2345
998
TWD+15.00 (1.53%)
2025.11.17收盤
智邦－現金流量表
合併現金流量表
第三季 (最新)
單季
| (TWD千元) | 2025年第三季 | 2024年第三季 | 2023年第三季 | 2022年第三季 | 2021年第三季 | 2020年第三季 | 2019年第三季 | 2018年第三季 | 2017年第三季 | 2016年第三季 | 2015年第三季 | 2014年第三季 | 2013年第三季 | 2012年第三季 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
| 繼續營業單位稅前淨利（淨損） | 9,707,726 | 13.31% | 3,308,727 | 11.74% | 3,387,213 | 15.1% | 3,273,088 | 15.9% | 1,380,665 | 9.08% | 1,848,910 | 12.84% | 2,125,644 | 12.93% | 1,085,127 | 9.64% | 746,849 | 8.42% | 602,816 | 7.94% | 524,614 | 8.02% | 68,849 | 1.29% | 168,504 | 2.99% | 391,495 | 5.49% |
| 本期稅前淨利（淨損） | 9,707,726 | 3,308,727 | 3,387,213 | 3,273,088 | 1,380,665 | 1,848,910 | 2,125,644 | 1,085,127 | 746,849 | 602,816 | 524,614 | 68,849 | 168,504 | 391,495 | ||||||||||||||
| 調整項目 | ||||||||||||||||||||||||||||
| 收益費損項目 | ||||||||||||||||||||||||||||
| 折舊費用 | 408,209 | 281,192 | 218,458 | 202,440 | 180,960 | 164,718 | 141,030 | 67,922 | 61,484 | 64,446 | 74,139 | 81,255 | 87,099 | 78,885 | ||||||||||||||
| 攤銷費用 | 42,657 | 23,624 | 19,220 | 15,407 | 11,073 | 9,933 | 7,732 | 6,709 | 5,821 | 10,747 | 13,043 | 12,122 | 17,415 | 21,964 | ||||||||||||||
| 預期信用減損損失（利益）數／呆帳費用提列（轉列收入）數 | 17 | 145 | (1,194) | (1,633) | 13 | (2,586) | 0 | (1,828) | 0 | (1,120) | 0 | 24,480 | ||||||||||||||||
| 透過損益按公允價值衡量金融資產及負債之淨損失（利益） | 107,732 | (22,547) | (4,493) | 42,639 | (1,869) | 11,375 | 22,062 | (9,253) | 1,705 | 0 | (4,079) | (1,997) | 0 | (8,419) | ||||||||||||||
| 利息費用 | 25,590 | 22,954 | 15,115 | 16,342 | 10,889 | 10,262 | 4,351 | 1,828 | 58 | 0 | (231) | 375 | 702 | 1,980 | ||||||||||||||
| 利息收入 | (230,124) | (218,046) | (144,144) | (37,925) | (8,714) | (12,661) | (22,405) | (9,866) | ||||||||||||||||||||
| 股利收入 | (9,700) | (8,119) | (7,220) | (11,835) | (9,904) | |||||||||||||||||||||||
| 採用權益法認列之關聯企業及合資損失（利益）之份額 | 33,654 | 114 | 174 | 354 | 377 | 329 | 744 | 439 | 356 | 0 | (1,416) | (2,749) | 8,029 | |||||||||||||||
| 處分及報廢不動產、廠房及設備損失（利益） | 649 | 293 | 3,606 | (43) | 664 | 118 | 92 | 0 | ||||||||||||||||||||
| 不動產、廠房及設備轉列費用數 | 0 | |||||||||||||||||||||||||||
| 處分採用權益法之投資損失（利益） | 0 | 48 | (3,508) | 3,140 | ||||||||||||||||||||||||
| 非金融資產減損損失 | 284,184 | 267,977 | 82,567 | (12,982) | 10,123 | (7,333) | 49,524 | (62,317) | 0 | (9,024) | 0 | 98,860 | ||||||||||||||||
| 未實現銷貨利益（損失） | (1,397) | 0 | ||||||||||||||||||||||||||
| 未實現外幣兌換損失（利益） | 1,750,485 | 61,805 | 43,365 | (81,265) | 6,158 | 90,732 | (2,345) | (56,151) | ||||||||||||||||||||
| 其他項目 | (1,479) | (2,041) | (2,139) | (2,103) | (2,768) | (3,192) | 42 | |||||||||||||||||||||
| 收益費損項目合計 | 2,462,735 | 194,974 | 408,725 | 224,945 | 175,145 | 270,266 | 131,499 | 46,373 | (66,093) | 145,353 | (28,351) | (11,601) | (31,426) | 260,778 | ||||||||||||||
| 與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
| 與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
| 應收帳款（增加）減少 | (302,805) | (115,403) | (216,760) | 928,921 | (808,048) | (881,473) | (2,623,251) | (1,021,661) | (733,619) | 50,143 | (39,744) | 565,533 | 486,003 | 643,859 | ||||||||||||||
| 應收帳款－關係人（增加）減少 | 7,084 | 30 | 75 | (119) | 83 | 1,777 | 2,746 | 0 | 2,496 | (5,109) | (17,749) | |||||||||||||||||
| 其他應收款（增加）減少 | (26,648) | 17,261 | (199,087) | 248,535 | (127,892) | (90,868) | 171,863 | 345,055 | (32,043) | 12,805 | 32,808 | (139,699) | 69,379 | 38,551 | ||||||||||||||
| 其他應收款－關係人（增加）減少 | 125,082 | 0 | 1,883 | (170) | 83 | (155) | 3,899 | 0 | (21) | 240 | ||||||||||||||||||
| 存貨（增加）減少 | (6,029,354) | (2,657,927) | (1,504,674) | 1,625,581 | (265,689) | 2,184,055 | 797,460 | (381,555) | (957,822) | 322,163 | (686,975) | (471,210) | 59,775 | (433,433) | ||||||||||||||
| 預付款項（增加）減少 | (260,784) | (205,472) | (103,779) | (36,384) | (48,469) | (49,737) | 48,896 | (72,660) | (52,202) | 15,391 | (21,789) | (8,129) | (716) | (56,827) | ||||||||||||||
| 其他流動資產（增加）減少 | (37,104) | 20,941 | 6,014 | 11,327 | (562) | 4,909 | (12,585) | 66,423 | ||||||||||||||||||||
| 與營業活動相關之資產之淨變動合計 | (6,524,529) | (2,940,570) | (2,016,328) | 2,777,691 | (1,250,494) | 1,168,508 | (1,610,972) | (1,056,287) | (1,794,537) | 410,940 | (707,448) | (30,022) | 605,759 | 202,678 | ||||||||||||||
| 與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
| 合約負債增加（減少） | (141,984) | (457,998) | 683,369 | 26,943 | 288,175 | 24,595 | 199,537 | (16,249) | ||||||||||||||||||||
| 應付帳款增加（減少） | 14,064,554 | 4,608,730 | 1,434,050 | 844,051 | (1,139,452) | (1,516,993) | 240,161 | 1,144,283 | 780,198 | 538,288 | 1,001,135 | 145,998 | (188,163) | 1,240,558 | ||||||||||||||
| 應付帳款－關係人增加（減少） | 3,867 | 576 | 363 | 35,666 | ||||||||||||||||||||||||
| 其他應付款增加（減少） | 834,835 | 1,746,327 | 720,313 | 96,933 | (167,567) | 21,652 | 88,387 | (107,643) | 110,265 | 96,641 | 16,633 | 163,601 | (64,680) | 28,040 | ||||||||||||||
| 其他應付款－關係人增加（減少） | (52,319) | (353) | 0 | 0 | 1,542 | (1,508) | (3,393) | 1 | (783) | 97 | ||||||||||||||||||
| 負債準備增加（減少） | 29,544 | (21,703) | 26,382 | 84,065 | (7,667) | (5,647) | (27,178) | 49,871 | 31,773 | (26,443) | (10,316) | 3,582 | 1,170 | (32,351) | ||||||||||||||
| 其他金融負債增加（減少） | (8,821) | (7,479) | (26,806) | 16,246 | 16,033 | (9,071) | ||||||||||||||||||||||
| 淨確定福利負債增加(減少) | (803) | (76) | (850) | (638) | (115) | (1,128) | (358) | (293) | (251) | (692) | (1,073) | (222) | (129) | 4,241 | ||||||||||||||
| 與營業活動相關之負債之淨變動合計 | 14,728,873 | 5,867,448 | 2,836,458 | 1,067,600 | (1,009,051) | (1,488,068) | 506,666 | 1,069,969 | 929,241 | 620,428 | 1,050,460 | 339,244 | (245,264) | 1,187,906 | ||||||||||||||
| 與營業活動相關之資產及負債之淨變動合計 | 8,204,344 | 2,926,878 | 820,130 | 3,845,291 | (2,259,545) | (319,560) | (1,104,306) | 13,682 | (865,296) | 1,031,368 | 343,012 | 309,222 | 360,495 | 1,390,584 | ||||||||||||||
| 調整項目合計 | 10,667,079 | 3,121,852 | 1,228,855 | 4,070,236 | (2,084,400) | (49,294) | (972,807) | 60,055 | (931,389) | 1,176,721 | 314,661 | 297,621 | 329,069 | 1,651,362 | ||||||||||||||
| 營運產生之現金流入（流出） | 20,374,805 | 6,430,579 | 4,616,068 | 7,343,324 | (703,735) | 1,799,616 | 1,152,837 | 1,145,182 | (184,540) | 1,779,537 | 839,275 | 366,470 | 497,573 | 2,042,857 | ||||||||||||||
| 支付之利息 | (25,074) | (22,314) | (13,786) | (13,007) | (7,190) | (7,021) | (4,351) | (1,828) | 0 | 231 | (1,163) | (706) | (2,101) | |||||||||||||||
| 退還（支付）之所得稅 | (1,894,440) | (1,412,585) | (100,362) | (90,097) | (10,339) | (68,386) | (432,994) | (191,272) | (195,722) | (50,039) | (6,101) | (18,148) | (32,897) | (2,819) | ||||||||||||||
| 營業活動之淨現金流入（流出） | 18,455,291 | 4,995,680 | 4,501,920 | 7,240,220 | (721,264) | 1,724,209 | 715,492 | 952,082 | (380,320) | 1,729,498 | 833,405 | 347,159 | 463,970 | 2,037,937 | ||||||||||||||
| 投資活動之現金流量 | ||||||||||||||||||||||||||||
| 取得透過其他綜合損益按公允價值衡量之金融資產 | (5,504) | 0 | (89,359) | |||||||||||||||||||||||||
| 處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 取得按攤銷後成本衡量之金融資產 | (11,725,205) | (6,800,562) | (4,209,107) | (31,944) | (857,068) | (1,783,548) | (60,466) | |||||||||||||||||||||
| 處分按攤銷後成本衡量之金融資產 | 3,212,050 | 7,935,904 | 5,024,612 | 178,205 | 2,566,651 | 3,987,448 | 72,360 | 28,327 | ||||||||||||||||||||
| 取得透過損益按公允價值衡量之金融資產 | (1,803,790) | (1,185,420) | (1,102,505) | (453,981) | (727,230) | (2,088,000) | (1,307,467) | (109,296) | ||||||||||||||||||||
| 處分透過損益按公允價值衡量之金融資產 | 757,028 | 1,578,094 | 180,129 | 255,578 | 1,068,260 | 1,562,340 | 1,452,852 | 785 | ||||||||||||||||||||
| 處分子公司 | 0 | (48) | 0 | 0 | ||||||||||||||||||||||||
| 取得不動產、廠房及設備 | (1,507,175) | (705,515) | (731,945) | (101,570) | (130,340) | (144,162) | (279,088) | (178,595) | (46,421) | (33,743) | (14) | (36,495) | (38,780) | 58,005 | ||||||||||||||
| 處分不動產、廠房及設備 | 323 | 2,174 | (1,604) | 933 | 82 | 485 | 1,570 | 128 | ||||||||||||||||||||
| 存出保證金增加 | (8,711) | (904) | (2,782) | (899) | 53,290 | (256) | (1,323) | 603 | 4,049 | 803 | ||||||||||||||||||
| 取得無形資產 | (13,942) | (25,770) | (11,115) | (15,390) | (13,229) | (16,191) | (17,507) | (6,902) | (6,166) | (3,559) | (2,153) | (2,134) | (9,054) | 1,741 | ||||||||||||||
| 取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 其他金融資產增加 | 0 | (12,440) | 0 | 0 | 0 | 0 | 246 | |||||||||||||||||||||
| 其他非流動資產減少 | 1,530 | |||||||||||||||||||||||||||
| 收取之利息 | 249,534 | 235,806 | 152,980 | 32,741 | 13,202 | 18,422 | 25,045 | 9,866 | 16,393 | 7,555 | 7,612 | 10,567 | 6,065 | 8,680 | ||||||||||||||
| 收取之股利 | 9,700 | 8,119 | 7,220 | 11,835 | 9,904 | 5,035 | 3,736 | 3,205 | ||||||||||||||||||||
| 投資活動之淨現金流入（流出） | (10,834,162) | 1,028,110 | (783,476) | (135,935) | 1,926,131 | 1,543,985 | (52,746) | (371,112) | 718,373 | 167,630 | (109,133) | (26,098) | 93,108 | 75,990 | ||||||||||||||
| 籌資活動之現金流量 | ||||||||||||||||||||||||||||
| 短期借款增加 | 351,519 | 0 | 654,450 | 650,000 | 0 | (89,880) | ||||||||||||||||||||||
| 短期借款減少 | (106,065) | (57,988) | (500,000) | (300,000) | 0 | 0 | ||||||||||||||||||||||
| 償還長期借款 | (75,139) | (75,139) | (75,139) | (75,140) | 0 | (144,308) | (34,264) | (133,962) | ||||||||||||||||||||
| 存入保證金增加 | 0 | 0 | (96) | (150) | ||||||||||||||||||||||||
| 租賃本金償還 | (88,682) | (52,539) | (62,628) | (59,461) | (54,035) | (45,698) | (33,446) | |||||||||||||||||||||
| 其他非流動負債增加 | 945 | |||||||||||||||||||||||||||
| 發放現金股利 | (6,147,989) | (5,581,745) | (4,184,543) | (3,346,320) | (3,622,184) | (3,449,054) | (2,221,848) | (2,290,528) | (1,687,687) | (1,052,036) | (572,760) | (483,389) | (782,757) | (766,412) | ||||||||||||||
| 員工執行認股權 | 0 | 6,808 | 0 | 131 | 121 | 786 | 841 | 9,428 | 89,940 | 86,931 | (873) | 16,946 | 32,729 | 21,243 | ||||||||||||||
| 籌資活動之淨現金流入（流出） | (6,065,411) | (5,760,603) | (4,167,956) | (630,790) | (3,476,098) | (2,625,966) | (1,601,453) | (1,781,288) | (1,594,864) | (965,097) | (573,633) | (609,071) | (784,388) | (969,288) | ||||||||||||||
| 匯率變動對現金及約當現金之影響 | 586,258 | (245,016) | 295,881 | 208,576 | 10,889 | (23,717) | (119,404) | 8,639 | 128,086 | (245,811) | 322,828 | 106,558 | (43,941) | (83,338) | ||||||||||||||
| 本期現金及約當現金增加（減少）數 | 2,141,976 | 18,171 | (153,631) | 6,682,071 | (2,260,342) | 618,511 | (1,058,111) | (1,191,679) | (1,128,725) | 686,220 | 473,467 | (181,452) | (271,251) | 1,061,301 | ||||||||||||||
| 期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,944,104 | 6,521,194 | 5,382,528 | 4,485,059 | 4,271,163 | 3,560,093 | 2,128,132 | ||||||||||||||
| 期末現金及約當現金餘額 | 2,141,976 | 18,171 | (153,631) | 6,682,071 | (2,260,342) | 618,511 | (1,058,111) | 3,376,060 | 3,994,351 | 5,033,944 | 5,836,368 | 4,430,442 | 3,078,460 | 3,887,338 | ||||||||||||||
| 資產負債表帳列之現金及約當現金 | 27,301,444 | 19.81% | 12,805,227 | 18.47% | 11,315,466 | 22.26% | 13,577,711 | 32.13% | 5,374,738 | 16.65% | 6,265,085 | 21.83% | 5,301,906 | 19.96% | 3,376,060 | 16.35% | 3,994,351 | 22.54% | 5,033,944 | 33.24% | 5,836,368 | 38.08% | 4,430,442 | 33.35% | 3,078,460 | 24.32% | 3,887,338 | 26.82% |
今年初累積至今
| (TWD千元) | 2025年前9個月 | 2024年前9個月 | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | 2012年前9個月 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
| 繼續營業單位稅前淨利（淨損） | 22,602,717 | 12.82% | 9,474,782 | 13.26% | 8,998,193 | 14.46% | 7,496,557 | 13.63% | 3,892,349 | 9.17% | 4,537,658 | 11.71% | 4,806,335 | 11.62% | 2,655,670 | 8.83% | 2,446,687 | 9.32% | 1,734,338 | 8.28% | 911,258 | 5.17% | 417,025 | 2.52% | 496,066 | 2.98% | 782,890 | 3.84% |
| 本期稅前淨利（淨損） | 22,602,717 | 91.27% | 9,474,782 | 142.27% | 8,998,193 | 86.97% | 7,496,557 | 101.43% | 3,892,349 | 1017.71% | 4,537,658 | 614.61% | 4,806,335 | 136.41% | 2,655,670 | 298.69% | 2,446,687 | -156.46% | 1,734,338 | 89.41% | 911,258 | 42.54% | 417,025 | 251.4% | 496,066 | 371.84% | 782,890 | 27.16% |
| 調整項目 | ||||||||||||||||||||||||||||
| 收益費損項目 | ||||||||||||||||||||||||||||
| 折舊費用 | 1,087,271 | 4.39% | 762,805 | 11.45% | 641,030 | 6.2% | 598,791 | 8.1% | 530,188 | 138.63% | 472,979 | 64.06% | 371,062 | 10.53% | 202,217 | 22.74% | 184,990 | -11.83% | 205,012 | 10.57% | 228,624 | 10.67% | 238,093 | 143.54% | 257,806 | 193.24% | 239,670 | 8.31% |
| 攤銷費用 | 132,700 | 0.54% | 63,144 | 0.95% | 55,820 | 0.54% | 44,782 | 0.61% | 31,982 | 8.36% | 28,118 | 3.81% | 22,588 | 0.64% | 19,742 | 2.22% | 21,065 | -1.35% | 35,399 | 1.82% | 38,672 | 1.81% | 40,222 | 24.25% | 55,239 | 41.41% | 70,913 | 2.46% |
| 預期信用減損損失（利益）數／呆帳費用提列（轉列收入）數 | (2,131) | -0.01% | (983) | -0.01% | 173 | 0% | (1,310) | -0.02% | 4 | 0% | (3,381) | -0.46% | (2,586) | -0.07% | 10,885 | 1.22% | 186 | -0.01% | 0 | 0% | (14,387) | -8.67% | (657) | -0.49% | 23,714 | 0.82% | ||
| 透過損益按公允價值衡量金融資產及負債之淨損失（利益） | 114,219 | 0.46% | (66,630) | -1% | (9,398) | -0.09% | 38,710 | 0.52% | (167,682) | -43.84% | 9,322 | 1.26% | 14,714 | 0.42% | 27,108 | 3.05% | (7,087) | 0.45% | 0 | 0% | 6,918 | 0.32% | 0 | 0% | (3,744) | -2.81% | (3,587) | -0.12% |
| 利息費用 | 75,116 | 0.3% | 64,080 | 0.96% | 51,436 | 0.5% | 44,120 | 0.6% | 30,674 | 8.02% | 27,869 | 3.77% | 11,335 | 0.32% | 1,830 | 0.21% | 58 | 0% | 0 | 0% | 826 | 0.04% | 1,748 | 1.05% | 2,337 | 1.75% | 8,089 | 0.28% |
| 利息收入 | (725,361) | -2.93% | (643,866) | -9.67% | (437,879) | -4.23% | (63,453) | -0.86% | (25,761) | -6.74% | (76,288) | -10.33% | (66,671) | -1.89% | (48,671) | -5.47% | ||||||||||||
| 股利收入 | (9,700) | -0.04% | (16,863) | -0.25% | (7,276) | -0.07% | (11,888) | -0.16% | (8,656) | -2.26% | (8,138) | -1.1% | (6,335) | -0.18% | (9,904) | -1.11% | ||||||||||||
| 採用權益法認列之關聯企業及合資損失（利益）之份額 | 27,822 | 0.11% | 571 | 0.01% | 480 | 0% | 894 | 0.01% | 1,031 | 0.27% | 949 | 0.13% | 1,568 | 0.04% | 1,137 | 0.13% | 552 | -0.04% | 0 | 0% | (5,298) | -3.19% | (8,328) | -6.24% | 25,481 | 0.88% | ||
| 處分及報廢不動產、廠房及設備損失（利益） | 1,182 | 0% | 1,791 | 0.03% | (555) | -0.01% | (578) | -0.01% | 576 | 0.15% | 243 | 0.03% | (1,259) | -0.04% | 41 | 0% | ||||||||||||
| 不動產、廠房及設備轉列費用數 | 363 | 0% | ||||||||||||||||||||||||||
| 處分採用權益法之投資損失（利益） | (37,985) | -0.15% | 0 | 0% | 48 | 0.01% | (3,459) | -0.1% | 3,140 | 0.35% | ||||||||||||||||||
| 非金融資產減損損失 | 284,184 | 1.15% | 119,329 | 1.79% | 491,458 | 4.75% | 188,371 | 2.55% | 13,052 | 3.41% | 11,135 | 1.51% | 54,630 | 1.55% | 138,998 | 15.63% | 2,933 | -0.19% | 5,505 | 0.28% | 59,454 | 2.78% | 0 | 0% | 220,123 | 7.64% | ||
| 未實現銷貨利益（損失） | 50,127 | 0.2% | 0 | 0% | 907 | 0.55% | ||||||||||||||||||||||
| 未實現外幣兌換損失（利益） | 220,671 | 0.89% | (192,872) | -2.9% | (169,545) | -1.64% | (30,142) | -0.41% | (70,455) | -18.42% | (107,131) | -14.51% | 48,810 | 1.39% | (145,083) | -16.32% | ||||||||||||
| 其他項目 | (4,268) | -0.02% | (6,227) | -0.09% | (6,416) | -0.06% | (6,879) | -0.09% | (8,512) | -2.23% | (7,999) | -1.08% | (116) | 0.01% | 372 | 0.02% | ||||||||||||
| 收益費損項目合計 | 1,214,210 | 4.9% | 84,279 | 1.27% | 609,328 | 5.89% | 801,418 | 10.84% | 326,441 | 85.35% | 347,726 | 47.1% | 444,397 | 12.61% | 201,741 | 22.69% | (52,165) | 3.34% | 334,509 | 17.24% | 278,866 | 13.02% | 151,895 | 91.57% | (38,814) | -29.09% | 673,826 | 23.38% |
| 與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
| 與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
| 應收帳款（增加）減少 | (18,959,482) | -76.56% | (3,165,569) | -47.53% | 1,129,625 | 10.92% | (642,493) | -8.69% | 59,248 | 15.49% | (787,678) | -106.69% | (1,182,738) | -33.57% | (898,467) | -101.05% | (1,082,990) | 69.26% | (293,683) | -15.14% | 380,442 | 17.76% | (234,747) | -141.52% | 386,881 | 290% | 447,752 | 15.53% |
| 應收帳款－關係人（增加）減少 | (262,195) | -1.06% | 115 | 0% | 1,106 | 0.01% | (167) | 0% | 376 | 0.1% | 1,340 | 0.18% | 2,630 | 0.07% | 0 | 0% | 1,900 | 1.15% | (86) | -0.06% | (3,643) | -0.13% | ||||||
| 其他應收款（增加）減少 | (68,300) | -0.28% | 166,461 | 2.5% | (19,002) | -0.18% | (124,510) | -1.68% | (118,891) | -31.09% | (108,567) | -14.7% | 73,504 | 2.09% | (22,610) | -2.54% | (5,621) | 0.36% | 38,292 | 1.97% | 94,781 | 4.42% | 62,063 | 37.41% | 156,279 | 117.14% | 90,689 | 3.15% |
| 其他應收款－關係人（增加）減少 | (665,536) | -2.69% | 0 | 0% | 9,607 | 0.09% | (22) | 0% | 330 | 0.09% | 949 | 0.13% | 3,752 | 0.11% | 25 | 0.02% | 73 | 0.05% | 1,915 | 0.07% | ||||||||
| 存貨（增加）減少 | (13,304,667) | -53.73% | (5,706,565) | -85.69% | (1,886,929) | -18.24% | 618,512 | 8.37% | (4,220,564) | -1103.53% | 25,753 | 3.49% | (1,080,472) | -30.66% | (1,959,493) | -220.39% | (2,393,527) | 153.06% | 285,805 | 14.73% | (425,676) | -19.87% | (208,870) | -125.92% | (86,794) | -65.06% | 514,901 | 17.86% |
| 預付款項（增加）減少 | (337,167) | -1.36% | (101,259) | -1.52% | (6,431) | -0.06% | (10,009) | -0.14% | 82,449 | 21.56% | (45,897) | -6.22% | 44,099 | 1.25% | (135,371) | -15.23% | 13,796 | -0.88% | 52,559 | 2.71% | (52,740) | -2.46% | 4,269 | 2.57% | (85,254) | -63.9% | (19,472) | -0.68% |
| 其他流動資產（增加）減少 | (60,020) | -0.24% | 16,860 | 0.25% | (18,449) | -0.18% | 12,554 | 0.17% | (31,920) | -8.35% | (2,916) | -0.39% | (9,536) | -0.27% | (14) | 0% | ||||||||||||
| 與營業活動相關之資產之淨變動合計 | (33,657,367) | -135.91% | (8,789,957) | -131.99% | (790,473) | -7.64% | (146,135) | -1.98% | (4,228,972) | -1105.73% | (917,016) | -124.21% | (2,148,761) | -60.98% | (3,015,955) | -339.21% | (3,522,547) | 225.26% | 98,209 | 5.06% | 12,817 | 0.6% | (397,738) | -239.78% | 369,700 | 277.12% | 1,048,748 | 36.38% |
| 與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
| 合約負債增加（減少） | (780,686) | -3.15% | 1,209,649 | 18.16% | 771,157 | 7.45% | 16,484 | 0.22% | 455,884 | 119.2% | 69,124 | 9.36% | 271,255 | 7.7% | 31,527 | 3.55% | ||||||||||||
| 應付帳款增加（減少） | 35,637,563 | 143.91% | 7,624,368 | 114.49% | 2,208,801 | 21.35% | (540,753) | -7.32% | 964,266 | 252.12% | (2,699,329) | -365.61% | 522,916 | 14.84% | 1,625,378 | 182.81% | 41,576 | -2.66% | (104,100) | -5.37% | 1,016,839 | 47.47% | 67,698 | 40.81% | (251,220) | -188.31% | 692,366 | 24.02% |
| 應付帳款－關係人增加（減少） | 1,607,509 | 6.49% | 0 | 0% | 32 | 0% | (939) | -0.57% | (127,816) | -95.81% | (17,091) | -0.59% | ||||||||||||||||
| 其他應付款增加（減少） | 1,880,862 | 7.6% | 1,171,158 | 17.59% | 503,858 | 4.87% | 705,326 | 9.54% | 72,102 | 18.85% | 5,424 | 0.73% | 589,928 | 16.74% | (50,207) | -5.65% | 70,127 | -4.48% | 54,768 | 2.82% | (52,550) | -2.45% | (46,867) | -28.25% | (217,127) | -162.75% | (243,737) | -8.46% |
| 其他應付款－關係人增加（減少） | 33,811 | 0.14% | (531) | -0.01% | (674) | -0.01% | 0 | 0% | 1,682 | 0.44% | (2,114) | -0.29% | (3,361) | -0.1% | (8) | 0% | 12,336 | 9.25% | (5,854) | -0.2% | ||||||||
| 負債準備增加（減少） | (10,015) | -0.04% | (32,854) | -0.49% | 15,099 | 0.15% | 82,808 | 1.12% | (20,698) | -5.41% | 20,511 | 2.78% | (71,814) | -2.04% | 50,000 | 5.62% | 30,745 | -1.97% | (18,638) | -0.96% | (81,410) | -3.8% | 14,816 | 8.93% | 15,945 | 11.95% | 1,283 | 0.04% |
| 其他金融負債增加（減少） | (12,890) | -0.05% | (20,155) | -0.3% | 3,349 | 0.03% | 10,069 | 0.14% | 36,938 | 9.66% | 9,192 | 1.25% | ||||||||||||||||
| 淨確定福利負債增加(減少) | (15,787) | -0.06% | (1,041) | -0.02% | (2,018) | -0.02% | (1,632) | -0.02% | (594) | -0.16% | (1,801) | -0.24% | (599) | -0.02% | (697) | -0.08% | (1,886) | 0.12% | (3,732) | -0.19% | (4,280) | -0.2% | (1,125) | -0.68% | (1,180) | -0.88% | (6,889) | -0.24% |
| 與營業活動相關之負債之淨變動合計 | 38,340,367 | 154.82% | 9,950,594 | 149.42% | 3,499,572 | 33.83% | 272,302 | 3.68% | 1,509,580 | 394.7% | (2,598,961) | -352.02% | 1,242,262 | 35.26% | 1,656,001 | 186.25% | 102,858 | -6.58% | (9,454) | -0.49% | 980,603 | 45.78% | 56,321 | 33.95% | (617,576) | -462.92% | 466,685 | 16.19% |
| 與營業活動相關之資產及負債之淨變動合計 | 4,683,000 | 18.91% | 1,160,637 | 17.43% | 2,709,099 | 26.19% | 126,167 | 1.71% | (2,719,392) | -711.03% | (3,515,977) | -476.23% | (906,499) | -25.73% | (1,359,954) | -152.96% | (3,419,689) | 218.68% | 88,755 | 4.58% | 993,420 | 46.38% | (341,417) | -205.82% | (247,876) | -185.8% | 1,515,433 | 52.58% |
| 調整項目合計 | 5,897,210 | 23.81% | 1,244,916 | 18.69% | 3,318,427 | 32.07% | 927,585 | 12.55% | (2,392,951) | -625.67% | (3,168,251) | -429.13% | (462,102) | -13.11% | (1,158,213) | -130.27% | (3,471,854) | 222.02% | 423,264 | 21.82% | 1,272,286 | 59.4% | (189,522) | -114.25% | (286,690) | -214.9% | 2,189,259 | 75.95% |
| 營運產生之現金流入（流出） | 28,499,927 | 115.09% | 10,719,698 | 160.97% | 12,316,620 | 119.05% | 8,424,142 | 113.98% | 1,499,398 | 392.04% | 1,369,407 | 185.48% | 4,344,233 | 123.29% | 1,497,457 | 168.42% | (1,025,167) | 65.56% | 2,157,602 | 111.23% | 2,183,544 | 101.94% | 227,503 | 137.15% | 209,376 | 156.94% | 2,972,149 | 103.11% |
| 支付之利息 | (73,852) | -0.3% | (62,143) | -0.93% | (47,070) | -0.45% | (33,047) | -0.45% | (18,936) | -4.95% | (16,371) | -2.22% | (11,335) | -0.32% | (1,830) | -0.21% | (58) | 0% | 0 | 0% | (855) | -0.04% | (2,770) | -1.67% | (2,400) | -1.8% | (8,425) | -0.29% |
| 退還（支付）之所得稅 | (3,662,337) | -14.79% | (3,997,958) | -60.03% | (1,923,602) | -18.59% | (1,000,489) | -13.54% | (1,098,002) | -287.09% | (614,736) | -83.26% | (809,428) | -22.97% | (606,522) | -68.22% | (538,528) | 34.44% | (217,854) | -11.23% | (40,703) | -1.9% | (58,855) | -35.48% | (73,567) | -55.14% | (81,319) | -2.82% |
| 營業活動之淨現金流入（流出） | 24,763,738 | 100% | 6,659,597 | 100% | 10,345,948 | 100% | 7,390,606 | 100% | 382,460 | 100% | 738,300 | 100% | 3,523,470 | 100% | 889,105 | 100% | (1,563,753) | 100% | 1,939,748 | 100% | 2,141,986 | 100% | 165,878 | 100% | 133,409 | 100% | 2,882,405 | 100% |
| 投資活動之現金流量 | ||||||||||||||||||||||||||||
| 取得透過其他綜合損益按公允價值衡量之金融資產 | (337,348) | 3.37% | (320,738) | 21.06% | (89,762) | 7.63% | 0 | 0% | (5,023) | -0.13% | ||||||||||||||||||
| 處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 39,815 | -2.61% | 42,458 | -3.61% | 0 | 0% | 6,384 | 0.17% | 0 | 0% | 34,620 | -4.25% | ||||||||||||||
| 取得按攤銷後成本衡量之金融資產 | (15,843,679) | 158.35% | (17,550,279) | 1152.59% | (11,371,224) | 966.56% | (318,251) | -85.19% | (6,440,827) | -172.39% | (5,587,951) | -324.71% | (342,626) | 42.02% | (118,789) | -52.04% | ||||||||||||
| 處分按攤銷後成本衡量之金融資產 | 9,834,962 | -98.3% | 16,875,345 | -1108.27% | 12,626,123 | -1073.22% | 1,145,767 | 306.7% | 8,104,434 | 216.92% | 7,983,242 | 463.9% | 184,845 | -22.67% | 965,844 | 423.11% | ||||||||||||
| 取得透過損益按公允價值衡量之金融資產 | (2,744,415) | 27.43% | (2,137,518) | 140.38% | (1,312,853) | 111.59% | (883,265) | -236.44% | (1,253,491) | -33.55% | (2,731,000) | -158.69% | (2,239,070) | 274.63% | (1,339,690) | -586.88% | ||||||||||||
| 處分透過損益按公允價值衡量之金融資產 | 962,818 | -9.62% | 2,867,402 | -188.31% | 194,180 | -16.51% | 758,187 | 202.95% | 3,688,832 | 98.73% | 2,456,382 | 142.74% | 2,139,124 | -262.37% | 1,002,641 | 439.23% | ||||||||||||
| 處分子公司 | 550,267 | -5.5% | 0 | 0% | (48) | 0% | (45) | 0.01% | 0 | 0% | ||||||||||||||||||
| 取得不動產、廠房及設備 | (3,068,798) | 30.67% | (1,817,740) | 119.38% | (1,630,056) | 138.56% | (368,415) | -98.62% | (358,745) | -9.6% | (436,185) | -25.35% | (633,645) | 77.72% | (286,115) | -125.34% | (157,526) | -24.3% | (154,345) | 16.54% | (76,226) | 24.65% | (129,462) | -23.98% | (154,431) | -102.48% | (64,233) | 48.05% |
| 處分不動產、廠房及設備 | 3,457 | -0.03% | 3,726 | -0.24% | 10,324 | -0.88% | 4,633 | 1.24% | 720 | 0.02% | 2,475 | 0.14% | 3,619 | -0.44% | 891 | 0.39% | ||||||||||||
| 存出保證金增加 | (39,585) | 0.4% | (26,347) | 1.73% | (43,405) | 3.69% | 0 | 0% | (78) | 0% | (3,317) | -0.19% | 8,349 | -1.02% | 1,022 | 0.16% | (2,880) | 0.31% | 0 | 0% | (1,969) | -1.31% | (565) | 0.42% | ||||
| 取得無形資產 | (113,501) | 1.13% | (45,931) | 3.02% | (42,623) | 3.62% | (37,310) | -9.99% | (45,199) | -1.21% | (49,042) | -2.85% | (38,406) | 4.71% | (22,983) | -10.07% | (16,846) | -2.6% | (16,020) | 1.72% | (10,402) | 3.36% | (15,652) | -2.9% | (52,217) | -34.65% | (79,538) | 59.5% |
| 取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 其他金融資產增加 | (20) | 0% | (31,704) | 2.08% | (204) | 0.02% | (4) | 0% | (1,713) | -0.05% | (5,773) | -0.34% | (4,979) | 0.61% | (8,431) | -3.69% | ||||||||||||
| 其他非流動資產增加 | 0 | 0% | (1,014) | 0.07% | ||||||||||||||||||||||||
| 其他非流動資產減少 | 7,694 | -0.08% | ||||||||||||||||||||||||||
| 收取之利息 | 773,123 | -7.73% | 605,440 | -39.76% | 432,866 | -36.79% | 58,102 | 15.55% | 32,249 | 0.86% | 83,993 | 4.88% | 66,495 | -8.16% | 52,335 | 22.93% | 49,484 | 7.63% | 21,372 | -2.29% | 30,275 | -9.79% | 34,879 | 6.46% | 17,692 | 11.74% | 19,306 | -14.44% |
| 收取之股利 | 9,700 | -0.1% | 16,863 | -1.11% | 7,276 | -0.62% | 11,888 | 3.18% | 8,656 | 0.23% | 8,138 | 0.47% | 6,335 | -0.78% | 9,904 | 4.34% | 6,526 | 1.01% | 5,316 | -0.57% | 3,828 | -1.24% | ||||||
| 投資活動之淨現金流入（流出） | (10,005,325) | 100% | (1,522,680) | 100% | (1,176,468) | 100% | 373,576 | 100% | 3,736,199 | 100% | 1,720,914 | 100% | (815,300) | 100% | 228,273 | 100% | 648,231 | 100% | (933,215) | 100% | (309,206) | 100% | 539,937 | 100% | 150,689 | 100% | (133,673) | 100% |
| 籌資活動之現金流量 | ||||||||||||||||||||||||||||
| 短期借款增加 | 922,805 | -14.36% | 44,931 | -0.74% | 711,923 | -10.46% | 750,000 | -97.26% | 400,000 | -10.87% | 2,700,000 | -109.46% | 100,000 | -6.39% | 500,000 | -28.55% | 0 | 0% | (90,825) | 10.47% | ||||||||
| 短期借款減少 | (761,906) | 11.86% | (128,824) | 2.13% | (529,588) | 7.78% | (400,000) | 51.87% | (200,000) | 5.43% | (1,950,000) | 79.05% | 0 | 0% | (91,095) | 13.93% | ||||||||||||
| 償還長期借款 | (266,548) | 4.15% | (225,418) | 3.73% | (2,725,418) | 40.06% | (100,186) | 12.99% | 0 | 0% | (163,824) | 26.25% | (116,932) | 13.91% | (145,871) | 16.81% | ||||||||||||
| 存入保證金增加 | 11,353 | -0.18% | 0 | 0% | 385 | -0.02% | (11) | 0% | 8 | 0% | (412) | 0.05% | 469 | -0.05% | ||||||||||||||
| 租賃本金償還 | (183,461) | 2.86% | (162,232) | 2.68% | (176,759) | 2.6% | (176,484) | 22.89% | (264,719) | 7.19% | (129,930) | 5.27% | (101,495) | 6.49% | ||||||||||||||
| 其他非流動負債增加 | 1,460 | -0.02% | ||||||||||||||||||||||||||
| 發放現金股利 | (6,147,989) | 95.7% | (5,581,745) | 92.36% | (4,184,543) | 61.5% | (3,346,320) | 433.95% | (3,622,184) | 98.39% | (3,449,054) | 139.82% | (2,221,848) | 141.96% | (2,290,528) | 130.78% | (1,687,687) | 107.29% | (1,052,036) | 110.39% | (572,760) | 87.58% | (483,389) | 77.47% | (782,757) | 93.13% | (766,412) | 88.34% |
| 員工執行認股權 | 0 | 0% | 9,649 | -0.16% | 249 | 0% | 1,859 | -0.24% | 5,394 | -0.15% | 17,231 | -0.7% | 5,273 | -0.34% | 38,672 | -2.21% | 111,801 | -7.11% | 98,999 | -10.39% | 9,838 | -1.5% | 37,586 | -6.02% | 59,583 | -7.09% | 37,608 | -4.33% |
| 籌資活動之淨現金流入（流出） | (6,424,286) | 100% | (6,043,639) | 100% | (6,804,136) | 100% | (771,131) | 100% | (3,681,509) | 100% | (2,466,753) | 100% | (1,565,070) | 100% | (1,751,471) | 100% | (1,573,003) | 100% | (953,029) | 100% | (654,017) | 100% | (623,989) | 100% | (840,518) | 100% | (867,618) | 100% |
| 匯率變動對現金及約當現金之影響 | 273,427 | 361,452 | 254,750 | 326,916 | 43,079 | 50,769 | (137,010) | 66,049 | (38,318) | (402,088) | 172,546 | 77,453 | 74,787 | (121,908) | ||||||||||||||
| 本期現金及約當現金增加（減少）數 | 8,607,554 | (545,270) | 2,620,094 | 7,319,967 | 480,229 | 43,230 | 1,006,090 | (568,044) | (2,526,843) | (348,584) | 1,351,309 | 159,279 | (481,633) | 1,759,206 | ||||||||||||||
| 期初現金及約當現金餘額 | 18,693,890 | 14,070,421 | 8,695,372 | 6,257,744 | 4,894,509 | 6,221,855 | 4,295,816 | |||||||||||||||||||||
| 期末現金及約當現金餘額 | 27,301,444 | 13,525,151 | 11,315,466 | 13,577,711 | 5,374,738 | 6,265,085 | 5,301,906 | |||||||||||||||||||||
| 資產負債表帳列之現金及約當現金 | 27,301,444 | 12,805,227 | 11,315,466 | 13,577,711 | 5,374,738 | 6,265,085 | 5,301,906 | 3,376,060 | 3,994,351 | 5,033,944 | 5,836,368 | 4,430,442 | 3,078,460 | 3,887,338 | ||||||||||||||
| 分類至待出售（非流動）資產（或處分群組）之現金及約當現金 | 0 | 719,924 | ||||||||||||||||||||||||||
需注意：由於會計政策的變動，部分現行會計科目在過往資料中，可能名稱不同，或是合併於其他科目中。此外，過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考，實際數據仍以公司公布之財報為準。
營業活動之現金流
智邦(2345) 2025年第3季「營業活動之現金流」單季為NT$185億元、較上一季成長727.28%；而今年初至今累積為NT$248億元、較去年同期成長271.85%。
單季
智邦(2345) 最新公布的2025年第3季財報中，本季新增之「營業活動之現金流」為NT$185億元，較上一季成長727.28%，為過去11年同期中的第1高。
同時智邦過去3年、5年與10年的「第3季營業活動之現金流年化成長率」分別為36.6%、60.66%與36.31%。
其中稅前淨利為NT$97.08億元，收益費損相關之調整項目為NT$24.63億元，所得稅/利息等之影響數為NT$-19.2億元
今年初累積至今
今年前9個月營業活動之現金流累積為NT$248億元，較去年同期成長271.85%，為過去11年同期中的第1高。
同時智邦過去3年、5年與10年的「前9個月營業活動之現金流年化成長率」分別為49.64%、101.89%與27.73%。
其中稅前淨利為NT$226億元，收益費損相關之調整項目為NT$12.14億元，所得稅/利息等之影響數為NT$-37.36億元
營業活動之現金流-今年初累積至今
| (TWD千元) | 2025年第三季 | 2024年第三季 | 2023年第三季 | 2022年第三季 | 2021年第三季 | 2020年第三季 | 2019年第三季 | 2018年第三季 | 2017年第三季 | 2016年第三季 | 2015年第三季 | 2014年第三季 | 2013年第三季 | 2012年第三季 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 繼續營業單位稅前淨利（淨損） | 9,707,726 | 13.31% | 3,308,727 | 11.74% | 3,387,213 | 15.1% | 3,273,088 | 15.9% | 1,380,665 | 9.08% | 1,848,910 | 12.84% | 2,125,644 | 12.93% | 1,085,127 | 9.64% | 746,849 | 8.42% | 602,816 | 7.94% | 524,614 | 8.02% | 68,849 | 1.29% | 168,504 | 2.99% | 391,495 | 5.49% |
| 收益費損項目合計 | 2,462,735 | 194,974 | 408,725 | 224,945 | 175,145 | 270,266 | 131,499 | 46,373 | (66,093) | 145,353 | (28,351) | (11,601) | (31,426) | 260,778 | ||||||||||||||
| 折舊費用 | 408,209 | 281,192 | 218,458 | 202,440 | 180,960 | 164,718 | 141,030 | 67,922 | 61,484 | 64,446 | 74,139 | 81,255 | 87,099 | 78,885 | ||||||||||||||
| 攤銷費用 | 42,657 | 23,624 | 19,220 | 15,407 | 11,073 | 9,933 | 7,732 | 6,709 | 5,821 | 10,747 | 13,043 | 12,122 | 17,415 | 21,964 | ||||||||||||||
| 與營業活動相關之資產及負債之淨變動合計 | 8,204,344 | 2,926,878 | 820,130 | 3,845,291 | (2,259,545) | (319,560) | (1,104,306) | 13,682 | (865,296) | 1,031,368 | 343,012 | 309,222 | 360,495 | 1,390,584 | ||||||||||||||
| 營業活動之淨現金流入（流出） | 18,455,291 | 4,995,680 | 4,501,920 | 7,240,220 | (721,264) | 1,724,209 | 715,492 | 952,082 | (380,320) | 1,729,498 | 833,405 | 347,159 | 463,970 | 2,037,937 | ||||||||||||||
營業活動之現金流-今年初累積至今
| (TWD千元) | 2025年前9個月 | 2024年前9個月 | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | 2012年前9個月 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 繼續營業單位稅前淨利（淨損） | 22,602,717 | 12.82% | 9,474,782 | 13.26% | 8,998,193 | 14.46% | 7,496,557 | 13.63% | 3,892,349 | 9.17% | 4,537,658 | 11.71% | 4,806,335 | 11.62% | 2,655,670 | 8.83% | 2,446,687 | 9.32% | 1,734,338 | 8.28% | 911,258 | 5.17% | 417,025 | 2.52% | 496,066 | 2.98% | 782,890 | 3.84% |
| 收益費損項目合計 | 1,214,210 | 4.9% | 84,279 | 1.27% | 609,328 | 5.89% | 801,418 | 10.84% | 326,441 | 85.35% | 347,726 | 47.1% | 444,397 | 12.61% | 201,741 | 22.69% | (52,165) | 3.34% | 334,509 | 17.24% | 278,866 | 13.02% | 151,895 | 91.57% | (38,814) | -29.09% | 673,826 | 23.38% |
| 折舊費用 | 1,087,271 | 4.39% | 762,805 | 11.45% | 641,030 | 6.2% | 598,791 | 8.1% | 530,188 | 138.63% | 472,979 | 64.06% | 371,062 | 10.53% | 202,217 | 22.74% | 184,990 | -11.83% | 205,012 | 10.57% | 228,624 | 10.67% | 238,093 | 143.54% | 257,806 | 193.24% | 239,670 | 8.31% |
| 攤銷費用 | 132,700 | 0.54% | 63,144 | 0.95% | 55,820 | 0.54% | 44,782 | 0.61% | 31,982 | 8.36% | 28,118 | 3.81% | 22,588 | 0.64% | 19,742 | 2.22% | 21,065 | -1.35% | 35,399 | 1.82% | 38,672 | 1.81% | 40,222 | 24.25% | 55,239 | 41.41% | 70,913 | 2.46% |
| 與營業活動相關之資產及負債之淨變動合計 | 4,683,000 | 18.91% | 1,160,637 | 17.43% | 2,709,099 | 26.19% | 126,167 | 1.71% | (2,719,392) | -711.03% | (3,515,977) | -476.23% | (906,499) | -25.73% | (1,359,954) | -152.96% | (3,419,689) | 218.68% | 88,755 | 4.58% | 993,420 | 46.38% | (341,417) | -205.82% | (247,876) | -185.8% | 1,515,433 | 52.58% |
| 營業活動之淨現金流入（流出） | 24,763,738 | 100% | 6,659,597 | 100% | 10,345,948 | 100% | 7,390,606 | 100% | 382,460 | 100% | 738,300 | 100% | 3,523,470 | 100% | 889,105 | 100% | (1,563,753) | 100% | 1,939,748 | 100% | 2,141,986 | 100% | 165,878 | 100% | 133,409 | 100% | 2,882,405 | 100% |
投資活動之淨現金流
智邦(2345) 2025年第3季「投資活動之淨現金流」單季為NT$-108億元、較上一季衰退-3666.3%；而今年初至今累積為NT$-100億元、較去年同期衰退-557.09%。
單季
智邦(2345) 最新公布的2025年第3季財報中，本季新增之「投資活動之淨現金流」為NT$-108億元，較上一季衰退-3666.3%，為過去11年同期中的第12高。
今年初累積至今
今年前9個月投資活動之淨現金流累積為NT$-100億元，較去年同期衰退-557.09%，為過去11年同期中的第12高。
投資活動之淨現金流-今年初累積至今
| (TWD千元) | 2025年第三季 | 2024年第三季 | 2023年第三季 | 2022年第三季 | 2021年第三季 | 2020年第三季 | 2019年第三季 | 2018年第三季 | 2017年第三季 | 2016年第三季 | 2015年第三季 | 2014年第三季 | 2013年第三季 | 2012年第三季 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 投資活動之淨現金流入（流出） | (10,834,162) | 1,028,110 | (783,476) | (135,935) | 1,926,131 | 1,543,985 | (52,746) | (371,112) | 718,373 | 167,630 | (109,133) | (26,098) | 93,108 | 75,990 | ||||||||||||||
| 取得不動產、廠房及設備 | (1,507,175) | (705,515) | (731,945) | (101,570) | (130,340) | (144,162) | (279,088) | (178,595) | (46,421) | (33,743) | (14) | (36,495) | (38,780) | 58,005 | ||||||||||||||
| 處分不動產、廠房及設備 | 323 | 2,174 | (1,604) | 933 | 82 | 485 | 1,570 | 128 | ||||||||||||||||||||
| 取得無形資產 | (13,942) | (25,770) | (11,115) | (15,390) | (13,229) | (16,191) | (17,507) | (6,902) | (6,166) | (3,559) | (2,153) | (2,134) | (9,054) | 1,741 | ||||||||||||||
| 處分無形資產 | 0 | 0 | ||||||||||||||||||||||||||
| 取得透過損益按公允價值衡量之金融資產 | (1,803,790) | (1,185,420) | (1,102,505) | (453,981) | (727,230) | (2,088,000) | (1,307,467) | (109,296) | ||||||||||||||||||||
| 處分透過損益按公允價值衡量之金融資產 | 757,028 | 1,578,094 | 180,129 | 255,578 | 1,068,260 | 1,562,340 | 1,452,852 | 785 | ||||||||||||||||||||
| 取得透過其他綜合損益按公允價值衡量之金融資產 | (5,504) | 0 | (89,359) | |||||||||||||||||||||||||
| 處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||
| 取得按攤銷後成本衡量之金融資產 | (11,725,205) | (6,800,562) | (4,209,107) | (31,944) | (857,068) | (1,783,548) | (60,466) | |||||||||||||||||||||
| 處分按攤銷後成本衡量之金融資產 | 3,212,050 | 7,935,904 | 5,024,612 | 178,205 | 2,566,651 | 3,987,448 | 72,360 | 28,327 | ||||||||||||||||||||
| 按攤銷後成本衡量之金融資產到期還本 | ||||||||||||||||||||||||||||
投資活動之淨現金流-今年初累積至今
| (TWD千元) | 2025年前9個月 | 2024年前9個月 | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | 2012年前9個月 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 投資活動之淨現金流入（流出） | (10,005,325) | 100% | (1,522,680) | 100% | (1,176,468) | 100% | 373,576 | 100% | 3,736,199 | 100% | 1,720,914 | 100% | (815,300) | 100% | 228,273 | 100% | 648,231 | 100% | (933,215) | 100% | (309,206) | 100% | 539,937 | 100% | 150,689 | 100% | (133,673) | 100% |
| 取得不動產、廠房及設備 | (3,068,798) | 30.67% | (1,817,740) | 119.38% | (1,630,056) | 138.56% | (368,415) | -98.62% | (358,745) | -9.6% | (436,185) | -25.35% | (633,645) | 77.72% | (286,115) | -125.34% | (157,526) | -24.3% | (154,345) | 16.54% | (76,226) | 24.65% | (129,462) | -23.98% | (154,431) | -102.48% | (64,233) | 48.05% |
