Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
KUNLUN ENERGY
00135
| (FY)Dec 31, 2025 | (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 12.59%140.38B | 51.52B | 50.41B | 11.65B | 19.31%124.68B | 1,262.35%104.51B | -116.75%-8.99B | 117.97%53.68B | 14.52%24.63B | 21.27%21.5B |
| Net profit before non-cash adjustment | 48.80%138.75B | --45.81B | --37.35B | --43.38B | 84.38%93.24B | 76.19%50.57B | 103.28%28.7B | 187.92%14.12B | -257.34%-16.06B | 171.53%10.21B |
| Total adjustment of non-cash items | 47.29%31.23B | --8.36B | --6.19B | --7.21B | 4.45%21.2B | 14.06%20.3B | 6.37%17.8B | -14.02%16.73B | 56.03%19.46B | -60.78%12.47B |
| -Depreciation and amortization | 22.04%25.92B | --6.72B | --5.98B | --5.51B | 24.11%21.24B | 4.25%17.12B | 14.43%16.42B | 2.61%14.35B | 8.20%13.98B | 15.08%12.92B |
| -Reversal of impairment losses recognized in profit and loss | 18.28%2.39B | ---- | ---- | ---- | -55.89%2.02B | 150.52%4.58B | -8.47%1.83B | -44.35%2B | 192.58%3.59B | -57.36%1.23B |
| -Assets reserve and write-off | --0 | ---- | ---- | ---- | --943M | --0 | ---- | ---- | ---- | ---- |
| -Disposal profit | 72.67%-1.9B | --57M | ---2.1B | ---11M | 13.93%-6.97B | -14,301.75%-8.1B | -74.78%57M | -57.76%226M | 140.14%535M | -35.47%-1.33B |
| -Net exchange gains and losses | 108.00%2M | --1M | --1M | --2M | 77.48%-25M | -5,450.00%-111M | 98.41%-2M | -1,160.00%-126M | -123.26%-10M | -72.44%43M |
| -Other non-cash items | 20.81%4.82B | --1.58B | --2.31B | --1.71B | -41.43%3.99B | 1,451.39%6.81B | -275.61%-504M | -78.96%287M | 452.45%1.36B | -102.09%-387M |
| Changes in working capital | -389.18%-29.6B | ---2.65B | --6.86B | ---38.94B | -69.57%10.24B | 160.61%33.63B | -343.11%-55.49B | 7.55%22.83B | 1,904.76%21.22B | -685.07%-1.18B |
| -Change in receivables | -42.41%-10.12B | ---7.55B | --5.88B | ---30.41B | -183.81%-7.1B | 157.72%8.48B | -478.65%-14.68B | -68.50%3.88B | 2,888.35%12.31B | -78.50%412M |
| -Change in inventory | -231.46%-32.9B | --3.43B | ---11.36B | --7.2B | -157.14%-9.93B | 136.37%17.37B | -469.03%-47.76B | 205.62%12.94B | 167.78%4.24B | 5.26%-6.25B |
| -Change in payables | -59.79%7.15B | ---7.45B | --5.47B | ---1.71B | 434.95%17.79B | -162.65%-5.31B | 302.78%8.48B | -404.89%-4.18B | -62.23%1.37B | 199.50%3.63B |
| -Provision for loans, leases and other losses | 1,304.60%1.05B | --3.93B | --1.87B | --1.86B | -105.04%-87M | 139.32%1.73B | -403.81%-4.39B | 117.62%1.45B | 48.21%664M | -45.50%448M |
| -Changes in other current assets | 32.08%-2.83B | --982M | --3.62B | ---6.75B | -311.74%-4.17B | 225.21%1.97B | -147.87%-1.57B | 339.95%3.28B | 205.37%746M | -184.49%-708M |
| -Changes in other current liabilities | -41.37%8.05B | --4B | --1.39B | ---9.13B | 46.06%13.73B | 111.69%9.4B | -18.63%4.44B | 187.87%5.46B | 46.98%1.9B | -35.76%1.29B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 7.03%-5.13B | -1.28B | -1.24B | -1.21B | -15.47%-5.52B | -90.70%-4.78B | -46.32%-2.51B | -2.82%-1.71B | -29.17%-1.67B | -61.33%-1.29B |
| Interest received (cash flow from operating activities) | -36.63%2.71B | 631M | 578M | 936M | 38.90%4.28B | 116.13%3.08B | 275.26%1.43B | -37.40%380M | -42.08%607M | -6.34%1.05B |
| Tax refund paid | -48.96%-28.06B | -10.5B | -6.78B | -7.93B | -48.10%-18.83B | -11.98%-12.72B | -254.65%-11.36B | 10.08%-3.2B | 39.39%-3.56B | 23.24%-5.88B |
| Other operating cash inflow (outflow) | -1M | 1M | -3M | 1M | 0 | 0 | -1M | 0 | -13.76%-678M | -191.55%-596M |
| Operating cash flow | 5.06%109.91B | --40.38B | --42.96B | --3.45B | 16.12%104.61B | 520.47%90.1B | -143.60%-21.43B | 154.25%49.15B | 30.68%19.33B | 33.88%14.79B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -19.69%-12.81B | ---75M | ---5.15B | ---2.02B | -115.57%-10.71B | -124.40%-4.97B | 24.73%-2.21B | 26.24%-2.94B | 17.37%-3.99B | -8.67%-4.82B |
