Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (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 | 242.45%14.04M | 11.57%4.1M | -54.98%3.67M | 51.31%8.16M | -75.90%5.39M | 76.45%22.38M | 10.98%12.68M | 121.60%11.43M | 274.28%5.16M | 68.36%-2.96M |
| Net profit before non-cash adjustment | -14.52%4.87M | -2.96%5.7M | -31.57%5.87M | 39.96%8.58M | 162.37%6.13M | 314.92%2.34M | 242.53%563K | -123.32%-395K | -77.02%1.69M | 569.06%7.37M |
| Total adjustment of non-cash items | 9.32%10.46M | 0.61%9.57M | 15.58%9.51M | 4.30%8.23M | -9.64%7.89M | 2.14%8.73M | 138.54%8.55M | 19.63%3.58M | 181.79%3M | -226.71%-3.66M |
| -Depreciation and amortization | 3.76%5.03M | 4.04%4.84M | -1.29%4.66M | 0.13%4.72M | -3.40%4.71M | -1.05%4.88M | 692.44%4.93M | -20.36%622K | 6.55%781K | 8.11%733K |
| -Reversal of impairment losses recognized in profit and loss | 124.18%1.36M | 16.92%608K | -54.90%520K | -25.32%1.15M | 60.17%1.54M | 73.38%964K | -4.47%556K | 3,333.33%582K | -102.16%-18K | --832K |
| -Share of associates | ---- | ---- | ---- | ---- | 4.00%-48K | -178.13%-50K | -38.46%64K | 131.11%104K | 60.71%45K | 366.67%28K |
| -Disposal profit | -133.33%-14K | 45.45%-6K | -200.00%-11K | -92.76%11K | 1,788.89%152K | -1,000.00%-9K | 105.56%1K | 5.26%-18K | 99.76%-19K | -87,300.00%-7.87M |
| -Net exchange gains and losses | 1,472.73%302K | 69.01%-22K | -115.15%-71K | 76.92%-33K | -126.68%-143K | 406.29%536K | 65.82%-175K | -1.79%-512K | ---503K | --0 |
| -Other non-cash items | -8.71%3.78M | -6.16%4.14M | 85.58%4.42M | 42.28%2.38M | -30.68%1.67M | -23.96%2.41M | 13.08%3.17M | 3.54%2.81M | 3.75%2.71M | 17.88%2.61M |
| Changes in working capital | 88.44%-1.29M | 4.62%-11.16M | -35.40%-11.71M | -0.24%-8.65M | -176.23%-8.62M | 216.62%11.31M | -56.64%3.57M | 1,660.68%8.24M | 107.02%468K | 50.01%-6.67M |
| -Change in receivables | 154.77%1.17M | -15.10%-2.13M | 47.56%-1.85M | -15.84%-3.52M | -164.27%-3.04M | 112.72%4.73M | 179.18%2.23M | -267.86%-2.81M | 309.77%1.67M | 73.78%-798K |
| -Change in inventory | -19.94%-10.4M | -11.46%-8.67M | 54.94%-7.78M | -1,446.20%-17.27M | -131.41%-1.12M | 276.30%3.56M | -193.90%-2.02M | -51.40%2.15M | 260.67%4.42M | 83.70%-2.75M |
| -Change in payables | 1,968.03%8.71M | 68.97%-466K | -112.59%-1.5M | 344.03%11.93M | -281.92%-4.89M | -20.96%2.69M | -63.13%3.4M | 284.89%9.22M | -59.85%-4.99M | -147.44%-3.12M |
| -Changes in other current assets | -834.95%-757K | 117.98%103K | -364.06%-573K | -48.94%217K | 26.49%425K | 1,033.33%336K | 88.82%-36K | 49.45%-322K | ---637K | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 10.08%-1.87M | 3.89%-2.07M | -95.29%-2.16M | -15.10%-1.11M | 7.69%-960K | 34.63%-1.04M | -49.67%-1.59M | -3.10%-1.06M | -4.56%-1.03M | -16.96%-986K |
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | 16.67%-990K | 43.88%-1.19M | 28.46%-2.12M | -98.72%-2.96M | -234.61%-1.49M | 1.98%-445K | 51.44%-454K | -64.32%-935K | 25.91%-569K | 28.29%-768K |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 1,235.96%11.18M | 239.27%837K | -114.67%-601K | 39.13%4.1M | -85.91%2.94M | 96.41%20.89M | 12.81%10.64M | 165.11%9.43M | 175.47%3.56M | 58.16%-4.71M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -12.24%-605K | -17.17%-539K | 38.58%-460K | -126.28%-749K | -125.17%-331K | -30.09%-147K | 45.93%-113K | 43.67%-209K | -103.59%-371K | 1,107.91%10.32M |
| Interest received (cash flow from investment activities) | -72.64%29K | 783.33%106K | 0.00%12K | 0.00%12K | -25.00%12K | -44.83%16K | 3.57%29K | -20.00%28K | 59.09%35K | -29.03%22K |
| Investing cash flow | -33.03%-576K | 3.35%-433K | 39.21%-448K | -131.03%-737K | -143.51%-319K | -55.95%-131K | 53.59%-84K | 46.13%-181K | -103.25%-336K | 1,141.59%10.34M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -138.41%-3.72M | 150.03%9.68M | -48.35%3.87M | 309.24%7.5M | 69.20%-3.58M | -669.89%-11.63M | 80.05%-1.51M | -733.72%-7.57M | -71.11%1.2M | -54.96%4.14M |
| Increase or decrease of lease financing | -1.65%-4.56M | -7.90%-4.48M | 0.17%-4.15M | 1.23%-4.16M | 2.99%-4.21M | -0.49%-4.34M | -16,519.23%-4.32M | 3.70%-26K | 71.88%-27K | -68.42%-96K |
| Cash dividends paid | -28.58%-1.67M | -16.62%-1.3M | 0.00%-1.11M | ---1.11M | ---- | ---- | ---- | 33.42%-500K | 84.20%-751K | -216.38%-4.75M |
| Interest paid (cash flow from financing activities) | 9.84%-2.01M | -31.10%-2.23M | -39.41%-1.7M | -61.32%-1.22M | 51.63%-755K | 8.50%-1.56M | -10.64%-1.71M | 10.19%-1.54M | -3.37%-1.72M | -28.86%-1.66M |
| Financing cash flow | -812.95%-11.95M | 154.20%1.68M | -407.36%-3.09M | 111.77%1.01M | 51.24%-8.55M | -132.63%-17.54M | 21.81%-7.54M | -641.62%-9.64M | 45.19%-1.3M | -137.43%-2.37M |
| Net cash flow | ||||||||||
| Beginning cash position | 11.48%14.73M | -27.74%13.21M | 23.66%18.28M | -30.03%14.79M | 20.43%21.13M | 19.31%17.55M | -4.46%14.71M | 15.10%15.39M | 33.65%13.37M | -38.74%10.01M |
| Current changes in cash | -164.57%-1.34M | 150.23%2.08M | -194.87%-4.14M | 173.67%4.37M | -283.61%-5.93M | 7.00%3.23M | 869.39%3.02M | -120.41%-392K | -41.04%1.92M | 155.03%3.26M |
| Effect of exchange rate changes | 88.10%-67K | 39.53%-563K | -7.38%-931K | -106.43%-867K | -217.32%-420K | 303.41%358K | 40.14%-176K | -400.00%-294K | -10.09%98K | 126.72%109K |
| End cash Position | -9.57%13.32M | 11.48%14.73M | -27.74%13.21M | 23.66%18.28M | -30.03%14.79M | 20.43%21.13M | 19.31%17.55M | -4.46%14.71M | 15.10%15.39M | 33.65%13.37M |
| Free cash flow | 3,581.18%10.57M | 126.90%287K | -131.90%-1.07M | 28.21%3.35M | -87.42%2.61M | 97.11%20.74M | 14.57%10.52M | 190.97%9.18M | 157.90%3.16M | 55.68%-5.45M |
| Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |