Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
中國石油化工股份
00386
5
中國海洋石油
00883
| (FY)2025/12/31 | (FY)2024/12/31 | (FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 經營活動產生的現金 | 2.82%6.92億 | -20.02%6.73億 | 42.91%8.41億 | -24.31%5.89億 | 61.77%7.78億 | -15.41%4.81億 | 73.08%5.68億 | 5.77%3.28億 | 0.04%3.1億 | 2,051.81%3.1億 |
| 扣除非現金調整前淨利潤 | -6.11%4.7億 | -0.62%5億 | -29.29%5.04億 | 21.58%7.12億 | 84.50%5.86億 | 28.64%3.17億 | 98.02%2.47億 | 148.41%1.25億 | -446.70%-2.57億 | 464.67%7,425.7萬 |
| 非現金項目調整總額 | -43.31%1.34億 | 176.11%2.37億 | 990.61%8,568.6萬 | -106.88%-962.1萬 | -16.96%1.4億 | -36.93%1.68億 | 106.02%2.67億 | -75.89%1.3億 | 167.17%5.37億 | -14.13%2.01億 |
| -折舊與攤銷 | 9.14%2.05億 | 29.22%1.87億 | 3.78%1.45億 | -2.85%1.4億 | -6.98%1.44億 | 0.37%1.55億 | 2.82%1.54億 | -17.70%1.5億 | -5.96%1.82億 | 12.44%1.94億 |
| -在損益中確認的減值損失回撥 | --0 | 147.74%6,044.5萬 | --2,439.9萬 | --0 | --5,165.7萬 | ---- | ---- | ---- | --3.72億 | ---- |
| -資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,292.96%5,016.4萬 |
| -聯營企業份額 | 16.07%-5,917.1萬 | -9.29%-7,050.3萬 | 40.76%-6,451萬 | -41.67%-1.09億 | -45.85%-7,686.8萬 | -479.80%-5,270.4萬 | -59.89%-909萬 | -166.00%-568.5萬 | 306.08%861.3萬 | --212.1萬 |
| -處置利潤 | 95.57%-13.3萬 | -204.42%-300.1萬 | -39.80%287.4萬 | 174.20%477.4萬 | 74.41%-643.4萬 | ---2,514.6萬 | --0 | --1,603.7萬 | --0 | --1.49億 |
| -匯兌損益淨額 | 105.64%166萬 | -231.12%-2,943.7萬 | 33.61%-889萬 | -217.77%-1,339.1萬 | -174.52%-421.4萬 | 318.59%565.5萬 | -107.69%-258.7萬 | 238.92%3,364.3萬 | -965.24%-2,421.8萬 | --279.9萬 |
| -養老金及員工福利費用 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6.45%2,280萬 |
| -其他非現金項目 | -113.91%-1,275.1萬 | 794.65%9,169.4萬 | 58.54%-1,320萬 | -200.06%-3,183.7萬 | -62.96%3,181.7萬 | -31.03%8,589.7萬 | 293.75%1.25億 | -8,015.66%-6,427.6萬 | 99.64%-79.2萬 | -77,832.98%-2.19億 |
| 營運資本變動 | 236.34%8,769.1萬 | -125.54%-6,431.8萬 | 321.03%2.52億 | -319.06%-1.14億 | 1,105.80%5,202萬 | -109.49%-517.2萬 | -26.46%5,449.6萬 | 143.82%7,409.9萬 | -12.79%3,039.1萬 | 117.47%3,484.7萬 |
| -應收款(增)減 | 283.21%3,385.8萬 | -150.48%-1,848萬 | 187.46%3,660.9萬 | -259.94%-4,185.7萬 | -129.39%-1,162.9萬 | 140.86%3,957萬 | -142.42%-9,685萬 | 980.74%2.28億 | 112.08%2,112.7萬 | -77.40%-1.75億 |
| -存貨(增)減 | 141.73%2,938.6萬 | -15,831.00%-7,041.5萬 | -110.17%-44.2萬 | 252.79%434.7萬 | 83.27%-284.5萬 | -210.67%-1,700.9萬 | -77.73%1,536.9萬 | 323.63%6,899.8萬 | -66.38%-3,085.4萬 | -106.20%-1,854.4萬 |
| -預付費用(增)減 | 20.57%-6,003.2萬 | -173.59%-7,557.5萬 | 65,314.65%1.03億 | -99.51%15.7萬 | 173.05%3,175萬 | -187.90%-4,346.3萬 | 91.62%4,944.7萬 | 31.48%2,580.5萬 | --1,962.7萬 | ---- |
| -應付款(減)增 | -268.92%-4,654.8萬 | 184.93%2,755.7萬 | 46.18%-3,244.8萬 | -327.45%-6,028.9萬 | 142.20%2,650.7萬 | -271.97%-6,281.9萬 | 119.82%3,652.8萬 | -318.62%-1.84億 | 43.74%8,431.1萬 | -28.92%5,865.5萬 |
| -貸款、租賃及其他損失準備金 | -40.87%1,817.7萬 | 68.74%3,074萬 | 673.40%1,821.7萬 | -115.30%-317.7萬 | -47.49%2,076.3萬 | 17.94%3,954.2萬 | 1,269.57%3,352.7萬 | -70.46%244.8萬 | --828.8萬 | ---- |
| -其他流動資產變動 | 169.62%1.13億 | -67.11%4,185.5萬 | 1,068.57%1.27億 | -4.88%-1,313.7萬 | -132.11%-1,252.6萬 | 136.76%3,900.7萬 | 124.53%1,647.5萬 | 6.86%-6,715.8萬 | -142.52%-7,210.8萬 | 197.21%1.7億 |
| 已付股息(經營活動產生的現金流) | ||||||||||
| 已收到的股息(經營活動產生的現金流) | ||||||||||
| 已付利息(經營活動產生的現金流) | -45.64%-4,235.9萬 | -39.04%-2,908.5萬 | -21.40%-2,091.8萬 | 17.83%-1,723萬 | -33.00%-2,096.8萬 | 19.53%-1,576.5萬 | -8.71%-1,959.1萬 | 2.00%-1,802.1萬 | 16.38%-1,838.9萬 | -12.57%-2,199.2萬 |
| 已收到的利息(經營活動產生的現金流) | 39.45%1.02億 | 31.67%7,312.4萬 | 14.81%5,553.6萬 | 68.88%4,837.3萬 | 124,439.13%2,864.4萬 | -64.62%2.3萬 | 32.65%6.5萬 | 75.00%4.9萬 | -67.44%2.8萬 | 6.17%8.6萬 |
| 已支付退稅 | 31.22%-1.67億 | -61.10%-2.42億 | -334.10%-1.5億 | -139.34%-3,461.9萬 | 220.20%8,799.8萬 | 38.28%-7,320.9萬 | -309.42%-1.19億 | 83.21%-2,897.1萬 | -284.65%-1.73億 | -65.32%-4,486萬 |
| 其他經營現金流入(流出) | 0.00%-1,000 | 0.00%-1,000 | -1,000 | 0 | 1,000 | 0 | 0 | -83.68%750萬 | -75.45%4,596.8萬 | 130.49%1.87億 |
| 經營活動現金淨額 | 23.21%5.85億 | -34.57%4.75億 | 23.99%7.25億 | -33.00%5.85億 | 122.94%8.73億 | -8.92%3.92億 | 48.89%4.3億 | 74.59%2.89億 | -61.59%1.65億 | 778.13%4.31億 |
| 投資活動現金流量 | ||||||||||
| 物業、廠房及設備交易淨額 | -100.52%-8.26億 | -26.36%-4.12億 | -1,374.04%-3.26億 | 64.54%-2,212.4萬 | 21.71%-6,239.2萬 | 49.16%-7,969.6萬 | -109.26%-1.57億 | -201.41%-7,490.9萬 | 94.83%-2,485.3萬 | -48.36%-4.8億 |
| 無形資產交易淨額 | 100.30%3.2萬 | 85.35%-1,051.3萬 | -228.33%-7,175.7萬 | -339.12%-2,185.5萬 | -225.29%-497.7萬 | 80.22%-153萬 | -80.30%-773.5萬 | 89.37%-429萬 | -962.45%-4,037.3萬 | 51.89%-380萬 |
| 業務交易淨額 | ---- | ---- | ---- | ---- | ---- | --1,789.5萬 | ---- | ---- | ---- | ---- |
| 投資產品交易淨額 | 121.61%2,029.3萬 | -237.34%-9,389.8萬 | -55.15%-2,783.5萬 | -2,605.73%-1,794.1萬 | --71.6萬 | ---- | --155.3萬 | ---- | ---- | ---- |
| 其他投資變動淨額 | -5.85%189.8萬 | 113.16%201.6萬 | -93.46%-1,532.4萬 | -8.27%-792.1萬 | -121.85%-731.6萬 | 1,178.55%3,348.9萬 | -570.63%-310.5萬 | 96.78%-46.3萬 | 55.84%-1,437.5萬 | -290.37%-3,254.9萬 |
| 投資活動現金淨額 | -56.30%-8.04億 | -16.65%-5.14億 | -531.48%-4.41億 | 5.58%-6,984.1萬 | -147.87%-7,396.9萬 | 82.03%-2,984.2萬 | -108.43%-1.66億 | -0.08%-7,966.2萬 | 84.59%-7,960.1萬 | -43.27%-5.17億 |
| 融資活動現金流量 | ||||||||||
| 債務發行/償還的淨額 | 899.00%6.8億 | -110.36%-8,508.2萬 | 942.84%8.21億 | 82.28%-9,743.8萬 | -373.19%-5.5億 | 328.20%2.01億 | 22.58%-8,822.3萬 | -2,643.73%-1.14億 | -60.94%448萬 | -96.53%1,146.9萬 |
| 普通股發行/回購的淨額 | ---- | --0 | -50.00%574.5萬 | --1,149萬 | --0 | ---- | ---- | ---- | ---- | ---- |
| 發行費用 | ---- | --0 | ---239.1萬 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| 已支付現金股息 | 0.03%-7,008.8萬 | -30.99%-7,010.6萬 | -58.16%-5,352.2萬 | ---3,384.1萬 | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他籌資費用淨額 | -117.40%-804萬 | 377.45%4,619.5萬 | 25.59%-1,665萬 | 77.52%-2,237.7萬 | 4.78%-9,952.2萬 | -63.40%-1.05億 | -40.71%-6,396.4萬 | -1.41%-4,545.9萬 | 3.39%-4,482.8萬 | 6.05%-4,639.9萬 |
| 融資活動現金淨額 | 652.03%6.02億 | -114.45%-1.09億 | 630.67%7.54億 | 78.11%-1.42億 | -770.94%-6.5億 | 163.61%9,680.8萬 | 4.54%-1.52億 | -295.11%-1.59億 | -15.51%-4,034.8萬 | -112.42%-3,493萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -3.54%27.29億 | 59.00%28.3億 | 27.98%17.8億 | 12.53%13.91億 | 58.75%12.36億 | 16.64%7.78億 | 7.20%6.67億 | 7.37%6.23億 | -18.89%5.8億 | -3.11%7.15億 |
| 現金變動 | 356.89%3.82億 | -114.33%-1.49億 | 178.46%10.39億 | 149.16%3.73億 | -67.35%1.5億 | 310.08%4.59億 | 124.74%1.12億 | 9.39%4,976.7萬 | 137.64%4,549.4萬 | -300.12%-1.21億 |
| 匯率變動影響 | -84.30%763.4萬 | 349.88%4,861萬 | -32.48%1,080.5萬 | 215.43%1,600.2萬 | 482.29%507.3萬 | -64.23%-132.7萬 | 83.58%-80.8萬 | -78.17%-492.1萬 | 83.75%-276.2萬 | -385.30%-1,700.1萬 |
| 現金變動之外的其他現金調整 | 0.00%1,000 | -99.63%1,000 | 27,200.00%27.1萬 | -200.00%-1,000 | 0.00%1,000 | 150.00%1,000 | ---2,000 | ---- | -100.04%-1,000 | 111.66%281.3萬 |
| 期末現金 | 14.29%31.19億 | -3.54%27.29億 | 59.00%28.3億 | 27.98%17.8億 | 12.53%13.91億 | 58.75%12.36億 | 16.64%7.78億 | 7.20%6.67億 | 7.37%6.23億 | -18.89%5.8億 |
| 自由現金流 | -588.03%-2.47億 | -84.56%5,052.7萬 | -32.19%3.27億 | -39.64%4.83億 | 157.61%8億 | 16.90%3.1億 | 31.18%2.66億 | 102.02%2.02億 | 287.74%1億 | 81.11%-5,338萬 |
| 貨幣單位 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 |
| 會計準則 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |