | 110.95%1.67B | -564.27%-986.39M | -156.62%-1.5B | -60.09%358.66M |
| -Change in inventory | --301K | 97.84%-5.59M | -235.71%-259.34M | -29.96%413.53M | 31.99%-291.86M | -82.82%9.65M | -1,383.87%-390.66M | 387.17%191.11M | -25.27%590.4M | 45.01%-429.14M |
| -Change in payables | --31.64M | 224.05%314.5M | -180.56%-253.52M | 154.34%11.71M | -60.81%130.52M | 2,979.20%89.73M | -164,667.12%-485.47M | 254.63%314.7M | 93.04%-21.54M | 30.37%333.03M |
| -Change in accrued expense | --211.59M | 365.62%20.46M | -135.77%-7.7M | 8.09%77.34M | -14.17%-69.04M | -42.41%-82.02M | -2.99%66.02M | 731.54%21.54M | 26.63%71.55M | -32.88%-60.47M |
| -Provision for loans, leases and other losses | ---12.82M | -158.89%-395.45M | 258.21%671.51M | 83.71%926.7M | 33.01%-255.84M | -11.80%-357.4M | -6.90%358.05M | 624.87%187.46M | 75.14%504.44M | -26.47%-381.9M |
| -Changes in other current assets | --1.81B | -1,267.94%-2.04B | -38.06%174.31M | 137.41%274.14M | -832.10%-114.57M | -108.74%-8.94M | -50.70%23.68M | -43.24%281.43M | 20.74%115.47M | -52.80%15.65M |
| -Changes in other current liabilities | ---358.21M | 513.21%2.14B | -288.93%-518.38M | -884.16%-380.01M | 67.84%-38.47M | 144.18%71.98M | -191.47%-171.87M | 83.86%-133.28M | 72.94%-38.61M | 12.97%-119.64M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -17.66M | -140.51%-88.19M | -19.28%-36.67M | -70.05%-12.3M | -14.89%-8.7M | -9.36%-8.54M | 12.29%-7.13M | -66.77%-30.74M | -42.08%-7.23M | -71.64%-7.58M |
| Interest received (cash flow from operating activities) | 8.92M | 57.19%14.11M | 26.39%8.98M | -34.64%251K | 55.72%4.22M | 45.39%788K | 7.27%3.72M | -3.26%7.1M | 124.56%384K | 4.92%2.71M |
| Tax refund paid | -99.86M | 31.40%-461.12M | -104.99%-672.19M | 42.89%-2.46M | -60.09%-269.52M | 6.45%-4.44M | -162.96%-395.77M | 34.63%-327.91M | 29.26%-4.31M | 4.17%-168.36M |
| Other operating cash inflow (outflow) | 0 | 0 | 200.00%1K | 2K | 0.00%-1K | 0 | 0 | -1K | 0 | -200.00%-1K |
| Operating cash flow | --2B | 199.63%2.21B | -66.50%737.41M | -37.85%592.42M | -449.00%-302.15M | -122.62%-831.87M | -23.71%1.28B | 151.58%2.2B | -7.50%953.28M | -146.30%-55.04M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---23.01M | 82.92%-541.34M | -80.95%-3.17B | -9.77%-337.8M | -33.06%-1.5B | -79.46%-278.72M | -563.82%-1.05B | -33.82%-1.75B | 72.07%-307.73M | -1,128.04%-1.13B |
| Net intangibles purchase and sale | ---33.97M | -44.86%-171.08M | 38.36%-118.1M | 61.89%-25.4M | -430.14%-52.38M | -106.82%-31.91M | 91.55%-8.42M | 36.73%-191.6M | 48.40%-66.64M | 87.86%-9.88M |
| Net investment product transactions | ---72.98M | 57.99%-55.92M | -51.72%-133.11M | 362.27%10.33M | -477.40%-67.6M | -159.50%-50.81M | 52.34%-25.02M | 28.33%-87.73M | 68.04%-3.94M | 82.46%-11.71M |
| Net changes in other investments | ---2K | -100.00%-2K | -100.00%-1K | --0 | --0 | --0 | 50.00%-1K | --1,000M | --0 | --1B |
| Investing cash flow | ---129.96M | 77.53%-768.35M | -231.86%-3.42B | 6.73%-352.86M | -969.67%-1.62B | -89.91%-361.45M | -248.87%-1.08B | 40.57%-1.03B | 69.57%-378.31M | 36.78%-151.8M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---73.3M | -175.00%-1.5B | --2B | --0 | --1.37B | --0 | --635M | --0 | --0 | --0 |
| Increase or decrease of lease financing | ---125M | 498.42%797.83M | -127.42%-200.25M | 38.26%-49.77M | 71.52%-22.03M | -3.26%-80.47M | -104.96%-47.97M | 396.76%730.42M | -149.82%-80.62M | -375.03%-77.35M |
| Cash dividends paid | ---142.54M | -2.48%-139.9M | -8.92%-136.51M | 89.45%-52K | -14.12%-59.37M | 56.85%-2.24M | -10.69%-74.84M | 8.57%-125.32M | -102.88%-493K | -52.99%-52.02M |
| Net other fund-raising expenses | --51.34M | ---- | ---238K | ---130K | --1K | ---107K | -100.00%-2K | ---- | ---- | --0 |
| Financing cash flow | ---289.51M | -150.64%-842.07M | 174.83%1.66B | 38.41%-49.96M | 1,092.20%1.28B | 0.37%-82.82M | -43.01%512.19M | 6,149.06%605.1M | -150.20%-81.11M | -2,055.43%-129.37M |
| Net cash flow | ||||||||||
| Beginning cash position | --4.11B | -22.25%3.52B | 64.91%4.53B | -17.52%3.32B | -9.25%3.97B | 4.53%5.25B | 64.91%4.53B | -23.48%2.75B | 44.25%4.03B | 50.07%4.38B |
| Current changes in cash | --1.58B | 158.76%599.08M | -157.42%-1.02B | -61.61%189.6M | -91.06%-642.35M | -97.20%-1.28B | -68.68%709.37M | 309.07%1.78B | 1,070.22%493.86M | -164.20%-336.21M |
| Effect of exchange rate changes | ---8.3M | -142.84%-5.07M | 77.41%11.84M | 38.70%8.31M | 44.01%-6.42M | -82.96%662K | 12.38%9.3M | -3.40%6.68M | 44.35%5.99M | -396.92%-11.47M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | 100.00%2K | ---- | ---- | ---- |
| End cash Position | --5.69B | 16.87%4.11B | -22.25%3.52B | -22.25%3.52B | -17.52%3.32B | -9.25%3.97B | 4.53%5.25B | 64.91%4.53B | 64.91%4.53B | 44.25%4.03B |
| Free cash flow | --1.94B | 158.72%1.5B | -1,091.93%-2.55B | -60.32%229.22M | -55.49%-1.86B | -109.86%-1.14B | -84.34%222.21M | 134.88%257.02M | 388.58%577.64M | -2,092.14%-1.2B |
| 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 |