| Net intangibles purchase and sale | -11.36%-14.1B | ---3.66B | ---3.16B | ---3.06B | -22.46%-12.66B | -28.81%-10.34B | -27.35%-8.03B | -26.18%-6.3B | -19.26%-5B | -8.33%-4.19B |
| Net business purchase and sale | --540M | --0 | --0 | --422M | --0 | 416.85%7.96B | -1,107.21%-2.51B | ---208M | ---- | -8,636.67%-2.56B |
| Net investment product transactions | -130.02%-3.06B | ---1.05B | ---624M | ---726M | 283.46%10.18B | 243.15%2.65B | -105.77%-1.85B | -36.72%-901M | -11.51%-659M | -120.96%-591M |
| Advance cash and loans provided to other parties | 66.67%-1M | ---3M | ---- | ---- | ---3M | --0 | -16.67%-7M | 25.00%-6M | 33.33%-8M | 29.41%-12M |
| Repayment of advance payments to other parties and cash income from loans | 16.67%7M | --3M | --1M | --2M | -14.29%6M | -46.15%7M | -13.33%13M | 66.67%15M | -10.00%9M | 66.67%10M |
| Dividends received (cash flow from investment activities) | -94.42%12M | ---- | ---- | ---- | 347.92%215M | -61.29%48M | -31.11%124M | --180M | ---- | ---- |
| Net changes in other investments | -100.02%-1M | ---4M | --1M | --2M | 270,700.00%5.42B | 140.00%2M | -66.67%-5M | -150.00%-3M | 133.33%6M | -1,900.00%-18M |
| Investing cash flow | -289.18%-29.41B | ---4.79B | ---8.93B | ---5.38B | -62.89%-7.56B | 67.96%-4.64B | -42.43%-14.48B | -5.53%-10.17B | 20.94%-9.63B | -122.88%-12.19B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -24.46%-25B | ---25B | ---10.5B | --8B | -61.48%-20.09B | -175.01%-12.44B | 249.57%16.58B | -126.25%-11.09B | 926.32%42.23B | -24.90%-5.11B |
| Net common stock issuance | -42.79%-50B | ---2M | ---11.42B | ---8.57B | -875,250.00%-35.01B | 0.00%-4M | 33.33%-4M | -500.00%-6M | 99.99%-1M | -399.30%-10B |
| Increase or decrease of lease financing | -3.54%-14.98B | ---3.63B | ---3.6B | ---3.44B | 21.98%-14.47B | -102.94%-18.54B | -10.28%-9.14B | -9.03%-8.29B | -11.29%-7.6B | -624.84%-6.83B |
| Cash dividends paid | -8.20%-15.73B | ---8.61B | --21M | ---7.16B | -62.24%-14.54B | -74.85%-8.96B | 22.20%-5.13B | -100.03%-6.59B | 27.30%-3.29B | 32.51%-4.53B |
| Cash dividends for minorities | 21.15%-164M | --0 | ---- | ---- | -39.60%-208M | ---149M | --0 | --0 | --0 | ---- |
| Net other fund-raising expenses | 66.67%-1M | --1M | ---1M | ---1M | 98.05%-3M | -5,033.33%-154M | ---3M | ---- | 99.90%-3M | -149,900.00%-3B |
| Financing cash flow | -25.56%-105.88B | ---37.24B | ---25.67B | ---11.18B | -109.49%-84.32B | -1,839.50%-40.25B | 108.91%2.31B | -182.87%-25.97B | 206.33%31.34B | -114.29%-29.47B |
| Net cash flow | ||||||||||
| Beginning cash position | 12.07%126.97B | --124.62B | --113.5B | --126.97B | 72.18%113.3B | -30.93%65.8B | 18.39%95.28B | 111.86%80.47B | -42.34%37.99B | -15.65%65.88B |
| Current changes in cash | -299.29%-25.38B | ---1.65B | --8.37B | ---13.11B | -71.83%12.73B | 234.56%45.2B | -358.20%-33.59B | -68.29%13.01B | 252.74%41.03B | -228.77%-26.86B |
| Effect of exchange rate changes | 1,033.83%10.62B | --980M | --2.75B | ---358M | -59.15%937M | -44.36%2.29B | 130.08%4.12B | 23.08%1.79B | 241.77%1.46B | 74.66%-1.03B |
| Cash adjustments other than cash changes | 0.00%1M | ---- | ---- | ---2M | --1M | ---- | ---- | -300.00%-2M | 200.00%1M | 0.00%-1M |
| End cash Position | -11.62%112.22B | --123.95B | --124.62B | --113.5B | 12.07%126.97B | 72.18%113.3B | -30.93%65.8B | 18.39%95.28B | 111.86%80.47B | -42.34%37.99B |
| Free cash flow | -1.41%79.38B | --33.8B | --34.06B | ---1.79B | 8.15%80.52B | 326.30%74.45B | -183.25%-32.9B | 288.47%39.52B | 199.56%10.17B | 25.73%3.4B |
| 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 |