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 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -40.81%6.07M | 333.00%10.26M | -84.30%2.37M | -32.88%15.1M | 2,052.26%22.49M | -111.52%-1.15M | -38.13%10M | 36.20%5.33M | -56.12%653K | -123.56%-838K |
| Net profit before non-cash adjustment | -460.99%-3.88M | 138.33%1.07M | -131.85%-2.8M | -46.54%8.8M | 595.81%16.46M | 272.38%2.37M | -118.05%-1.37M | 1,201.08%1.21M | -13.01%234K | -134.03%-1.41M |
| Total adjustment of non-cash items | 45.99%4.5M | -32.49%3.08M | -7.04%4.57M | -18.13%4.91M | -12.59%6M | -7.10%6.87M | 6.59%7.39M | -0.11%1.85M | 26.34%1.9M | -11.06%1.71M |
| -Depreciation and amortization | -24.31%3.14M | 22.37%4.15M | 31.71%3.39M | -14.32%2.57M | -25.50%3M | -8.28%4.03M | 20.25%4.4M | 35.16%1.08M | 18.57%1.06M | 2.10%1.07M |
| -Share of associates | --228K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 120.08%100K | ---498K | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
| -Net exchange gains and losses | 1,261.54%302K | 81.94%-26K | 77.14%-144K | -7,975.00%-630K | -96.04%8K | --202K | --0 | ---- | ---- | ---- |
| -Remuneration paid in stock | -5.98%110K | -63.78%117K | 22.35%323K | -30.89%264K | 19.00%382K | -50.00%321K | -26.54%642K | -9.92%118K | 39.34%170K | -42.94%190K |
| -Deferred income tax | 336.00%1.64M | -75.55%375K | -39.53%1.53M | 2.26%2.54M | 51.00%2.48M | -9.28%1.64M | -28.90%1.81M | -53.20%432K | 11.65%575K | -39.59%380K |
| -Other non-cash items | 1.84%-1.01M | -92.90%-1.03M | -416.57%-535K | 33.07%169K | -80.99%127K | 23.25%668K | 479.02%542K | 2,750.00%212K | 512.50%99K | 180.46%70K |
| Changes in working capital | -10.73%5.45M | 909.09%6.11M | -56.32%605K | 4,096.97%1.39M | 100.32%33K | -360.66%-10.38M | 144.36%3.98M | 15.31%2.28M | -415.63%-1.49M | 54.24%-1.14M |
| -Change in receivables | -18.37%3.5M | -40.88%4.29M | 467.40%7.26M | 234.35%1.28M | 87.24%-952K | -806.92%-7.46M | 22.25%1.06M | -44.44%1.32M | -248.95%-1.85M | 6.17%-2.42M |
| -Change in inventory | -30.51%2.63M | 203.50%3.79M | -969.60%-3.66M | 140.76%421K | -29.94%-1.03M | -150.32%-795K | 840.48%1.58M | 3,780.00%184K | 411.02%1.1M | 165.24%244K |
| -Change in prepaid assets | --0 | ---105K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | 99.12%-3K | 76.30%-341K | -260.60%-1.44M | 96.49%896K | 122.36%456K | -229.13%-2.04M | 173.18%1.58M | 608.78%1.04M | 25.97%-727K | -20.68%1.07M |
| -Provision for loans, leases and other losses | 677.27%127K | -450.00%-22K | 95.06%-4K | -353.13%-81K | 255.56%32K | -78.57%9K | 362.50%42K | 550.00%27K | 400.00%5K | 150.00%4K |
| -Changes in other current assets | 121.07%340K | -245.01%-1.61M | 224.36%1.11M | -8,850.00%-895K | -104.81%-10K | -9.17%208K | 294.83%229K | ---- | ---- | ---- |
| -Changes in other current liabilities | -1,163.89%-1.15M | 104.06%108K | -1,032.34%-2.66M | -115.26%-235K | 601.63%1.54M | 38.84%-307K | -2,290.48%-502K | -112.40%-531K | 92.82%-14K | 95.59%-39K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | -107.04%-1.62M | 76.52%-781K | -51.32%-3.33M | -61.50%-2.2M | -111.01%-1.36M | 68.99%-645K | 9.09%-2.08M | -389.30%-1.6M | 133.66%277K | 67.77%-175K |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -52.99%4.46M | 1,091.74%9.48M | -107.41%-956K | -38.96%12.9M | 1,275.79%21.13M | -122.69%-1.8M | -42.92%7.92M | 4.01%3.73M | 39.85%930K | -133.61%-1.01M |
| Investing cash flow | ||||||||||
| Capital expenditures | 25.16%-690K | ---922K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net PPE purchase and sale | 33.40%-333K | 64.96%-500K | -52.62%-1.43M | -23.51%-935K | -14.18%-757K | 14.01%-663K | 50.64%-771K | -290.36%-324K | 61.62%-114K | 77.83%-186K |
| Net business purchase and sale | ---6.69M | --0 | ---5.74M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 208.11%8.04M | -174.00%-7.44M | 716.94%10.05M | 40.81%-1.63M | -156.31%-2.75M | 488.09%4.89M | 130.83%831K | -72.07%-1.26M | -106.39%-224K | 476.92%2.78M |
| Interest received (cash flow from investment activities) | -8.00%759K | 3.25%825K | 105.93%799K | 385.00%388K | -63.47%80K | -48.10%219K | 27.49%422K | -9.47%86K | 59.15%113K | 77.11%147K |
| Net changes in other investments | ---- | ---- | ---- | ---- | 200.00%171K | ---171K | ---- | ---- | ---- | ---- |
| Investing cash flow | 113.52%1.09M | -318.26%-8.03M | 269.16%3.68M | 33.21%-2.18M | -176.26%-3.26M | 786.31%4.27M | 155.34%482K | -107.89%-1.5M | -106.87%-225K | 1,094.91%2.74M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | -205.25%-3.39M | --3.22M | --0 | ---- | ---- | ---- |
| Net common stock issuance | 80.84%-252K | -364.66%-1.32M | 61.34%-283K | -443.66%-732K | 288.50%213K | ---113K | --0 | --0 | --0 | --0 |
| Increase or decrease of lease financing | 7.21%-1.17M | -13.27%-1.26M | -14.95%-1.12M | 18.69%-970K | 5.77%-1.19M | -0.16%-1.27M | ---1.26M | ---334K | ---286K | ---295K |
| Cash dividends paid | ---- | 41.06%-2.57M | 58.51%-4.36M | -49.81%-10.51M | -569.02%-7.02M | 80.05%-1.05M | 57.18%-5.26M | --0 | 75.00%-1.75M | 33.45%-3.51M |
| Interest paid (cash flow from financing activities) | 12.30%-271K | -28.75%-309K | -60.00%-240K | 31.19%-150K | 45.36%-218K | 19.72%-399K | ---497K | ---201K | ---125K | ---96K |
| Net other fund-raising expenses | ---- | ---- | --343K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | 68.94%-1.7M | 3.52%-5.46M | 54.25%-5.66M | -6.56%-12.37M | -3,052.93%-11.61M | 105.60%393K | 44.82%-7.02M | ---535K | 69.55%-2.16M | 31.58%-3.9M |
| Net cash flow | ||||||||||
| Beginning cash position | -18.44%18.23M | -11.68%22.35M | -7.50%25.31M | 29.78%27.36M | 15.30%21.08M | 8.63%18.28M | 0.57%16.83M | 18.38%16.64M | 4.43%18.03M | -0.08%20.2M |
| Current changes in cash | 195.94%3.85M | -36.80%-4.01M | -78.35%-2.93M | -126.24%-1.64M | 118.48%6.27M | 107.38%2.87M | 386.97%1.38M | -40.84%1.7M | 53.89%-1.46M | 26.48%-2.17M |
| Effect of exchange rate changes | 28.83%-79K | -362.50%-111K | 94.10%-24K | -3,800.00%-407K | 115.49%11K | -202.90%-71K | 136.70%69K | 44.83%-48K | 242.55%67K | -75.00%1K |
| End cash Position | 20.68%22M | -18.44%18.23M | -11.68%22.35M | -7.50%25.31M | 29.78%27.36M | 15.30%21.08M | 8.63%18.28M | 8.63%18.28M | 18.38%16.64M | 4.43%18.03M |
| Free cash flow | -57.42%3.4M | 427.59%7.99M | -120.48%-2.44M | -41.13%11.91M | 889.77%20.23M | -136.15%-2.56M | -41.27%7.09M | 3.81%3.38M | 120.92%813K | -155.86%-1.22M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |