Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (Q1)Jun 30, 2024 | (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 | 24.41%8.62B | 65.80%1.31B | 36.20%6.93B | -3.49%2.06B | 219.39%2.1B | 54.57%1.99B | -22.29%788.88M | 82.42%5.09B | 133.53%2.13B | -38.33%656.21M |
| Net profit before non-cash adjustment | 38.98%6.64B | 76.26%1.84B | 206.12%4.78B | 2,808.59%958.57M | 419.15%1.38B | 214.59%1.4B | 17.81%1.05B | -5.76%1.56B | -2.23%-35.39M | -75.42%265.71M |
| Total adjustment of non-cash items | -47.46%1.58B | -206.51%-260M | -18.78%3.02B | -24.81%1.42B | 0.01%644.59M | 0.54%706.89M | -48.80%244.11M | 243.59%3.71B | 208.16%1.89B | 1,273.72%644.54M |
| -Depreciation and amortization | -4.00%1.92B | -3.81%488M | -0.59%2B | -4.04%491.81M | -1.15%498.19M | 0.20%501.68M | 2.76%507.32M | 3.23%2.01B | 1.83%512.52M | 3.46%503.98M |
| -Reversal of impairment losses recognized in profit and loss | 0.00%266M | ---- | -43.58%266M | -33.44%266M | ---- | ---- | ---- | 787.71%471.45M | 327.02%399.64M | 124.40%51.26M |
| -Disposal profit | -81.82%-60M | -332.90%-17M | 25.74%-33M | 78.09%-2.63M | -29.05%-15.37M | 2.01%-11.07M | 57.35%-3.93M | -370.71%-44.44M | -135.45%-12.02M | -46.44%-11.91M |
| -Other non-cash items | -169.09%-541M | -181.94%-731M | -38.56%783M | -32.75%664.23M | 59.85%161.77M | 11.98%216.28M | -3,288.81%-259.28M | 256.31%1.27B | 5,522.95%987.68M | 131.25%101.2M |
| Changes in working capital | 145.38%393M | 45.43%-273M | -369.43%-866M | -217.68%-325.86M | 128.68%72.86M | -179.77%-112.75M | -43.47%-500.26M | -450.35%-184.48M | -17.05%276.91M | -768.50%-254.04M |
| -Change in receivables | 119.14%133M | -117.91%-18M | -5.13%-695M | -220.35%-164.92M | 72.72%-144.08M | -162.04%-486.48M | 219.11%100.48M | -194.04%-661.09M | -47.46%137.03M | -34.89%-528.12M |
| -Change in inventory | -187.06%-175M | -265.80%-65M | 159.83%201M | 137.73%791.05M | -44.61%-645.05M | 110.88%15.8M | 150.64%39.2M | -1,846.32%-335.97M | -40.20%332.75M | 5.49%-446.06M |
| -Change in payables | 181.95%286M | 79.24%-107M | -143.17%-349M | -146.51%-782.36M | 8.91%935.36M | -95.88%13.44M | -772.80%-515.44M | 214.06%808.48M | 49.30%-317.38M | -10.88%858.85M |
| -Provision for loans, leases and other losses | 747.83%149M | 33.33%-83M | -660.98%-23M | -236.24%-169.63M | 47.10%-73.37M | 135.69%344.49M | 2.63%-124.49M | -89.01%4.1M | -12.62%124.51M | -122.85%-138.71M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 21.84%-68M | 23.59%-18M | 5.19%-87M | 14.12%-19.83M | 6.99%-22.17M | 2.62%-21.44M | -3.24%-23.56M | 2.75%-91.77M | 18.53%-23.09M | -10.00%-23.84M |
| Interest received (cash flow from operating activities) | 483.33%70M | 158.03%33M | 650.47%12M | -399.83%-1.76M | 548.16%1.76M | -659.57%-789K | 2,038.63%12.79M | 380.18%1.6M | 1,796.77%588K | 338.71%272K |
| Tax refund paid | -186.88%-1.84B | -242.81%-1.07B | -0.02%-640M | -33.53%-38.99M | -37.31%-300.01M | 144.67%10.54M | 15.48%-311.54M | -374.08%-639.9M | -58.08%-29.2M | -498.82%-218.49M |
| Other operating cash inflow (outflow) | -2M | 0 | 0 | 100.00%1K | 112.55%999K | 96.39%-1M | 0 | -78.35%317.44M | -126.67%-49.7M | -101.08%-7.96M |
| Operating cash flow | 9.19%6.79B | -45.35%255M | 32.93%6.22B | -1.65%1.99B | 337.35%1.78B | 62.84%1.98B | -54.58%466.57M | 16.13%4.68B | 92.88%2.03B | -76.67%406.18M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -70.23%-1.86B | -5.53%-354M | 40.35%-1.1B | 39.66%-351.03M | 61.22%-173.98M | 53.61%-234.56M | -11.92%-335.44M | -50.63%-1.84B | -82.72%-581.76M | -20.47%-448.65M |
| Net intangibles purchase and sale | -148.15%-67M | 90.63%-2M | 84.55%-27M | 93.55%-2.74M | 95.84%-257K | 97.41%-2.66M | 8.55%-21.34M | 19.68%-174.79M | 0.23%-42.55M | 87.63%-6.19M |
| Net investment property transactions | --50M | ---- | --0 | --0 | ---- | ---- | --0 | -92.22%8.64M | --0 | ---- |
| Net changes in other investments | -49.54%109M | -112.26%-7M | 216.50%216M | -59.31%11.01M | 193.50%50.99M | 205.44%96.88M | 186.49%57.12M | 64.70%-185.41M | 119.95%27.05M | 45.78%-54.54M |
| Investing cash flow | -95.58%-1.77B | -21.14%-363M | 58.58%-906M | 42.61%-342.76M | 75.39%-123.24M | 80.20%-140.34M | 21.24%-299.66M | -18.19%-2.19B | -20.26%-597.26M | 4.26%-500.74M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -0.08%-1.23B | -0.26%-308M | -123.08%-1.23B | -216.70%-307.52M | -28.16%-308.48M | -13.19%-306.8M | -1.34%-307.2M | -171.91%-551.38M | -60.81%263.52M | -135.84%-240.7M |
| Increase or decrease of lease financing | 14.78%-940M | 12.89%-254M | 6.43%-1.1B | 14.23%-255.87M | 7.99%-270.13M | 2.40%-285.42M | 0.99%-291.58M | -3.09%-1.18B | -2.22%-298.34M | -2.82%-293.57M |
| Cash dividends paid | -434.85%-1.41B | -899.17%-882M | -99.37%-264M | --844K | -300.66%-176.84M | --273K | 0.00%-88.27M | 0.00%-132.42M | --0 | 50.00%-44.14M |
| Net other fund-raising expenses | 0.00%-2M | -930.93%-1M | -76.83%-2M | -259.28%-1.3M | 942.21%1.3M | -209.43%-1.9M | -9,600.00%-97K | -629.68%-1.13M | -253.92%-361K | ---154K |
| Financing cash flow | -37.94%-3.59B | -110.29%-1.45B | -39.45%-2.6B | -1,502.69%-563.84M | -30.35%-754.16M | -5.28%-593.85M | -0.18%-687.15M | -265.98%-1.86B | -109.25%-35.18M | -294.26%-578.57M |
| Net cash flow | ||||||||||
| Beginning cash position | 37.19%10.55B | 37.18%10.55B | 9.90%7.69B | 48.13%9.37B | 20.31%8.55B | 2.79%7.26B | 9.90%7.69B | 32.96%7B | 5.33%6.33B | 58.61%7.1B |
| Current changes in cash | -47.25%1.43B | -198.51%-1.55B | 333.63%2.71B | -22.04%1.09B | 233.57%899.06M | 2,245.91%1.24B | -1,226.47%-520.24M | -62.50%625.19M | 49.23%1.4B | -144.40%-673.12M |
| Effect of exchange rate changes | -116.22%-24M | 7.06%94M | 119.00%148M | 376.22%89.65M | 27.03%-77.65M | -53.51%48.2M | -14.57%87.8M | 0.85%67.58M | -158.74%-32.46M | -1,158.26%-106.42M |
| Cash adjustments other than cash changes | -100,100.00%-1M | ---1M | --1K | --2K | ---- | ---- | ---- | ---- | ---- | --0 |
| End cash Position | 13.32%11.95B | 25.23%9.09B | 37.18%10.55B | 37.18%10.55B | 48.13%9.37B | 20.31%8.55B | 2.79%7.26B | 9.90%7.69B | 9.90%7.69B | 5.33%6.33B |
| Free cash flow | -4.67%4.86B | -191.99%-101M | 91.09%5.09B | 16.89%1.64B | 3,393.17%1.6B | 187.03%1.74B | -84.41%109.79M | 2.90%2.67B | 103.32%1.4B | -103.69%-48.65M |
| 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 |