Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
中海油田服務
02883
5
昆侖能源
00135
| (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 | -13.61%9.04億 | -17.51%10.47億 | 4.42%12.69億 | 89.19%12.15億 | 223.50%6.42億 | -140.38%-5.2億 | 24.09%12.88億 | 11.83%10.38億 | 45.29%9.28億 | -37.01%6.39億 |
| 扣除非現金調整前淨利潤 | -9.22%6.77億 | 0.76%7.46億 | 13.68%7.4億 | 151.21%6.51億 | -61.99%-12.72億 | -229.05%-7.85億 | 23.68%6.08億 | 20.79%4.92億 | 76.48%4.07億 | -49.62%2.31億 |
| 非現金項目調整總額 | 0.79%3.8億 | -33.02%3.77億 | 17.26%5.62億 | -71.72%4.79億 | 190.10%16.95億 | 2.26%5.84億 | 9.02%5.71億 | -1.70%5.24億 | 15.57%5.33億 | -14.64%4.61億 |
| -折舊與攤銷 | 6.46%3.56億 | 2.99%3.34億 | -1.35%3.25億 | -16.79%3.29億 | -15.69%3.96億 | -0.06%4.69億 | 6.33%4.69億 | 2.82%4.42億 | 0.35%4.29億 | 3.18%4.28億 |
| -在損益中確認的減值損失回撥 | -91.37%146.3萬 | -92.91%1,695.6萬 | 42.40%2.39億 | -88.68%1.68億 | 422.33%14.85億 | 282.72%2.84億 | 24.03%7,427.2萬 | 1,766.68%5,988.3萬 | -13.88%320.8萬 | -90.80%372.5萬 |
| -處置利潤 | 112.63%3,792.4萬 | 138.14%1,783.6萬 | -5,915.92%-4,676萬 | 477.46%80.4萬 | -100.73%-21.3萬 | 4,148.69%2,927.2萬 | 74.87%-72.3萬 | -104.19%-287.7萬 | 2,074.73%6,860.2萬 | 87.79%-347.4萬 |
| -其他非現金項目 | -314.36%-1,584.1萬 | -83.60%739萬 | 343.81%4,505.8萬 | 90.00%-1,848.1萬 | 6.81%-1.85億 | -796.02%-1.98億 | 11.02%2,848.8萬 | -19.95%2,566萬 | -3.54%3,205.4萬 | -71.18%3,323.2萬 |
| 營運資本變動 | -101.01%-1.53億 | -125.05%-7,589.7萬 | -139.93%-3,372.5萬 | -61.39%8,447萬 | 168.49%2.19億 | -395.09%-3.19億 | 393.21%1.08億 | 278.79%2,194.6萬 | 76.95%-1,227.5萬 | -437.70%-5,325.8萬 |
| -應收款(增)減 | -112.98%-5,027.4萬 | -167.86%-2,360.5萬 | 668.21%3,478.6萬 | -396.18%-612.2萬 | 102.49%206.7萬 | -210.20%-8,308.5萬 | 290.44%7,539.8萬 | -31.07%-3,959.1萬 | -75.46%-3,020.5萬 | -152.38%-1,721.5萬 |
| -存貨(增)減 | 33.59%-870.6萬 | -718.80%-1,310.9萬 | -366.76%-160.1萬 | 89.69%-34.3萬 | -120.96%-332.8萬 | -4.01%1,587.5萬 | -55.87%1,653.9萬 | 221.69%3,747.4萬 | -692.42%-3,079.4萬 | 123.73%519.8萬 |
| -應付款(減)增 | -127.27%-7,755.6萬 | 36.14%-3,412.5萬 | -154.22%-5,344萬 | -55.95%9,856.5萬 | 192.66%2.24億 | -826.77%-2.41億 | -32.72%3,322.8萬 | -5.08%4,938.8萬 | 327.07%5,203萬 | -164.66%-2,291.4萬 |
| -貸款、租賃及其他損失準備金 | 30.86%-67.9萬 | 58.07%-98.2萬 | -3.54%-234.2萬 | -228.30%-226.2萬 | -12.29%176.3萬 | 299.60%201萬 | -76.54%50.3萬 | 175.73%214.4萬 | -3,729.49%-283.1萬 | --7.8萬 |
| -其他流動資產變動 | -276.57%-1,534.9萬 | 63.37%-407.6萬 | -107.30%-1,112.8萬 | 2.38%-536.8萬 | 56.75%-549.9萬 | 27.05%-1,271.3萬 | 36.55%-1,742.8萬 | -5,682.95%-2,746.9萬 | 97.42%-47.5萬 | ---1,840.5萬 |
| 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) | -51.25%-6,417.3萬 | -18.40%-4,242.8萬 | 9.01%-3,583.3萬 | 8.10%-3,938.2萬 | 0.06%-4,285.3萬 | -2.07%-4,287.9萬 | 8.28%-4,200.8萬 | 6.21%-4,579.9萬 | 9.69%-4,883萬 | 11.67%-5,406.8萬 |
| 已收到的利息(經營活動產生的現金流) | 36.94%1,726萬 | 27.03%1,260.4萬 | 8.62%992.2萬 | 0.83%913.5萬 | 6.81%906萬 | -12.12%848.2萬 | 12.69%965.2萬 | 12.02%856.5萬 | 20.14%764.6萬 | 4.62%636.4萬 |
| 已支付退稅 | 20.32%-2.05億 | 0.28%-2.57億 | -254.63%-2.58億 | -178.91%-7,277.8萬 | 138.15%9,222.6萬 | -38.04%-2.42億 | 10.51%-1.75億 | -392.41%-1.96億 | 81.82%-3,974.4萬 | -240.14%-2.19億 |
| 其他經營現金流入(流出) | -55.22%1,436.5萬 | 107.28%3,208萬 | -90.99%1,547.7萬 | -31.23%1.72億 | 45.32%2.5億 | 498.54%1.72億 | 25.35%2,871.8萬 | 135.54%2,291.1萬 | -8.84%972.7萬 | 64.23%1,067萬 |
| 經營活動現金淨額 | -15.79%6.67億 | -20.87%7.92億 | -22.09%10億 | 35.08%12.84億 | 252.24%9.51億 | -156.29%-6.24億 | 33.98%11.09億 | -3.39%8.28億 | 123.61%8.57億 | -57.48%3.83億 |
| 投資活動現金流量 | ||||||||||
| 物業、廠房及設備交易淨額 | -98.54%-10.96億 | -19.76%-5.52億 | -53.13%-4.61億 | -60.20%-3.01億 | -3.32%-1.88億 | 42.23%-1.82億 | 16.04%-3.15億 | 16.68%-3.75億 | -4.30%-4.5億 | -5.48%-4.31億 |
| 無形資產交易淨額 | -53.02%-896.1萬 | 51.15%-585.6萬 | -41.80%-1,198.8萬 | -48.68%-845.4萬 | 48.09%-568.6萬 | -21.52%-1,095.4萬 | 59.00%-901.4萬 | -136.93%-2,198.7萬 | 34.01%-928萬 | -981.77%-1,406.3萬 |
| 投資產品交易淨額 | ---1.51億 | --0 | --751.8萬 | --0 | ---- | -95.33%37.8萬 | 268.76%809.7萬 | ---479.8萬 | ---- | --11.2萬 |
| 向其他方提供的預付現金及貸款 | ---- | ---- | ---- | ---33.1萬 | --0 | ---- | ---- | ---- | ---- | ---- |
| 其他投資變動淨額 | -97.88%64.1萬 | 731.44%3,025.6萬 | 187.54%363.9萬 | -398.44%-415.7萬 | -199.88%-83.4萬 | 113.28%83.5萬 | -69,966.67%-628.8萬 | -99.99%9,000 | 616,590.00%6,164.9萬 | -103.86%-1萬 |
| 投資活動現金淨額 | -138.02%-12.55億 | -14.26%-5.27億 | -47.08%-4.62億 | -61.49%-3.14億 | -1.47%-1.94億 | 40.50%-1.92億 | 19.84%-3.22億 | -1.03%-4.02億 | 10.73%-3.98億 | -8.72%-4.45億 |
| 融資活動現金流量 | ||||||||||
| 債務發行/償還的淨額 | 124,854.53%9.23億 | 100.11%73.9萬 | 20.40%-6.58億 | -88.52%-8.27億 | -138.93%-4.39億 | 322.84%11.27億 | -186.20%-5.06億 | 27.49%-1.77億 | -181.42%-2.44億 | 210.22%2.99億 |
| 普通股發行/回購的淨額 | ---- | ---- | ---- | ---- | ---- | ---- | ---3,000 | ---- | ---- | ---- |
| 租賃融資增減 | 0.00%-140.8萬 | -9.06%-140.8萬 | ---129.1萬 | ---- | 84.15%-40.3萬 | 67.35%-254.3萬 | 32.69%-778.9萬 | 44.05%-1,157.2萬 | -5.31%-2,068.2萬 | -2.86%-1,964萬 |
| 已支付現金股息 | -14.36%-1.65億 | -0.17%-1.44億 | -180.33%-1.44億 | -147.68%-5,123.7萬 | 71.60%-2,068.7萬 | 49.70%-7,283.7萬 | -27.42%-1.45億 | -9.93%-1.14億 | 8.93%-1.03億 | -36.86%-1.14億 |
| 其他籌資費用淨額 | 25.57%-6,274.2萬 | -25.63%-8,430萬 | 21.98%-6,710.1萬 | -5.91%-8,600萬 | 26.17%-8,120.1萬 | -10.60%-1.1億 | -7.62%-9,944.1萬 | -1.76%-9,240萬 | 7.72%-9,080萬 | 9.85%-9,840.1萬 |
| 融資活動現金淨額 | 403.58%6.95億 | 73.71%-2.29億 | 9.74%-8.7億 | -78.24%-9.64億 | -157.46%-5.41億 | 224.26%9.42億 | -92.17%-7.58億 | 14.01%-3.94億 | -776.94%-4.59億 | 114.03%6,773.6萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 9.66%4.01億 | -47.57%3.66億 | 0.84%6.97億 | 45.17%6.91億 | 35.80%4.76億 | 9.23%3.51億 | 11.07%3.21億 | 0.31%2.89億 | 1.99%2.88億 | 3.28%2.83億 |
| 現金變動 | 199.90%1.06億 | 110.64%3,530.8萬 | -5,843.69%-3.32億 | -97.32%577.5萬 | 71.35%2.15億 | 323.87%1.26億 | -7.47%2,962.5萬 | 3,497.42%3,201.7萬 | -84.15%89萬 | -37.52%561.6萬 |
| 現金變動之外的其他現金調整 | ---- | ---- | 0.00%-1,000 | 0.00%-1,000 | ---1,000 | ---- | 0.00%-1,000 | 50.00%-1,000 | -300.00%-2,000 | 200.00%1,000 |
| 期末現金 | 26.41%5.07億 | 9.66%4.01億 | -47.57%3.66億 | 0.84%6.97億 | 45.17%6.91億 | 35.80%4.76億 | 9.23%3.51億 | 11.07%3.21億 | 0.31%2.89億 | 1.99%2.88億 |
| 自由現金流 | -289.65%-4.44億 | -50.16%2.34億 | -51.21%4.69億 | 27.58%9.62億 | 191.75%7.54億 | -206.17%-8.22億 | 79.54%7.74億 | 8.42%4.31億 | 667.03%3.98億 | -114.37%-7,011.8萬 |
| 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 |