Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||
| Cash from operating activities | -166.94%-188.76M | -0.31%281.98M | -42.01%282.86M | -52.40%487.82M | 258.94%1.02B | 285.53M |
| Net profit before non-cash adjustment | -62.42%63.99M | -41.75%170.26M | -67.47%292.3M | 30.36%898.47M | 651.49%689.24M | ---124.98M |
| Total adjustment of non-cash items | 35.36%126.7M | 43.53%93.61M | 42.31%65.22M | 40.53%45.83M | -86.19%32.61M | --236.09M |
| -Depreciation and amortization | 37.62%134.29M | 43.13%97.58M | 92.13%68.18M | 2.59%35.48M | -48.54%34.59M | --67.22M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --191.56M |
| -Disposal profit | --0 | --0 | --0 | ---- | --1.1M | ---- |
| -Net exchange gains and losses | 116.13%409K | -297.96%-2.54M | ---637K | ---- | ---- | ---- |
| -Other non-cash items | -455.17%-8M | 37.91%-1.44M | -122.44%-2.32M | 436.03%10.34M | 86.43%-3.08M | ---22.68M |
| Changes in working capital | -2,194.89%-379.45M | 124.26%18.11M | 83.65%-74.65M | -250.65%-456.48M | 73.73%303.01M | --174.42M |
| -Change in receivables | -17.32%-61.32M | -2,170.02%-52.27M | -74.96%2.53M | 107.44%10.08M | -6,510.54%-135.45M | ---2.05M |
| -Change in inventory | -38.73%-49.08M | 45.96%-35.38M | 42.96%-65.47M | -145.09%-114.79M | -164.69%-46.83M | --72.4M |
| -Change in payables | -161.42%-92.9M | 156.02%151.26M | -277.99%-270.03M | 182.05%151.71M | 1,240.06%53.79M | ---4.72M |
| -Provision for loans, leases and other losses | 91.73%-2.68M | -189.79%-32.45M | 116,664.52%36.14M | 99.98%-31K | -1,187.42%-135.88M | --12.5M |
| -Changes in other current assets | -310.66%-166.75M | -118.16%-40.61M | 141.50%223.6M | -203.45%-538.86M | 784.42%520.9M | --58.9M |
| -Changes in other current liabilities | -124.36%-6.71M | 2,041.72%27.55M | -104.01%-1.42M | -23.86%35.4M | 24.35%46.49M | --37.39M |
| Dividends paid (cash flow from operating activities) | ||||||
| Dividends received (cash flow from operating activities) | ||||||
| Interest paid (cash flow from operating activities) | -76.06%-6.7M | -3.81M | ||||
| Interest received (cash flow from operating activities) | 582.98%5.5M | 242.55%805K | 968.18%235K | 15.79%22K | 72.73%19K | 11K |
| Tax refund paid | -62.48%-73.62M | 90.21%-45.31M | -375.41%-463.03M | -1,824.46%-97.4M | 84.14%-5.06M | -31.91M |
| Other operating cash inflow (outflow) | 292.94%2.5M | -69.49%637K | -37.28%2.09M | -68.86%3.33M | -1.28%10.69M | 10.83M |
| Operating cash flow | -206.83%-254.38M | 233.89%238.12M | -145.17%-177.85M | -61.54%393.77M | 292.79%1.02B | --260.65M |
| Investing cash flow | ||||||
| Net PPE purchase and sale | 16.94%-125.55M | 23.45%-151.16M | -657.29%-197.45M | -16.04%-26.07M | -85.02%-22.47M | ---12.14M |
| Net intangibles purchase and sale | -172.04%-36.02M | -489.06%-13.24M | 69.68%-2.25M | -92.92%-7.41M | -293.75%-3.84M | ---976K |
| Net business purchase and sale | ---295.48M | --0 | ---- | ---- | 386.80%8.6M | ---3M |
| Net investment product transactions | -9,164,725.00%-733.19M | 0.00%-8K | 0.00%-8K | 0.00%-8K | 100.00%-8K | ---474M |
| Net changes in other investments | -492.95%-48.72M | 83.70%-8.22M | 51.54%-50.41M | -387.53%-104.03M | -48.29%-21.34M | ---14.39M |
| Investing cash flow | -617.73%-1.24B | 30.98%-172.62M | -81.88%-250.12M | -252.14%-137.52M | 92.26%-39.05M | ---504.51M |
| Financing cash flow | ||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | -212.80%-746.66M | --661.94M |
| Net common stock issuance | --0 | ---25K | --0 | --1.43B | --0 | ---- |
| Financing cash flow | --0 | ---25K | --0 | 291.58%1.43B | -212.80%-746.66M | --661.94M |
| Net cash flow | ||||||
| Beginning cash position | 2.89%2.42B | -15.35%2.36B | 153.84%2.78B | 27.74%1.1B | 87.58%858.32M | --457.57M |
| Current changes in cash | -2,381.06%-1.49B | 115.30%65.47M | -125.37%-427.97M | 608.40%1.69B | -43.05%238.1M | --418.09M |
| Effect of exchange rate changes | -116.13%-409K | 297.96%2.54M | --637K | --0 | ---- | ---8.31M |
| Cash adjustments other than cash changes | ---2K | ---- | ---1K | ---- | ---- | ---- |
| End cash Position | -61.63%930.06M | 2.89%2.42B | -15.35%2.36B | 153.84%2.78B | 26.41%1.1B | --867.34M |
| Free cash flow | -664.26%-415.95M | 119.53%73.72M | -204.79%-377.54M | -63.88%360.28M | 302.98%997.51M | --247.53M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |