3043
27.3
TWD+1.70 (6.64%)
2025.05.12收盤
科風-現金流量表
合併現金流量表
第四季 (最新)
單季
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 15,322 | (67,014) | 14,628 | 14,973 | (34,849) | (15,106) | (5,828) | 25,095 | 49,466 | (30,755) | (103,534) | (148,623) | (307,017) | |||||||||||||
本期稅前淨利(淨損) | 15,322 | (67,014) | 14,628 | 14,973 | (34,849) | (15,106) | (5,828) | 25,095 | 49,466 | (30,755) | (103,534) | (148,623) | (307,017) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 3,223 | 3,177 | 4,836 | 3,073 | 3,888 | 3,550 | 4,145 | 6,690 | 11,172 | 10,844 | 11,187 | 9,765 | 3,097 | |||||||||||||
攤銷費用 | 58 | 56 | 24 | 46 | 4 | 30 | 29 | 27 | 31 | 21 | 774 | 1,407 | 2,786 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 3,097 | 5,930 | (472) | 2,284 | (3,607) | (5,497) | 3 | (9,319) | (5,799) | (26,698) | 22,994 | 43,253 | 70,373 | |||||||||||||
利息費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
利息收入 | (1,059) | (738) | (331) | (17) | (23) | (107) | (100) | |||||||||||||||||||
股利收入 | 0 | 0 | ||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 751 | (346) | 428 | 30 | (2,191) | (35) | |||||||||||||||||||
其他項目 | 3,954 | 4,219 | 3,494 | (22,871) | 3,358 | 3,841 | 4,351 | 3,533 | 16,059 | 3,648 | 4,842 | (74,464) | 15,418 | |||||||||||||
收益費損項目合計 | 9,273 | 13,395 | 7,205 | 8,722 | 7,303 | 3,119 | 8,420 | (750) | 8,395 | (16,980) | 57,805 | (4,362) | 121,536 | |||||||||||||
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 3,785 | (2,281) | (4,586) | (3,238) | 643 | 1,127 | 1,222 | 3,751 | 10,002 | 1,233 | (2,976) | 8,684 | (6,413) | |||||||||||||
應收帳款(增加)減少 | (53,784) | 225,921 | 6,623 | 12,552 | 10,283 | 28,421 | 8,698 | 19,063 | (6,045) | 30,685 | (73,381) | (56,686) | 203,162 | |||||||||||||
應收帳款-關係人(增加)減少 | 0 | 0 | 0 | 0 | 0 | 8,373 | 6,897 | 8,549 | 8,225 | 26 | 15,421 | |||||||||||||||
其他應收款(增加)減少 | 124 | 3,653 | (1,579) | (981) | 39 | 3,951 | 901 | 1,824 | 646 | 3,968 | 28,632 | 85,907 | 6,410 | |||||||||||||
存貨(增加)減少 | (26,201) | 45,610 | 58,692 | 11,340 | 14,519 | 35,117 | 19,228 | 45,336 | 24,379 | 118,117 | 150,036 | 343,103 | 414,875 | |||||||||||||
預付款項(增加)減少 | 7,702 | 14,868 | 21,139 | 5,284 | 4,536 | 7,423 | 11,106 | 5,330 | (4,184) | 3,199 | 3,064 | 67,182 | 56,837 | |||||||||||||
其他流動資產(增加)減少 | 1,038 | 1,869 | 1,860 | 3,232 | 2,642 | (4,301) | (4,628) | |||||||||||||||||||
其他金融資產(增加)減少 | 26 | 35 | 1,273 | 1,235 | (418) | (189) | 0 | 3,554 | 0 | (1,982) | ||||||||||||||||
履行合約成本(增加)減少 | 1,952 | (2,761) | (15,382) | 6,623 | 1,898 | 4,575 | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (65,358) | 286,914 | 68,040 | 36,047 | 34,142 | 84,497 | 43,614 | 90,956 | 35,818 | 172,854 | 116,762 | 433,583 | 662,185 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 53,620 | (1,365) | (664) | (8,637) | (6,814) | 9,622 | (1,994) | (4,468) | 708 | (5,894) | (1,314) | 963 | (12,937) | |||||||||||||
應付帳款增加(減少) | 31,215 | (129,404) | (66,143) | (50,949) | (33,514) | 18,427 | (18,264) | (66,019) | (31,559) | (13,223) | 7,475 | (218,903) | (528,396) | |||||||||||||
其他應付款增加(減少) | 2,162 | (9,138) | 14,218 | (39,329) | 21,515 | (33,761) | (3,324) | 14,653 | (4,338) | 41,087 | 65,981 | 167,699 | ||||||||||||||
負債準備增加(減少) | (2,333) | (2,619) | (9,710) | (5,206) | 192 | (1,669) | (605) | (671) | (241) | (587) | (1,008) | |||||||||||||||
預收款項增加(減少) | 0 | 0 | (3,829) | (6,577) | (4,643) | (3,983) | (14,409) | 34,856 | 16,405 | 2,600 | ||||||||||||||||
其他流動負債增加(減少) | (1,307) | 13,797 | 184 | 545 | 9,313 | (714) | 3,810 | |||||||||||||||||||
淨確定福利負債增加(減少) | (620) | (5,085) | (3,906) | (536) | (492) | (443) | (320) | (548) | (376) | (277) | (327) | 8,137 | 5,393 | |||||||||||||
其他營業負債增加(減少) | 0 | 0 | 0 | (366) | 0 | 0 | (131,785) | 3,172 | ||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 82,737 | (133,814) | (69,850) | (104,478) | (9,800) | (8,538) | (9,185) | (79,435) | (20,551) | (41,008) | 79,527 | (254,452) | (359,061) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 17,379 | 153,100 | (1,810) | (68,431) | 24,342 | 75,959 | 34,429 | 11,521 | 15,267 | 131,846 | 196,289 | 179,131 | 303,124 | |||||||||||||
調整項目合計 | 26,652 | 166,495 | 5,395 | (59,709) | 31,645 | 79,078 | 42,849 | 10,771 | 23,662 | 114,866 | 254,094 | 174,769 | 424,660 | |||||||||||||
營運產生之現金流入(流出) | 41,974 | 99,481 | 20,023 | (44,736) | (3,204) | 63,972 | 37,021 | 35,866 | 73,128 | 84,111 | 150,560 | 26,146 | 117,643 | |||||||||||||
收取之利息 | 1,059 | 738 | 331 | 17 | 23 | 107 | 100 | 52 | 33 | 32 | 39 | 1,872 | 988 | |||||||||||||
收取之股利 | 0 | |||||||||||||||||||||||||
支付之利息 | (4,946) | (5,485) | (5,340) | (3,349) | (3,823) | (3,841) | (3,176) | (3,466) | (3,559) | (5,044) | (6,330) | 3,504 | (8,455) | |||||||||||||
退還(支付)之所得稅 | (61) | (1,431) | (24) | 3 | (10) | (701) | (102) | (1,114) | (1,176) | (1,967) | (19,109) | 57,702 | (9,704) | |||||||||||||
營業活動之淨現金流入(流出) | 38,026 | 93,303 | 14,990 | (48,065) | (7,014) | 59,537 | 33,843 | 31,338 | 68,426 | 77,132 | 125,160 | 89,224 | 100,472 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (86) | (1,555) | (2,055) | 1,667 | (2,782) | (1,022) | (2,520) | (1,044) | (592) | (504) | 403 | (4,400) | (3,435) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 364 | 0 | 0 | 2,593 | 100 | |||||||||||||||||||
存出保證金減少 | (13) | 2,442 | (5,850) | 2,730 | 0 | 0 | ||||||||||||||||||||
取得無形資產 | 0 | 0 | 6 | 0 | (18) | (224) | (139) | 110 | 0 | 0 | 0 | 0 | 594 | |||||||||||||
取得使用權資產 | 0 | 0 | (6,857) | (3,291) | (3,170) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | 0 | 480 | 0 | (1,885) | 1,808 | (886) | 0 | 0 | 1,233 | |||||||||||||||||
投資活動之淨現金流入(流出) | (108) | 734 | (13,446) | 23,710 | (5,761) | 559 | (3,177) | (1,356) | (3,373) | 3,688 | (6,742) | 294,305 | (18,793) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | (8,603) | (3,272) | 21,856 | (1,722) | (7,550) | (2,436) | (2,838) | (6,872) | (102,414) | 700,294 | ||||||||||||||||
償還長期借款 | (3,629) | (4,302) | (3,736) | (2,665) | (3,259) | (3,885) | (2,225) | (8,134) | (8,506) | (20,931) | (22,949) | 52,291 | (768,171) | |||||||||||||
存入保證金減少 | (2) | (1) | (2) | 1 | 5 | (1) | 0 | (13) | 87 | 35 | ||||||||||||||||
租賃本金償還 | (1,642) | |||||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
籌資活動之淨現金流入(流出) | (13,876) | (10,830) | 23,364 | (4,386) | (10,804) | (6,322) | (2,922) | (15,567) | (11,357) | (27,716) | (46,416) | (349,082) | (64,294) | |||||||||||||
匯率變動對現金及約當現金之影響 | 1,133 | 3,806 | 5,711 | (2,034) | 8,913 | 1,275 | 813 | 4,356 | (2,767) | (5,593) | (14,468) | 15,910 | 18,513 | |||||||||||||
本期現金及約當現金增加(減少)數 | 25,175 | 87,013 | 30,619 | (30,775) | (14,666) | 55,049 | 28,557 | 18,771 | 50,929 | 47,511 | 57,534 | 50,357 | 35,898 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 115,246 | 139,148 | 119,277 | 138,190 | 158,042 | 171,901 | 356,020 | |||||||||||||
期末現金及約當現金餘額 | 25,175 | 87,013 | 30,619 | (30,775) | (14,666) | 55,049 | 95,431 | 115,246 | 139,148 | 119,277 | 138,190 | 158,042 | 171,901 | |||||||||||||
