Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
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 | 1.03%-2.11M | 11.06%-2.13M | -7.45%-2.4M | 4.54%-2.23M | 39.11%-2.34M | -75.03%-3.84M | 40.01%-2.19M | 6.09%-3.65M | -74.03%-3.89M | -160.47%-2.23M |
| Net profit before non-cash adjustment | 399.12%7.93M | 122.06%1.59M | -7.82%-7.2M | -258.43%-6.68M | 11.30%4.22M | -15.32%3.79M | 212.99%4.47M | -1,240.63%-3.96M | 148.17%347K | -20.23%-720.3K |
| Total adjustment of non-cash items | -131.74%-9.86M | -187.92%-4.26M | 12.22%4.84M | 165.25%4.31M | -5.51%-6.61M | 8.28%-6.27M | -705.67%-6.83M | 125.38%1.13M | -173.57%-4.44M | -843.97%-1.62M |
| -Depreciation and amortization | -55.36%25K | -11.11%56K | 34.04%63K | 261.54%47K | 18.18%13K | -31.25%11K | -15.79%16K | 0.00%19K | 191.05%19K | --6.53K |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | 101.29%2K | ---155.63K |
| -Assets reserve and write-off | --0 | --0 | --0 | --107K | --0 | 54.55%731K | --473K | --0 | ---- | 88.93%156.98K |
| -Share of associates | ---- | -95.60%170K | 3,227.59%3.86M | -76.47%116K | 1,872.00%493K | -7.41%25K | -87.08%27K | 895.24%209K | -91.76%21K | 212.23%254.8K |
| -Disposal profit | -201.38%-10.06M | -187.91%-3.34M | -34.50%3.8M | 271.05%5.8M | 23.83%-3.39M | 46.26%-4.45M | -2,094.70%-8.28M | 107.60%415K | -106.47%-5.46M | -528.67%-2.64M |
| -Net exchange gains and losses | 460.67%1.18M | -189.37%-328K | 233.64%367K | 128.42%110K | -918.42%-387K | -137.62%-38K | 236.67%101K | 168.18%30K | -37.94%-44K | ---31.9K |
| -Remuneration paid in stock | -62.71%44K | -74.07%118K | 429.07%455K | 0.00%86K | -82.16%86K | -46.62%482K | 27.54%903K | -3.15%708K | 53.66%731K | 468.38%475.74K |
| -Other non-cash items | -38.09%-1.06M | -580.50%-764K | 108.16%159K | 43.13%-1.95M | -13.18%-3.43M | -3,991.89%-3.03M | 70.75%-74K | -188.77%-253K | -8.80%285K | --312.48K |
| Changes in working capital | -131.78%-171K | 1,594.44%538K | -126.67%-36K | 121.31%135K | 104.50%61K | -902.37%-1.36M | 120.56%169K | -495.19%-822K | 88.95%208K | 226.87%110.08K |
| -Change in receivables | 182.00%41K | -118.66%-50K | 282.31%268K | -304.17%-147K | 185.71%72K | -321.05%-84K | 126.03%38K | -92.11%-146K | 59.70%-76K | -133.46%-188.6K |
| -Change in payables | -136.05%-212K | 293.42%588K | -207.80%-304K | 2,663.64%282K | 99.14%-11K | -1,070.99%-1.27M | 119.38%131K | -338.03%-676K | -4.92%284K | 5,090.56%298.69K |
| -Changes in other current assets | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --0 |
| 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 | ||||||||||
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 1.03%-2.11M | 11.06%-2.13M | -7.45%-2.4M | 4.54%-2.23M | 39.11%-2.34M | -75.03%-3.84M | 40.01%-2.19M | 6.09%-3.65M | -74.03%-3.89M | -160.47%-2.23M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---- | ---- | ---- | -1,733.33%-165K | 59.09%-9K | ---22K | --0 | ---- | 97.89%-1K | ---47.4K |
| Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---5K | --0 | ---- | 57.15%-11K | ---25.67K |
| Net business purchase and sale | 7,558.82%2.6M | -99.63%34K | 7.09%9.22M | 2,001.10%8.61M | 53.87%-453K | 34.36%-982K | -58.14%-1.5M | ---946K | --0 | ---164.21K |
| Net investment product transactions | --0 | 111.47%977K | 216.44%462K | 102.79%146K | -115.37%-5.24M | -475.41%-2.43M | -184.43%-423K | 193.30%501K | 7.62%-537K | -194.84%-581.31K |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -96.46%-3.44M | -8.18%-1.75M | -171.27%-1.62M |
| Dividends received (cash flow from investment activities) | --0 | -95.45%2K | --44K | ---- | 137.35%1.54M | 22.96%648K | 52,600.00%527K | 0.00%1K | 89.39%1K | 604.00%528 |
| Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.15K |
| Investing cash flow | 157.06%2.6M | -89.59%1.01M | 13.22%9.73M | 306.27%8.59M | -49.05%-4.17M | -100.79%-2.8M | 64.14%-1.39M | -68.93%-3.88M | 5.45%-2.3M | -14,663.09%-2.43M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | --0 | -10.60%-5.78M | -224.10%-5.23M | 77.31%4.21M | -43.77%2.38M | --4.22M | --0 | ---- | ---- |
| Net common stock issuance | ---- | ---- | ---- | ---- | 1,679.70%3.19M | -106.89%-202K | -58.07%2.93M | -12.90%6.99M | 37.27%8.03M | 456.10%5.85M |
| Issuance fees | ---- | ---- | ---- | ---- | ---217K | --0 | 46.97%-236K | -15.28%-445K | -160.52%-386K | -252.77%-148.16K |
| Interest paid (cash flow from financing activities) | ---- | --0 | -8.84%-985K | -84.32%-905K | -439.56%-491K | 52.11%-91K | ---190K | --0 | ---- | ---54 |
| Financing cash flow | ---- | --0 | -10.34%-6.77M | -191.59%-6.13M | 221.52%6.69M | -69.06%2.08M | 2.80%6.73M | -14.33%6.55M | 34.06%7.64M | 464.55%5.7M |
| Net cash flow | ||||||||||
| Beginning cash position | -76.88%336K | 64.18%1.45M | 36.57%885K | 41.48%648K | -90.85%458K | 169.34%5.01M | -34.66%1.86M | 104.68%2.85M | 292.79%1.39M | 90.85%353.88K |
| Current changes in cash | 144.40%496K | -296.31%-1.12M | 144.21%569K | 20.73%233K | 104.24%193K | -244.52%-4.55M | 418.84%3.15M | -167.84%-987K | 40.58%1.46M | 514.43%1.04M |
| Effect of exchange rate changes | --0 | --0 | -125.00%-1K | 233.33%4K | -200.00%-3K | -200.00%-1K | 0.00%1K | --1K | --0 | --884 |
| End cash Position | 147.62%832K | -76.88%336K | 64.18%1.45M | 36.57%885K | 41.48%648K | -90.85%458K | 169.34%5.01M | -34.66%1.86M | 104.71%2.85M | 292.73%1.39M |
| Free cash flow | 1.03%-2.11M | 11.06%-2.13M | -0.04%-2.4M | -2.13%-2.39M | 39.31%-2.34M | -76.27%-3.86M | 40.01%-2.19M | 6.38%-3.65M | -69.04%-3.9M | -168.98%-2.31M |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |