Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (Q1)Dec 31, 2025 | (FY)Sep 30, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 188.39%894M | 116.39%5.44B | 350.00%310M | -60.90%2.51B | -79.36%613M | -172.09%-124M | 141.87%6.43B | 5.53%1.03B | 152.46%2.26B | 689.89%2.97B |
| Net profit before non-cash adjustment | 117.79%1.3B | 160.22%4.26B | 554.96%596M | -566.21%-7.08B | 113.06%1.76B | -117.77%-131M | 9.52%1.52B | -179.34%-718M | 1,167.92%672M | 670.34%827M |
| Total adjustment of non-cash items | -233.68%-258M | -84.92%1.46B | 135.37%193M | 141.03%9.67B | -140.50%-1.04B | 137.27%82M | 182.34%4.01B | -3.00%226M | 32.14%1.44B | 1,631.76%2.56B |
| -Depreciation and amortization | -27.87%352M | -29.43%1.39B | -2.01%488M | -5.82%1.97B | -157.87%-305M | 1.43%498M | 9.17%2.1B | 23.90%617M | -5.14%461M | 11.65%527M |
| -Reversal of impairment losses recognized in profit and loss | ---- | -97.18%200M | ---- | 5,432.03%7.08B | ---- | ---- | --128M | ---- | ---- | ---- |
| -Disposal profit | ---- | ---1.22B | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -106.78%-610M | 77.07%1.09B | 29.09%-295M | -65.60%615M | -136.00%-733M | 41.49%-416M | 458.32%1.79B | -95.85%-519M | 62.05%982M | 728.40%2.04B |
| Changes in working capital | 69.52%-146M | -256.96%-282M | -522.08%-479M | -108.81%-79M | 74.76%-106M | 77.68%-77M | 706.08%897M | 1,051.25%1.52B | 155.56%140M | -212.90%-420M |
| -Change in receivables | -19.12%330M | -80.69%73M | 46.24%408M | -44.00%378M | 60.15%-424M | -8.82%279M | 138.84%675M | 98.50%-34M | 154.25%1.47B | -96.31%-1.06B |
| -Change in inventory | 88.18%-35M | 19.81%-85M | ---296M | -105.32%-106M | ---- | ---- | 441.44%1.99B | ---- | ---- | ---- |
| -Change in payables | 25.38%-441M | 23.08%-270M | -66.01%-591M | 80.19%-351M | -50.62%318M | 45.31%-356M | -181.51%-1.77B | -116.26%-438M | -60.07%-1.33B | -29.54%644M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 11.76%-30M | 3.17%-61M | -112.50%-34M | 8.70%-63M | 40.91%-13M | 69.23%-16M | 59.88%-69M | 82.42%-16M | 160.00%21M | 12.00%-22M |
| Interest received (cash flow from operating activities) | -57.14%18M | 130.95%97M | 740.00%42M | 740.00%42M | 13M | 25.00%5M | 25.00%5M | -2,300.00%-22M | 1,050.00%23M | 0 |
| Tax refund paid | 72.73%-105M | 18.76%-667M | 24.80%-385M | -521.97%-821M | 21M | -22.78%-512M | -164.39%-132M | 204.35%24M | 467.61%261M | 0 |
| Other operating cash inflow (outflow) | -2M | 0.00%-1M | 0 | -1M | 3M | -2M | 0 | 0.00%1M | -200.00%-1M | 0 |
| Operating cash flow | 1,256.72%775M | 187.73%4.81B | 89.68%-67M | -73.19%1.67B | -78.39%637M | -121.50%-649M | 131.11%6.23B | 17.71%1.02B | 223.77%2.56B | 180.76%2.95B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 99.70%-18M | -3,272.73%-8.16B | -27,577.27%-6.05B | -87.60%-242M | -12.31%-73M | 215.79%22M | -51.76%-129M | 126.67%4M | -390.00%-49M | -116.67%-65M |
| Net intangibles purchase and sale | 62.90%-23M | -6.76%-158M | -158.33%-62M | 61.86%-148M | 84.79%-33M | 76.92%-24M | 33.79%-388M | 59.62%-63M | 97.40%-4M | -55.00%-217M |
| Net business purchase and sale | ---40M | -437.30%-2.75B | --0 | 300.74%815M | 185.68%939M | -114.45%-124M | -145.52%-406M | -70.78%690M | -168.97%-858M | 4.70%-1.1B |
| Net investment product transactions | --0 | 85.33%-33M | 79.59%-20M | -7,600.00%-225M | --0 | ---98M | -85.00%3M | ---855M | --858M | --0 |
| Advance cash and loans provided to other parties | -32.48%-1.24B | -9.49%-2.92B | 9.15%-933M | -9.17%-2.67B | 45.78%-540M | -235.62%-1.03B | -147.92%-2.44B | -228.19%-850M | -3.20%-290M | -322.03%-996M |
| Repayment of advance payments to other parties and cash income from loans | 6.94%770M | 39.22%2.74B | 31.15%720M | 26.68%1.97B | -44.07%448M | 369.23%549M | 36.02%1.55B | 997.22%395M | 60.40%239M | 21.36%801M |
| Net changes in other investments | ---- | -160.55%-568M | -105.88%-2M | -425.37%-218M | -97.67%1M | 666.67%34M | 844.44%67M | 300.00%8M | 1,200.00%22M | 2,250.00%43M |
| Investing cash flow | 91.37%-547M | -1,550.70%-11.85B | -849.40%-6.34B | 58.81%-718M | 148.50%742M | -223.70%-668M | -549.23%-1.74B | -134.08%-671M | 86.71%-82M | -70.38%-1.53B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -102.84%-80M | 356.59%4.48B | 560.03%2.82B | 41.64%-1.75B | 95.41%-101M | -6.24%-613M | -356.16%-2.99B | -74.36%100M | -259.09%-315M | -375.34%-2.2B |
| Net common stock issuance | --0 | ---- | --0 | --0 | --0 | --0 | ---1B | --0 | --0 | ---1M |
| Increase or decrease of lease financing | 17.11%-155M | 10.01%-647M | -6.25%-187M | 3.10%-719M | -2.69%-191M | 5.38%-176M | -0.41%-742M | -2.23%-183M | -0.54%-187M | 0.53%-186M |
| Cash dividends paid | -1,334.07%-1.31B | 82.94%-93M | 82.99%-91M | -84.12%-545M | -50.00%-9M | -84.48%-535M | 37.95%-296M | --0 | --0 | 0.00%-6M |
| Cash dividends for minorities | ---- | --0 | --0 | 98.25%-1M | --0 | 83.33%-1M | -1,040.00%-57M | --0 | ---1M | ---50M |
| Net other fund-raising expenses | 300.00%4M | 341.18%150M | 33.33%-2M | 325.00%34M | 1,650.00%35M | -250.00%-3M | 900.00%8M | --0 | 300.00%4M | 300.00%2M |
| Financing cash flow | -160.47%-1.54B | 230.67%3.89B | 291.27%2.54B | 41.39%-2.98B | 89.14%-265M | 35.41%-1.33B | -9,305.56%-5.08B | -139.34%-83M | -4,258.33%-499M | -503.47%-2.44B |
| Net cash flow | ||||||||||
| Beginning cash position | -26.86%10.7B | -11.37%14.63B | -11.37%14.63B | -0.07%16.51B | -4.92%13.85B | -0.07%16.51B | 25.68%16.52B | 17.95%16.18B | 4.90%13.79B | 19.56%14.57B |
| Current changes in cash | 66.19%-1.31B | -55.83%-3.15B | -46.28%-3.87B | -243.63%-2.02B | 208.90%1.11B | -46.21%-2.65B | -119.43%-589M | -91.36%263M | 964.52%1.98B | -235.14%-1.02B |
| Effect of exchange rate changes | 5.56%76M | -23.81%112M | 653.85%72M | -74.57%147M | -26.02%182M | 90.97%-13M | 68.51%578M | 126.12%64M | 6.46%412M | 20.00%246M |
| Cash adjustments other than cash changes | ---43M | ---889M | ---- | ---- | ---- | 0.00%-2M | ---- | ---- | ---- | ---- |
| End cash Position | -13.00%9.43B | -26.86%10.7B | -21.76%10.84B | -11.37%14.63B | 9.84%15.15B | -4.92%13.85B | -0.07%16.51B | -0.07%16.51B | 17.95%16.18B | 4.90%13.79B |
| Free cash flow | 111.89%734M | -375.88%-3.51B | -805.28%-6.17B | -77.72%1.27B | -78.92%562M | -63.94%-682M | 183.01%5.71B | 38.24%958M | 304.19%2.51B | 202.95%2.67B |
| 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 |