Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CHINA OILFIELD
02883
5
CNOOC
00883
| (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 1,258.64%883.33M | -31.10%2.22B | -46.02%807.19M | -92.11%65.02M | -54.50%3.22B | -89.61M | -26.29%990.45M | -41.19%1.5B | -10.68%823.52M | 22.19%7.08B |
| Net profit before non-cash adjustment | -4.80%736.44M | 17.93%1.39B | 23.55%262.37M | -52.35%773.57M | -79.42%1.18B | ---632.02M | -102.80%-24.2M | -82.73%212.35M | -39.53%1.62B | 23.44%5.73B |
| Total adjustment of non-cash items | 498.78%318.71M | -45.32%1.24B | -65.14%217.52M | -121.59%-79.92M | 33.02%2.27B | --866.47M | 2.18%411.67M | 214.90%623.95M | -18.65%370.16M | 22.14%1.71B |
| -Depreciation and amortization | -15.20%310.93M | -13.29%1.4B | -8.45%366.04M | -4.52%366.68M | 10.54%1.62B | --443.4M | 5.45%390.69M | 11.59%399.81M | 8.74%384.05M | 32.82%1.46B |
| -Disposal profit | --172K | -88.03%16.06M | ---- | ---- | 455.08%134.2M | --116.34M | --114K | -91.05%1.44M | 775.77%16.3M | 3,368.58%24.18M |
| -Remuneration paid in stock | -68.66%8.41M | -47.81%54.51M | -65.30%9.39M | 14.26%26.82M | 2.70%104.45M | --26.83M | 7.76%27.08M | 2.27%27.07M | -11.72%23.48M | 21.67%101.7M |
| -Pension and employee benefit expenses | 79.53%-14.8M | 49.09%-46.24M | -113.49%-1.5M | 11.64%-72.33M | -176.36%-90.84M | --27.91M | -318.07%-47.98M | 195.47%11.1M | -215.61%-81.86M | 20.57%118.96M |
| -Other non-cash items | 103.49%14M | -136.47%-184.73M | -192.11%-169.97M | -1,522.26%-401.09M | 206,833.06%506.5M | --251.99M | 122.90%41.78M | 196.54%184.53M | 986.74%28.2M | -100.22%-245K |
| Changes in working capital | 72.67%-171.81M | -78.84%-415.19M | -50.34%327.31M | 46.28%-628.63M | 35.91%-232.16M | ---324.05M | 698.98%602.98M | -40.90%659.06M | 47.24%-1.17B | -45.11%-362.24M |
| -Change in receivables | -31.24%-906.96M | -80.43%361.71M | -25.96%1.17B | -143.10%-691.08M | 352.71%1.85B | --416.93M | 32.48%141.24M | -18.07%1.57B | 87.43%-284.28M | 39.89%-731.51M |
| -Change in payables | 860.36%622.54M | 58.16%-766.79M | -12.16%-745.71M | 92.70%-81.87M | -596.19%-1.83B | ---273.55M | 183.13%227.79M | -28.42%-664.85M | -573.97%-1.12B | -52.44%369.37M |
| -Provision for loans, leases and other losses | -21.97%112.61M | 95.92%-10.11M | 62.96%-92.88M | -38.92%144.32M | -255,541.24%-247.97M | ---467.44M | -3.67%233.94M | 13.24%-250.78M | 12.30%236.3M | -100.05%-97K |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -97.66%-12.42M | -36.36%-34.08M | -24.74%-8.14M | -19.81%-6.28M | -8.62%-24.99M | -6.82M | -11.70%-6.41M | -11.42%-6.53M | 12.31%-5.24M | 44.08%-23.01M |
| Interest received (cash flow from operating activities) | 9,579.17%2.32M | 661.67%457K | 6K | -31.43%24K | 15.38%60K | 0 | -10.71%25K | 0 | 45.83%35K | 57.58%52K |
| Tax refund paid | -17.96%-218.25M | 88.44%-182.95M | -34.19%363.95M | 84.55%-185.01M | 18.27%-1.58B | 59.48M | -29.40%-997.75M | 16.31%553.01M | -11.05%-1.2B | -20.27%-1.94B |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 200.00%1K | -200.00%-1K | 0 | 0 |
| Operating cash flow | 618.79%654.99M | 24.21%2B | -43.04%1.16B | 66.73%-126.25M | -68.50%1.61B | ---36.94M | -102.41%-13.68M | -32.22%2.04B | -133.37%-379.48M | 23.60%5.12B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -5.03%-21.88M | 3.49%-123.88M | -16.62%-23.71M | 33.75%-20.83M | 69.95%-128.36M | ---36.35M | 66.44%-40.24M | 68.33%-20.33M | 73.30%-31.44M | 48.79%-427.17M |
| Net intangibles purchase and sale | ---- | 74.33%-3.84M | ---- | ---- | -88.61%-14.96M | ---14.96M | --0 | ---- | ---- | 68.46%-7.93M |
| Net business purchase and sale | ---- | --0 | ---- | ---- | ---685.94M | --0 | --0 | ---- | ---- | --0 |
| Net investment product transactions | ---- | 134.63%145.42M | 179.69%79.68M | --0 | -187.70%-419.99M | --19.79M | ---40M | -4.15%-99.98M | ---299.8M | 14.22%-145.98M |
| Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | 98.71%-1.5M | --0 | --0 | ---- | ---- | ---115.99M |
| Net changes in other investments | -114.52%-14.45M | -814.47%-119.2M | -2,771.79%-93.36M | 402.25%99.49M | 123.33%16.68M | ---153K | 100.88%280K | 89.60%-3.25M | 471.49%19.81M | 82.06%-71.52M |
| Investing cash flow | -146.19%-36.33M | 91.78%-101.5M | 95.15%-39.33M | 125.25%78.65M | -60.56%-1.23B | ---31.67M | 47.36%-79.96M | -319.93%-811M | -140.80%-311.44M | 46.18%-768.59M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -27.78%-287.5M | -92.41%37.5M | -116.36%-225M | -16.38%-225M | 163.89%494.05M | ---225M | -139.43%-462.89M | 811.36%1.38B | 0.00%-193.33M | 3.94%-773.32M |
| Net common stock issuance | ---- | 100.19%3.71M | 63.81%3.71M | --0 | -686.66%-1.98B | --0 | --0 | -63.31%2.26M | -14,613.76%-1.99B | -15.21%338.15M |
| Increase or decrease of lease financing | 15.51%-243.09M | 11.66%-1.09B | 10.18%-281.21M | 5.61%-287.71M | -7.82%-1.24B | ---307.39M | -7.56%-313.97M | -12.19%-313.09M | -8.81%-304.81M | -38.40%-1.15B |
| Cash dividends paid | -51.18%-208.57M | 82.72%-137.96M | --0 | 82.72%-137.96M | -259.12%-798.26M | --0 | --0 | --0 | -259.12%-798.26M | -121.73%-222.29M |
| Net other fund-raising expenses | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | -13.60%-739.17M | 66.22%-1.19B | -147.21%-502.51M | 80.18%-650.67M | -95.22%-3.53B | ---532.39M | -65.58%-776.86M | 328.30%1.06B | -381.25%-3.28B | -35.15%-1.81B |
| Net cash flow | ||||||||||
| Beginning cash position | 15.90%5.17B | -41.40%4.46B | 3.45%3.76B | -41.40%4.46B | 50.15%7.61B | --5.06B | -8.00%5.93B | -11.19%3.63B | 50.15%7.61B | 37.24%5.07B |
| Current changes in cash | 82.74%-120.5M | 122.51%708.82M | -72.94%621.16M | 82.43%-698.27M | -223.94%-3.15B | ---601M | -1,507.63%-870.5M | -2.46%2.3B | -307.94%-3.97B | 84.84%2.54B |
| Cash adjustments other than cash changes | ---- | ---1K | ---1K | ---1K | ---- | ---- | ---- | ---- | ---- | --1K |
| End cash Position | 34.21%5.05B | 15.90%5.17B | -26.11%4.38B | 3.45%3.76B | -41.40%4.46B | --4.46B | -20.84%5.06B | -8.00%5.93B | -11.19%3.63B | 50.15%7.61B |
| Free cash flow | 530.44%633.11M | 27.63%1.87B | -43.74%1.14B | 64.21%-147.09M | -68.63%1.47B | ---88.25M | -112.06%-53.91M | -31.39%2.02B | -43.37%-410.92M | 42.71%4.68B |
| 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 |