Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SHANGHAI PECHEM
00338
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -84.03%361.94M | 60.64%2.27B | 88.78%1.41B | -43.43%747.22M | -21.46%1.32B | 15.29%1.68B | 18.55%1.46B | -34.48%1.23B | 54.44%1.88B | 66.18%1.22B |
| Net profit before non-cash adjustment | -67.83%235.78M | -30.50%732.85M | -0.22%1.05B | 88.04%1.06B | 105.98%562.01M | -68.91%272.85M | -4.66%877.6M | -3.65%920.48M | 76.27%955.39M | 2.36%542M |
| Total adjustment of non-cash items | -39.09%519.43M | 11.19%852.72M | -10.48%766.91M | 26.48%856.69M | -27.03%677.33M | 70.06%928.24M | -8.16%545.83M | -14.42%594.3M | -5.17%694.41M | 72.84%732.3M |
| -Depreciation and amortization | 3.06%913.23M | 7.87%886.14M | 4.24%821.49M | -0.35%788.08M | -1.08%790.84M | 8.96%799.44M | 12.35%733.71M | 11.77%653.06M | -10.57%584.27M | 31.90%653.3M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,163.24%22.88M | ---2.15M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 72.91%-5.72M |
| -Disposal profit | -628.98%-99.08M | -45.00%-13.59M | 91.71%-9.37M | 1.23%-113.07M | -470.02%-114.48M | 60.22%30.94M | 375.90%19.31M | 89.45%-7M | -272.42%-66.36M | 150.70%38.49M |
| -Net exchange gains and losses | -65.12%-33.13M | -135.17%-20.07M | 82.52%-8.53M | -1,494.94%-48.82M | -122.72%-3.06M | -44.03%13.47M | 315.24%24.07M | -131.69%-11.18M | 137.51%35.29M | 134.99%14.86M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -100.50%-172K |
| -Other non-cash items | -111,888.03%-261.58M | 100.64%234K | -115.91%-36.67M | 5,612.66%230.51M | -95.22%4.04M | 136.49%84.39M | -264.45%-231.27M | -144.26%-63.46M | 354.48%143.36M | 154.81%31.54M |
| Changes in working capital | -157.80%-393.27M | 265.63%680.44M | 64.78%-410.81M | -1,531.85%-1.17B | -83.05%81.45M | 1,266.96%480.57M | 112.36%35.16M | -224.71%-284.4M | 490.33%228.05M | 73.62%-58.42M |
| -Change in receivables | -90.34%94.39M | 138,112.85%977.13M | 99.96%-708K | -1,038.67%-1.57B | -75.48%167.61M | 3.71%683.46M | 202.31%659.03M | -170.04%-644.12M | -9.95%-238.53M | -143.59%-216.93M |
| -Change in inventory | -141.33%-163.78M | 172.65%396.25M | -16.21%-545.43M | -265.01%-469.37M | -174.49%-128.59M | 174.83%172.64M | -885.71%-230.71M | -90.54%29.36M | 163.54%310.54M | -23.45%117.84M |
| -Change in payables | 50.15%-312.82M | -600.62%-627.56M | -85.58%125.36M | 5,611.05%869.11M | 103.87%15.22M | 8.86%-392.91M | -226.50%-431.09M | 80.48%340.78M | 344.74%188.82M | 80.39%-77.15M |
| -Provision for loans, leases and other losses | 83.08%-11.06M | -755.70%-65.38M | 36.31%9.97M | -73.12%7.32M | 56.52%27.21M | -54.16%17.39M | 463.95%37.92M | -7,086.21%-10.42M | ---145K | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -218.08%-32.64M | 5,278.40%27.65M |
| -Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -15.33%90.18M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0.58%-11.44M | -26.57%-11.5M | -33.90%-9.09M | -1.15%-6.79M | 14.76%-6.71M | 8.73%-7.87M | 14.07%-8.63M | 21.31%-10.04M | 2.26%-12.76M | -15.73%-13.05M |
| Interest received (cash flow from operating activities) | -0.47%31.29M | -4.58%31.44M | 9.65%32.95M | 43.41%30.05M | -29.78%20.95M | 15.82%29.84M | -11.67%25.76M | -8.91%29.16M | -38.48%32.02M | -24.51%52.05M |
| Tax refund paid | 67.54%-79.7M | 10.09%-245.49M | -36.37%-273.04M | -108.75%-200.22M | 48.31%-95.92M | 11.64%-185.57M | -58.53%-210.02M | 20.36%-132.48M | -28.80%-166.35M | 9.41%-129.15M |
| Other operating cash inflow (outflow) | 1K | 0 | 0 | 0 | 0 | 0 | 0.00%-1K | -1K | 0 | 0 |
| Operating cash flow | -85.19%302.1M | 75.69%2.04B | 103.66%1.16B | -53.98%570.26M | -18.37%1.24B | 19.94%1.52B | 13.31%1.27B | -35.46%1.12B | 53.75%1.73B | 74.05%1.13B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -201.68%-1.99B | -17.78%-660.02M | -66.78%-560.38M | 30.30%-336M | 49.10%-482.04M | 16.55%-946.96M | -34.46%-1.13B | -35.36%-843.94M | 37.54%-623.48M | -74.34%-998.27M |
| Net intangibles purchase and sale | 72.16%-3.57M | 61.83%-12.81M | -12.43%-33.57M | -68.07%-29.86M | 19.61%-17.77M | -40.76%-22.1M | 50.72%-15.7M | -98.16%-31.86M | -27.22%-16.08M | -88.16%-12.64M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.67M | ---- |
| Net investment product transactions | -64.28%122.71M | 390.48%343.54M | 52.62%-118.27M | -195.43%-249.61M | 2,037.13%261.57M | 84.78%-13.5M | -147.61%-88.69M | 226.10%186.28M | 172.77%57.12M | -193.20%-78.5M |
| Net changes in other investments | 87.24%-1.25M | -169.23%-9.79M | 0.00%-3.64M | 40.34%-3.64M | -2,047.60%-6.1M | -98.31%313K | -50.07%18.56M | -58.50%37.17M | 43,373.79%89.56M | -98.29%206K |
| Investing cash flow | -452.44%-1.87B | 52.63%-339.08M | -15.63%-715.85M | -153.39%-619.11M | 75.13%-244.33M | 19.52%-982.25M | -87.10%-1.22B | -34.45%-652.35M | 55.45%-485.21M | -125.47%-1.09B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 12.99%-630.18M | -146.92%-724.3M | 1,106.84%1.54B | 55.25%-153.31M | 17.53%-342.59M | -298.80%-415.4M | 130.76%208.96M | -47.56%-679.25M | -171.13%-460.31M | 15.76%647.11M |
| Net common stock issuance | ---- | ---- | ---- | ---70K | --0 | ---- | -2,860.23%-35.73M | 3.82%-1.21M | -286.15%-1.26M | 71.93%-325K |
| Increase or decrease of lease financing | 12.11%-186.9M | -24.13%-212.65M | -8.92%-171.31M | -19.14%-157.28M | -3.26%-132.02M | 9.71%-127.84M | -19.84%-141.59M | -84.13%-118.15M | -10.48%-64.16M | 2.26%-58.08M |
| Cash dividends paid | -0.02%-122.51M | -8.35%-122.48M | -14.17%-113.04M | -0.36%-99.01M | -0.35%-98.65M | -9.03%-98.31M | -42.74%-90.17M | -16.46%-63.17M | -20.48%-54.24M | 0.02%-45.02M |
| Net other fund-raising expenses | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 66.67%-1K | -50.00%-3K |
| Financing cash flow | 11.31%-939.59M | -184.13%-1.06B | 407.37%1.26B | 28.54%-409.67M | 10.64%-573.26M | -996.16%-641.55M | 93.21%-58.53M | -48.59%-861.77M | -206.67%-579.97M | 19.91%543.68M |
| Net cash flow | ||||||||||
| Beginning cash position | 16.04%4.93B | 67.61%4.25B | -13.29%2.53B | 17.14%2.92B | -4.84%2.5B | -2.06%2.62B | -12.39%2.68B | 22.95%3.06B | 27.55%2.49B | 56.64%1.95B |
| Current changes in cash | -491.11%-2.51B | -62.34%641.94M | 471.80%1.7B | -208.77%-458.52M | 498.66%421.54M | -689.74%-105.74M | 96.63%-13.39M | -159.66%-397.1M | 14.72%665.58M | -5.98%580.2M |
| Effect of exchange rate changes | 125.42%88.33M | 355.00%39.19M | -87.69%8.61M | 1,032.66%69.99M | 129.29%6.18M | 49.50%-21.1M | -323.82%-41.78M | 119.58%18.67M | -119.99%-95.33M | -149.54%-43.33M |
| Cash adjustments other than cash changes | ---- | ---- | --1K | ---- | ---- | ---1K | ---- | ---- | ---2K | ---- |
| End cash Position | -49.15%2.51B | 16.04%4.93B | 67.61%4.25B | -13.29%2.53B | 17.14%2.92B | -4.84%2.5B | -2.06%2.62B | -12.39%2.68B | 22.95%3.06B | 27.55%2.49B |
| Free cash flow | -224.85%-1.71B | 143.16%1.37B | 2,515.91%562.23M | -103.15%-23.27M | 34.97%739.16M | 385.91%547.66M | -50.74%112.71M | -78.50%228.8M | 838.01%1.06B | 69.67%113.46M |
| 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 |