| 處分不動產、廠房及設備 | 3,457 | -0.03% | 3,726 | -0.24% | 10,324 | -0.88% | 4,633 | 1.24% | 720 | 0.02% | 2,475 | 0.14% | 3,619 | -0.44% | 891 | 0.39% | ||||||||||||
| 取得無形資產 | (113,501) | 1.13% | (45,931) | 3.02% | (42,623) | 3.62% | (37,310) | -9.99% | (45,199) | -1.21% | (49,042) | -2.85% | (38,406) | 4.71% | (22,983) | -10.07% | (16,846) | -2.6% | (16,020) | 1.72% | (10,402) | 3.36% | (15,652) | -2.9% | (52,217) | -34.65% | (79,538) | 59.5% |
| 處分無形資產 | 0 | 0% | 8 | 0% | 0 | 0% | 84 | -0.01% | ||||||||||||||||||||
| 取得透過損益按公允價值衡量之金融資產 | (2,744,415) | 27.43% | (2,137,518) | 140.38% | (1,312,853) | 111.59% | (883,265) | -236.44% | (1,253,491) | -33.55% | (2,731,000) | -158.69% | (2,239,070) | 274.63% | (1,339,690) | -586.88% | ||||||||||||
| 處分透過損益按公允價值衡量之金融資產 | 962,818 | -9.62% | 2,867,402 | -188.31% | 194,180 | -16.51% | 758,187 | 202.95% | 3,688,832 | 98.73% | 2,456,382 | 142.74% | 2,139,124 | -262.37% | 1,002,641 | 439.23% | ||||||||||||
| 取得透過其他綜合損益按公允價值衡量之金融資產 | (337,348) | 3.37% | (320,738) | 21.06% | (89,762) | 7.63% | 0 | 0% | (5,023) | -0.13% | ||||||||||||||||||
| 處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 39,815 | -2.61% | 42,458 | -3.61% | 0 | 0% | 6,384 | 0.17% | 0 | 0% | 34,620 | -4.25% | ||||||||||||||
| 取得按攤銷後成本衡量之金融資產 | (15,843,679) | 158.35% | (17,550,279) | 1152.59% | (11,371,224) | 966.56% | (318,251) | -85.19% | (6,440,827) | -172.39% | (5,587,951) | -324.71% | (342,626) | 42.02% | (118,789) | -52.04% | ||||||||||||
| 處分按攤銷後成本衡量之金融資產 | 9,834,962 | -98.3% | 16,875,345 | -1108.27% | 12,626,123 | -1073.22% | 1,145,767 | 306.7% | 8,104,434 | 216.92% | 7,983,242 | 463.9% | 184,845 | -22.67% | 965,844 | 423.11% | ||||||||||||
| 按攤銷後成本衡量之金融資產到期還本 | ||||||||||||||||||||||||||||
籌資活動之淨現金流
智邦(2345) 2025年第3季「籌資活動之淨現金流」單季為NT$-60.65億元、較上一季衰退-1365.02%；而今年初至今累積為NT$-64.24億元、較去年同期衰退-6.3%。
單季
智邦(2345) 最新公布的2025年第3季財報中，本季新增之「籌資活動之淨現金流」為NT$-60.65億元，較上一季衰退-1365.02%，為過去11年同期中的第12高。
今年初累積至今
今年前9個月籌資活動之淨現金流累積為NT$-64.24億元，較去年同期衰退-6.3%，為過去11年同期中的第11高。
籌資活動之淨現金流-今年初累積至今
| (TWD千元) | 2025年第三季 | 2024年第三季 | 2023年第三季 | 2022年第三季 | 2021年第三季 | 2020年第三季 | 2019年第三季 | 2018年第三季 | 2017年第三季 | 2016年第三季 | 2015年第三季 | 2014年第三季 | 2013年第三季 | 2012年第三季 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 籌資活動之淨現金流入（流出） | (6,065,411) | (5,760,603) | (4,167,956) | (630,790) | (3,476,098) | (2,625,966) | (1,601,453) | (1,781,288) | (1,594,864) | (965,097) | (573,633) | (609,071) | (784,388) | (969,288) | ||||||||||||||
| 短期借款增加 | 351,519 | 0 | 654,450 | 650,000 | 0 | (89,880) | ||||||||||||||||||||||
| 短期借款減少 | (106,065) | (57,988) | (500,000) | (300,000) | 0 | 0 | ||||||||||||||||||||||
| 發行公司債 | ||||||||||||||||||||||||||||
| 償還公司債 | ||||||||||||||||||||||||||||
| 舉借長期借款 | 0 | 0 | 0 | 118,000 | 553,000 | 0 | 0 | |||||||||||||||||||||
| 償還長期借款 | (75,139) | (75,139) | (75,139) | (75,140) | 0 | (144,308) | (34,264) | (133,962) | ||||||||||||||||||||
| 發放現金股利 | (6,147,989) | (5,581,745) | (4,184,543) | (3,346,320) | (3,622,184) | (3,449,054) | (2,221,848) | (2,290,528) | (1,687,687) | (1,052,036) | (572,760) | (483,389) | (782,757) | (766,412) | ||||||||||||||
| 庫藏股票買回成本 | ||||||||||||||||||||||||||||
籌資活動之淨現金流-今年初累積至今
| (TWD千元) | 2025年前9個月 | 2024年前9個月 | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | 2012年前9個月 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
| 籌資活動之淨現金流入（流出） | (6,424,286) | 100% | (6,043,639) | 100% | (6,804,136) | 100% | (771,131) | 100% | (3,681,509) | 100% | (2,466,753) | 100% | (1,565,070) | 100% | (1,751,471) | 100% | (1,573,003) | 100% | (953,029) | 100% | (654,017) | 100% | (623,989) | 100% | (840,518) | 100% | (867,618) | 100% |
| 短期借款增加 | 922,805 | -14.36% | 44,931 | -0.74% | 711,923 | -10.46% | 750,000 | -97.26% | 400,000 | -10.87% | 2,700,000 | -109.46% | 100,000 | -6.39% | 500,000 | -28.55% | 0 | 0% | (90,825) | 10.47% | ||||||||
| 短期借款減少 | (761,906) | 11.86% | (128,824) | 2.13% | (529,588) | 7.78% | (400,000) | 51.87% | (200,000) | 5.43% | (1,950,000) | 79.05% | 0 | 0% | (91,095) | 13.93% | ||||||||||||
| 發行公司債 | ||||||||||||||||||||||||||||
| 償還公司債 | ||||||||||||||||||||||||||||
| 舉借長期借款 | 0 | 0% | 100,000 | -1.47% | 2,500,000 | -324.2% | 0 | 0% | 345,000 | -13.99% | 653,000 | -41.72% | 0 | 0% | 89,640 | -10.33% | ||||||||||||
| 償還長期借款 | (266,548) | 4.15% | (225,418) | 3.73% | (2,725,418) | 40.06% | (100,186) | 12.99% | 0 | 0% | (163,824) | 26.25% | (116,932) | 13.91% | (145,871) | 16.81% | ||||||||||||
| 發放現金股利 | (6,147,989) | 95.7% | (5,581,745) | 92.36% | (4,184,543) | 61.5% | (3,346,320) | 433.95% | (3,622,184) | 98.39% | (3,449,054) | 139.82% | (2,221,848) | 141.96% | (2,290,528) | 130.78% | (1,687,687) | 107.29% | (1,052,036) | 110.39% | (572,760) | 87.58% | (483,389) | 77.47% | (782,757) | 93.13% | (766,412) | 88.34% |
| 庫藏股票買回成本 | ||||||||||||||||||||||||||||
ifa.ai自當盡力提供正確訊息，但如有疏忽或錯誤遺漏，本公司或關係企業與其任何董事或任何受僱人，恕不負任何法律責任。
