Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CHINA OILFIELD
02883
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 43.75%434.68M | -36.14%302.38M | 639.76%27.37M | 181.12%94.83M | -126.08%-84.66M | -2.21%264.84M | 80.02%473.48M | 80.68%-5.07M | 72.95%-116.9M | -45.87%324.63M |
| Net profit before non-cash adjustment | 48.71%163.8M | 32.86%110.15M | 134.57%132.16M | -16.15%12.92M | -17.44%18.92M | -357.86%-53.85M | 117.23%82.9M | 112.87%56.34M | 180.12%15.41M | 1,958.80%22.92M |
| Total adjustment of non-cash items | -1.67%261.01M | -4.94%265.45M | -18.90%54.74M | -11.75%63.48M | 5.40%74.52M | 5.19%72.7M | -65.97%279.25M | -88.35%67.5M | -11.44%71.93M | -12.15%70.7M |
| -Depreciation and amortization | -3.49%263.5M | -3.74%273.04M | -13.40%62.59M | -12.97%62.07M | 6.11%74.76M | 5.76%73.62M | -11.35%283.66M | -10.80%72.27M | -11.76%71.33M | -11.92%70.45M |
| -Disposal profit | --0 | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
| -Other non-cash items | 67.22%-2.49M | -72.12%-7.59M | -64.43%-7.85M | 131.91%1.41M | -195.97%-238K | -85.40%-914K | -15.96%-4.41M | 8.40%-4.77M | 54.71%608K | -50.00%248K |
| Changes in working capital | 113.48%9.87M | -165.77%-73.22M | -23.75%-159.53M | 109.02%18.43M | -177.10%-178.1M | 15.24%245.99M | 246.09%111.33M | 23.31%-128.91M | 58.68%-204.24M | -55.62%231.01M |
| -Change in receivables | 153.29%86.53M | -750.10%-162.37M | -58.39%-303.61M | -92.01%81.57M | 77.81%-222.06M | 85.30%281.72M | 73.69%-19.1M | -26.02%-191.68M | 2,771.83%1.02B | -2,031.21%-1B |
| -Change in inventory | 82.39%-4.55M | -417.35%-25.83M | 138.28%43.3M | -177.44%-7.86M | -146.46%-14.67M | 9.97%-46.6M | 167.74%8.14M | -58.06%18.17M | 140.40%10.15M | 835.09%31.58M |
| -Change in payables | -152.10%-65.02M | 9.14%124.79M | 163.57%108.6M | 94.83%-63.97M | -94.10%70.77M | -91.50%9.4M | 10,638.43%114.34M | 163.98%41.2M | -144.20%-1.24B | 113.51%1.2B |
| -Provision for loans, leases and other losses | 27.63%-7.1M | -223.40%-9.81M | -330.50%-7.82M | 262.45%8.69M | -2,777.01%-12.14M | -43.02%1.47M | -16.30%7.95M | -33.18%3.39M | 8.61%2.4M | -122.29%-422K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -268.12%-5.5M | 14.44%-1.49M | 12.11%-363K | 10.68%-368K | 18.49%-366K | 15.92%-396K | 16.19%-1.75M | 18.22%-413K | 18.09%-412K | 15.28%-449K |
| Interest received (cash flow from operating activities) | -10.45%8.02M | 44.88%8.96M | 48.19%8.03M | -74.70%21K | -71.64%19K | 44.54%886K | 20.13%6.18M | 7.11%5.42M | 8,200.00%83K | 139.29%67K |
| Tax refund paid | 22.32%-21.39M | -11.32%-27.53M | -98.38%-4.16M | -34.84%-13.38M | 91.44%10.69M | -13.03%-20.68M | -51.10%-24.73M | -1,004.31%-2.1M | -98.06%-9.92M | -15.16%5.59M |
| Other operating cash inflow (outflow) | 0 | 200.00%1K | 1K | 1K | 0 | -1K | -1K | 0 | 0 | 0.00%-1K |
| Operating cash flow | 47.29%415.82M | -37.70%282.31M | 1,528.26%30.88M | 163.78%81.1M | -122.53%-74.32M | -3.17%244.65M | 81.48%453.18M | 89.92%-2.16M | 70.95%-127.15M | -45.56%329.83M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -1,403.39%-474.76M | -33.62%-31.58M | 75.40%-3.27M | -153.98%-23.43M | -317.72%-3.7M | -392.92%-1.18M | -25.10%-23.63M | -50.20%-13.28M | -758.85%-9.22M | -2.78%-886K |
| Net intangibles purchase and sale | -6.85%-259.77M | 9.19%-243.11M | 34.71%-57.2M | 2.56%-66.41M | 2.67%-62.54M | -19.44%-56.98M | 6.62%-267.7M | -56.25%-87.6M | 16.43%-68.15M | 19.64%-64.25M |
| Net investment product transactions | 200.00%12.6M | ---12.6M | ---1.18M | ---282K | --0 | ---11.14M | --0 | --0 | --0 | --0 |
| Net changes in other investments | 97.92%-4K | ---192K | --11K | --14K | ---216K | ---1K | ---- | ---- | ---- | ---- |
| Investing cash flow | -151.12%-721.93M | 1.32%-287.48M | 38.90%-61.63M | -16.45%-90.1M | -2.02%-66.45M | -44.54%-69.3M | -2.52%-291.34M | -55.43%-100.88M | 6.35%-77.37M | 19.41%-65.14M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 3,911.51%479.91M | 59.39%-12.59M | 11.37%-3.25M | -14.71%-3.25M | 12.82%-2.84M | 84.70%-3.25M | -138.38%-31.01M | 0.00%-3.67M | 0.00%-2.84M | 0.00%-3.25M |
| Increase or decrease of lease financing | -16.57%-31.04M | -0.17%-26.62M | 0.65%-6.61M | -0.57%-6.68M | -0.59%-6.67M | -0.17%-6.66M | 0.52%-26.58M | 0.64%-6.65M | 0.61%-6.64M | 0.63%-6.63M |
| Cash dividends paid | 0.26%-15.91M | -0.23%-15.95M | -300.00%-12K | 46.15%-7K | 76.47%-640K | -16.04%-15.29M | -1.00%-15.91M | -100.65%-3K | ---13K | 16.69%-2.72M |
| Net other fund-raising expenses | 99.98%-2K | -802,900.00%-8.03M | ---8.03M | --0 | --0 | ---1K | ---1K | ---- | ---- | ---- |
| Financing cash flow | 785.14%432.96M | 14.02%-63.19M | 4.38%-9.87M | -89.35%-17.97M | 19.51%-10.15M | 38.65%-25.2M | -380.48%-73.5M | -4.29%-10.33M | 0.32%-9.49M | -118.40%-12.61M |
| Net cash flow | ||||||||||
| Beginning cash position | -7.09%862.88M | 10.71%928.71M | -13.42%902.15M | -26.02%930.23M | 7.58%1.08B | 10.71%928.71M | -0.76%838.88M | 11.55%1.04B | -14.07%1.26B | 15.49%1B |
| Current changes in cash | 285.54%126.85M | -177.39%-68.37M | 64.16%-40.63M | 87.40%-26.97M | -159.87%-150.92M | -8.24%150.15M | 1,170.20%88.35M | -17.77%-113.37M | 59.61%-214.02M | -57.53%252.09M |
| Effect of exchange rate changes | -108.51%-216K | 70.79%2.54M | 1,241.58%1.36M | 25.37%-1.11M | -34.57%655K | -12.43%1.63M | -18.40%1.49M | -90.73%101K | -384.45%-1.48M | 339.04%1M |
| Cash adjustments other than cash changes | 0.00%1K | --1K | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
| End cash Position | 14.68%989.51M | -7.09%862.88M | -7.09%862.88M | -13.42%902.15M | -26.02%930.23M | 7.58%1.08B | 10.71%928.71M | 10.71%928.71M | 11.55%1.04B | -14.07%1.26B |
| Free cash flow | -4,283.62%-318.71M | -95.29%7.62M | 71.29%-29.58M | 95.73%-8.73M | -153.10%-140.55M | -8.90%186.49M | 353.08%161.85M | -9.10%-103.04M | 60.70%-204.53M | -49.58%264.69M |
| 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 |