Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SHANGHAI PECHEM
00338
| (FY)Dec 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 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 265.72%1.35M | -231.93%-814K | 112.06%617K | -185.54%-5.12M | 82.66%5.98M | 1,149.68%3.28M | -106.93%-312K | 191.80%4.5M | -848.40%-4.9M | 16.44%655K |
| Net profit before non-cash adjustment | 72.71%810K | -65.77%469K | 12,554.55%1.37M | -103.67%-11K | 33.33%300K | 129.88%225K | -151.84%-753K | -408.25%-299K | 104.72%97K | -504.63%-2.05M |
| Total adjustment of non-cash items | -11.51%969K | 650.00%1.1M | -90.16%146K | -11.61%1.48M | 5.53%1.68M | -39.83%1.59M | 16.37%2.64M | -9.19%2.27M | 37.85%2.5M | 5.57%1.82M |
| -Depreciation and amortization | -23.10%496K | 4.71%645K | 24.95%616K | -27.39%493K | 5.27%679K | 27.47%645K | 7.43%506K | 8.03%471K | -16.95%436K | 32.90%525K |
| -Reversal of impairment losses recognized in profit and loss | -3.74%567K | -14.14%589K | -3.79%686K | 23.36%713K | -8.11%578K | -58.51%629K | 17.34%1.52M | -24.22%1.29M | 86.14%1.71M | 34.33%916K |
| -Assets reserve and write-off | 414.29%36K | 75.00%7K | 500.00%4K | ---1K | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | ---- | --0 | ---1.12M | --0 | ---- | ---- | ---- | 75.95%-19K | -887.50%-79K | 24.53%-8K |
| -Other non-cash items | 10.96%-130K | -265.00%-146K | -114.34%-40K | -33.89%279K | 33.12%422K | -49.04%317K | 17.80%622K | 20.00%528K | 15.18%440K | -41.50%382K |
| Changes in working capital | 81.92%-430K | -164.52%-2.38M | 86.36%-899K | -264.63%-6.59M | 174.37%4M | 166.23%1.46M | -187.18%-2.2M | 133.69%2.53M | -939.98%-7.5M | 153.66%893K |
| -Change in receivables | 196.92%2.52M | -126.55%-2.6M | 236.66%9.78M | -309.27%-7.15M | 74.81%-1.75M | -599.57%-6.94M | -92.71%1.39M | 204.39%19.04M | -296.82%-18.24M | 3,027.82%9.27M |
| -Change in inventory | 84.76%-144K | 13.06%-945K | -3.82%-1.09M | -462.90%-1.05M | -137.58%-186K | 156.00%495K | 17.84%-884K | 38.41%-1.08M | -821.90%-1.75M | -91.88%242K |
| -Change in prepaid assets | ---- | ---- | ---- | ---400K | --0 | ---1.4M | --0 | ---- | ---- | ---- |
| -Change in payables | -340.93%-2.8M | 112.13%1.16M | -576.83%-9.59M | -66.13%2.01M | -36.18%5.94M | 443.54%9.3M | 82.46%-2.71M | -223.64%-15.44M | 244.92%12.49M | -99.11%-8.62M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | 75.00%-3K | -12K | 0 | -178.46%-181K | -222.64%-65K | 130.29%53K | -121.52%-175K | 31.30%-79K | -96.07%-115K | |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 262.95%1.35M | -233.87%-826K | 112.06%617K | -188.21%-5.12M | 80.72%5.8M | 1,339.38%3.21M | -105.99%-259K | 186.83%4.33M | -1,022.41%-4.98M | 7.18%540K |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 70.08%-73K | -80.74%-244K | -4.65%-135K | 28.33%-129K | -10.43%-180K | -123.29%-163K | -160.83%-73K | 4,100.00%120K | 94.00%-3K | -12.31%-50K |
| Interest received (cash flow from investment activities) | -9.95%190K | 88.39%211K | 386.96%112K | -36.11%23K | -71.65%36K | 108.20%127K | 177.27%61K | 175.00%22K | -38.46%8K | -85.51%13K |
| Net changes in other investments | ---- | ---- | --2.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Investing cash flow | 454.55%117K | -101.56%-33K | 2,101.89%2.12M | 26.39%-106K | -300.00%-144K | -200.00%-36K | -108.45%-12K | 2,740.00%142K | 113.51%5K | -181.81%-37K |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -243.33%-43K | 208.85%30K |
| Increase or decrease of lease financing | 28.89%-315K | 27.73%-443K | -95.22%-613K | 3.98%-314K | -23.40%-327K | -14.22%-265K | -61.11%-232K | ---144K | --0 | ---- |
| Interest paid (cash flow from financing activities) | 10.45%-60K | 6.94%-67K | 76.16%-72K | 34.06%-302K | -3.15%-458K | 25.25%-444K | -24.79%-594K | -6.25%-476K | -13.42%-448K | 46.82%-395K |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.00%-77K | 80.60%-44K |
| Financing cash flow | 26.47%-375K | 25.55%-510K | -11.20%-685K | 21.53%-616K | -10.72%-785K | 14.16%-709K | -33.23%-826K | -9.15%-620K | -38.88%-568K | 58.98%-409K |
| Net cash flow | ||||||||||
| Beginning cash position | -11.02%13.73M | 18.27%15.43M | -32.97%13.04M | 31.99%19.46M | 23.14%14.74M | -7.27%11.97M | 35.42%12.91M | -33.69%9.53M | -7.33%14.38M | 31.71%15.52M |
| Current changes in cash | 179.47%1.09M | -166.65%-1.37M | 135.18%2.05M | -219.85%-5.84M | 97.65%4.87M | 324.70%2.47M | -128.52%-1.1M | 169.39%3.85M | -5,997.87%-5.54M | 120.98%94K |
| Effect of exchange rate changes | 203.93%344K | -200.61%-331K | 157.12%329K | -269.23%-576K | -151.15%-156K | 93.04%305K | 133.62%158K | -167.14%-470K | 156.86%700K | -235.00%-1.23M |
| End cash Position | 10.43%15.16M | -11.02%13.73M | 18.27%15.43M | -32.97%13.04M | 31.99%19.46M | 23.14%14.74M | -7.27%11.97M | 35.42%12.91M | -33.69%9.53M | 31.14%14.38M |
| Free cash flow | 218.86%1.27M | -322.20%-1.07M | 109.19%482K | -193.33%-5.25M | 84.48%5.62M | 1,017.77%3.05M | -107.87%-332K | 182.14%4.22M | -1,199.57%-5.14M | 4.40%467K |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |