Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SHANGHAI PECHEM
00338
| (Q3)Dec 31, 2025 | (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 156.06%59.35B | 59.64%110.33B | 460.66%96.63B | 70.47%624.74B | 122.55%23.18B | 348.56%69.11B | 81.12%-26.79B | 170.97%366.47B | 110.54%638.97B | 1.56%-102.78B |
| Net profit before non-cash adjustment | 48.49%158.31B | 3.87%69.56B | -6.26%94.96B | 18.83%374.53B | 44.29%106.61B | 15.44%66.97B | 33.82%101.31B | 64.91%315.19B | 38.89%107.59B | 231.75%73.89B |
| Total adjustment of non-cash items | -205.93%-36.4B | -29.84%50.36B | 84.94%-7.6B | 37.52%83.65B | -21.43%34.36B | 238.33%71.78B | 27.75%-50.48B | -42.80%60.83B | -22.85%65.75B | 260.50%43.73B |
| -Depreciation and amortization | 16.37%46.83B | 37.76%54.08B | 1.82%39.32B | 3.04%160.64B | 8.07%40.25B | 12.68%39.26B | 16.04%38.62B | 4.95%155.9B | 13.00%50.54B | 1.77%37.24B |
| -Share of associates | -121.86%-4.76B | -142.77%-11.55B | 49.00%-3.43B | 228.15%2.75B | 2,116.07%21.78B | -213.10%-4.76B | -3,425.25%-6.72B | 84.08%-2.15B | 46.27%-1.82B | 156.17%983M |
| -Disposal profit | 139.26%1.79B | 105.76%1.18B | -53.86%-4.1B | -180.45%-60.11B | -128.71%-4.57B | -7,626.10%-20.47B | 58.00%-2.67B | 1.97%-21.43B | -1,434.21%-13.36B | 82.61%-2B |
| -Other non-cash items | -247.35%-80.26B | -88.49%6.65B | 50.58%-39.4B | 72.53%-19.64B | -408.04%-23.11B | 566.60%57.75B | 17.82%-79.71B | -945.48%-71.49B | -32.09%30.39B | 166.74%7.5B |
| Changes in working capital | 46.89%-62.56B | 86.22%-9.6B | 111.95%9.27B | 1,845.90%166.56B | 46.55%-117.79B | 34.94%-69.64B | 47.46%-77.62B | 94.12%-9.54B | 230.68%465.63B | -58.77%-220.4B |
| -Change in receivables | -29.95%-174.8B | -18.19%-116.73B | -2.99%76.69B | 4.01%-86.39B | 11.18%-134.51B | -36.38%-98.77B | 26.18%79.05B | 7.67%-90B | 315.45%71.22B | -83.98%-151.45B |
| -Change in inventory | 128.20%7.26B | 45.54%-20.73B | 27.84%-118.99B | -109.46%-147.47B | 19.09%-25.75B | -417.50%-38.05B | -44.55%-164.9B | -7.17%-70.4B | -14.76%82.85B | 33.45%-31.82B |
| -Change in payables | 1.84%20.3B | -124.39%-5.11B | 41.80%-58.26B | -34.98%13.48B | 94.63%19.93B | 1,650.56%20.95B | -61.90%-100.1B | 137.24%20.73B | 27.82%73.67B | 57.80%10.24B |
| -Provision for loans, leases and other losses | -228.67%-19.92B | 166.70%7.12B | -6.59%-16.69B | 125.49%25.92B | 59.52%-6.06B | -272.30%-10.68B | 22.06%-15.65B | -52.47%11.49B | 859.28%40.36B | -172.41%-14.98B |
| -Changes in other current assets | 265.79%104.61B | 121.15%125.85B | 2.05%126.52B | 204.31%361.02B | 188.31%28.6B | 277.28%56.91B | 960.32%123.97B | 265.76%118.64B | 1,231.98%197.53B | 9.67%-32.39B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 12.12%4.52B | 63.09%7.45B | 92.13%8.64B | 2.13%15.8B | -7.18%4.04B | 35.91%4.57B | -30.00%4.5B | -42.50%15.47B | -6.70%1.34B | -51.96%4.35B |
| Interest paid (cash flow from operating activities) | 14.88%-2.72B | 12.76%-3.17B | 13.52%-2.8B | -29.30%-14.46B | -5.38%-3.19B | -146.84%-3.64B | -28.42%-3.24B | 14.74%-11.18B | 5.52%-4.16B | 25.06%-3.03B |
| Interest received (cash flow from operating activities) | 44.74%3.51B | 127.13%3.15B | -30.13%2.79B | 12.19%10.8B | 3.46%2.42B | 70.48%1.39B | 0.68%3.99B | 24.18%9.63B | -18.01%2.51B | 115.65%2.34B |
| Tax refund paid | 52.58%-15.82B | 103.91%488M | 66.31%-15.6B | -116.30%-106.42B | -52.78%-33.37B | -407.22%-12.47B | -77.08%-46.28B | 35.17%-49.2B | -7.64%-5.28B | 18.05%-21.84B |
| Other operating cash inflow (outflow) | 200.00%1M | 0 | -1M | 200.00%1M | -200.00%-1M | 300.00%2M | 0 | 0.00%-1M | -1M | 200.00%1M |
| Operating cash flow | 805.49%48.84B | 100.54%118.24B | 232.19%89.66B | 60.17%530.46B | 94.28%-6.92B | 380.17%58.96B | 57.66%-67.83B | 309.44%331.19B | 112.06%633.37B | 3.21%-120.96B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -54.46%-52.48B | -140.49%-51.69B | 58.18%-34.18B | -33.27%-164.22B | 7.81%-33.98B | 31.76%-21.49B | -164.94%-81.74B | -31.31%-123.22B | 48.68%-24.02B | -174.53%-36.86B |
| Net business purchase and sale | -5,272.87%-20.79B | --29M | --4.57B | 95.95%-2.98B | 99.46%-387M | ---- | ---- | -2,777.94%-73.59B | -10,837.50%-1.75B | -21,603.63%-71.84B |
| Net investment product transactions | 367.60%42.66B | 264.40%22.37B | -78.16%5.11B | -98.84%796M | -464.25%-15.94B | -52.34%6.14B | -53.05%23.38B | 19.90%68.84B | 1,267.83%9B | -110.24%-2.83B |
| Advance cash and loans provided to other parties | 99.55%-1M | 585.71%34M | ---155M | -3,658.99%-15.68B | -50.68%-220M | 0.00%-7M | --0 | 78.94%-417M | -129.11%-262M | 94.86%-146M |
| Repayment of advance payments to other parties and cash income from loans | 893.55%924M | -68.48%58M | -27.54%242M | -57.95%640M | -93.98%93M | 132.22%184M | -47.48%334M | 114.06%1.52B | -127.97%-87M | 367.88%1.54B |
| Net changes in other investments | -267.14%-2.56B | -238.51%-2.31B | -128.64%-894M | -50.00%-6.27B | 29.74%-697M | 0.44%-683M | -246.44%-391M | 21.41%-4.18B | 25.63%-2.77B | -156.95%-992M |
| Investing cash flow | 36.91%-32.26B | -70.74%-31.51B | 56.68%-25.31B | -43.24%-187.71B | 53.98%-51.13B | 7.16%-18.46B | -394.54%-58.42B | -187.54%-131.05B | 60.31%-19.89B | -951.25%-111.11B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -175.37%-37.79B | 82.95%-14.31B | -100.48%-1.47B | -244.31%-77.01B | -82.30%50.14B | -974.05%-83.89B | 117.24%304.61B | 45.74%-22.37B | -78.13%-455.41B | 112.33%283.23B |
| Net common stock issuance | ---- | ---- | ---- | -5,074.06%-12.37B | ---- | ---- | ---- | ---239M | ---- | ---- |
| Increase or decrease of lease financing | -14.87%-7.39B | -4.08%-6.64B | 2.04%-6.98B | 8.38%-27.83B | 39.53%-6.44B | 32.79%-6.38B | -13.60%-7.12B | -132.79%-30.38B | -108.03%-3.98B | -117.94%-10.64B |
| Cash dividends paid | -9.65%-39.14B | 18.39%-1.16B | -0.58%-39.05B | -53.44%-77.17B | -38.63%-35.7B | -36.31%-1.42B | -73.18%-38.83B | -30.52%-50.29B | -17.07%-1.08B | -34.17%-25.75B |
| Cash dividends for minorities | 84.36%-638M | -26.74%-2.88B | 2.03%-1.16B | 10.01%-7.66B | 8.09%-4.08B | 12.71%-2.27B | 15.47%-1.18B | -25.73%-8.51B | -297.22%-71M | -52.70%-4.44B |
| Net other fund-raising expenses | -116.95%-7.91B | -153.62%-22.51B | 112.18%771M | 286.56%87.91B | 442.04%46.67B | 84.81%41.98B | 80.99%-6.33B | -88.27%-47.12B | -81.86%-45.15B | 126.94%8.61B |
| Financing cash flow | -343.41%-93.05B | 8.63%-47.49B | -119.07%-47.89B | 28.18%-114.12B | -84.77%38.23B | -371.00%-51.98B | 226.84%251.16B | -740.67%-158.9B | -118.25%-505.93B | 81.04%251B |
| Net cash flow | ||||||||||
| Beginning cash position | 33.64%716.1B | 15.96%671.88B | 52.52%657.82B | 24.05%431.29B | 78.84%535.84B | 86.06%579.38B | 24.05%431.29B | 10.63%347.66B | -5.32%312.14B | -8.06%299.61B |
| Current changes in cash | -285.76%-76.47B | 441.93%39.24B | -86.82%16.47B | 454.44%228.62B | -204.70%-19.82B | 47.22%-11.48B | 296.68%124.91B | 151.26%41.24B | 541.84%107.55B | -29.18%18.93B |
| Effect of exchange rate changes | 93.46%50.27B | 175.19%24.11B | -110.37%-2.41B | -104.93%-2.09B | 505.71%25.99B | -422.13%-32.07B | -14.89%23.19B | 149.41%42.39B | 837.94%11.59B | 72.08%-6.41B |
| Cash adjustments other than cash changes | ---3.16B | ---19.13B | ---1M | -300.00%-2M | ---- | ---- | ---- | --1M | --0 | --0 |
| End cash Position | 26.70%686.74B | 33.64%716.1B | 15.96%671.88B | 52.52%657.82B | 73.64%542B | 78.84%535.84B | 86.06%579.38B | 24.05%431.29B | 24.05%431.29B | -5.32%312.14B |
| Free cash flow | 90.46%-4.52B | 286.92%65.39B | 130.36%47.55B | 69.75%289.77B | 70.74%-47.33B | 130.82%16.9B | 21.19%-156.61B | 434.59%170.7B | 128.76%585.98B | -1.16%-161.74B |
| 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 |