資產負債表帳列之現金及約當現金 | 278,976 | 17.57% | 259,373 | 20.23% | 149,231 | 10.37% | 61,272 | 5.22% | 78,579 | 6.98% | 114,755 | 9.33% | 95,431 | 7.96% | 115,246 | 9.43% | 139,148 | 10.21% | 119,277 | 7.93% | 138,190 | 7.55% | 158,042 | 7.84% | 171,901 | 5.56% |
今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 44,246 | 5.01% | 8,160 | 0.61% | 98,588 | 7.8% | (2,775) | -0.28% | (44,855) | -4.32% | 76,254 | 6.31% | (2,040) | -0.19% | (53,176) | -4.52% | (77,021) | -6.21% | (58,389) | -4.11% | (165,049) | -10.41% | (477,501) | -26.23% | (1,108,206) | -48.15% |
本期稅前淨利(淨損) | 44,246 | 53.64% | 8,160 | 6.23% | 98,588 | 476.55% | (2,775) | 8.41% | (44,855) | 468.17% | 76,254 | 191.21% | (2,040) | -17.27% | (53,176) | -319.2% | (77,021) | -136.83% | (58,389) | -72.65% | (165,049) | -111.68% | (477,501) | -157.21% | (1,108,206) | -588.77% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 12,700 | 15.4% | 12,797 | 9.77% | 20,954 | 101.29% | 15,388 | -46.62% | 13,765 | -143.67% | 15,643 | 39.23% | 17,300 | 146.42% | 30,094 | 180.65% | 41,320 | 73.41% | 45,162 | 56.2% | 37,631 | 25.46% | 44,650 | 14.7% | 48,546 | 25.79% |
攤銷費用 | 89 | 0.11% | 81 | 0.06% | 73 | 0.35% | 73 | -0.22% | 35 | -0.37% | 72 | 0.18% | 65 | 0.55% | 63 | 0.38% | 54 | 0.1% | 54 | 0.07% | 3,340 | 2.26% | 5,605 | 1.85% | 9,746 | 5.18% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 4,222 | 5.12% | 6,861 | 5.24% | 1,971 | 9.53% | 415 | -1.26% | (37,153) | 387.78% | (91,707) | -229.96% | (7,667) | -64.89% | (55,963) | -335.93% | (56,029) | -99.54% | (207,808) | -258.58% | (15,421) | -10.43% | 60,134 | 19.8% | 707,792 | 376.04% |
利息費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
利息收入 | (3,468) | -4.2% | (2,282) | -1.74% | (719) | -3.48% | (351) | 1.06% | (177) | 1.85% | (290) | -0.73% | (181) | -1.53% | ||||||||||||
股利收入 | (2,025) | -2.45% | (1,377) | -1.05% | ||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 0 | 0% | 0 | 0% | 0 | 0% | 25 | -0.08% | 3,673 | -38.34% | 5,345 | 13.4% | 41 | 0.35% | 85 | 0.51% | 2,271 | 4.03% | (2,211) | -2.75% | 11,009 | 7.45% | ||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0% | 559 | 0.43% | (271) | -1.31% | 532 | -1.61% | 624 | -6.51% | (1,322) | -3.32% | 153 | 1.29% | ||||||||||||
處分投資損失(利益) | 0 | 0% | 0 | 0% | 0 | 0% | 25,779 | -78.11% | 0 | 0% | 0 | 0% | 0 | 0% | (1,004) | -0.68% | 0 | 0% | 61 | 0.03% | ||||||
其他項目 | 16,752 | 20.31% | 76,429 | 58.38% | 14,004 | 67.69% | (15,957) | 48.35% | 12,742 | -132.99% | 14,114 | 35.39% | 14,445 | 122.26% | 131,402 | 788.77% | 28,053 | 49.84% | 17,498 | 21.77% | 20,618 | 13.95% | 25,350 | 8.35% | 44,042 | 23.4% |
收益費損項目合計 | 28,270 | 34.27% | 93,068 | 71.09% | 36,012 | 174.07% | 25,904 | -78.49% | (6,491) | 67.75% | (58,145) | -145.8% | 24,156 | 204.45% | 105,711 | 634.56% | 34,679 | 61.61% | (139,816) | -173.97% | 64,499 | 43.64% | 181,595 | 59.79% | 848,893 | 451% |
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 6,617 | 8.02% | (8,744) | -6.68% | 2,364 | 11.43% | 1,508 | -4.57% | (5,704) | 59.53% | 3,518 | 8.82% | (2,839) | -24.03% | 10,155 | 60.96% | (7,139) | -12.68% | 2,808 | 3.49% | (6,979) | -4.72% | 10,395 | 3.42% | 70,931 | 37.68% |
應收帳款(增加)減少 | (109,265) | -132.46% | 136,178 | 104.02% | (106,109) | -512.9% | 34,546 | -104.67% | 47,504 | -495.81% | (50,886) | -127.6% | 40,317 | 341.24% | 17,663 | 106.03% | 38,837 | 69% | 96,080 | 119.55% | 64,109 | 43.38% | 117,892 | 38.81% | 357,064 | 189.7% |
應收帳款-關係人(增加)減少 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 41,648 | -434.69% | 87,100 | 218.41% | 9,575 | 81.04% | 53,944 | 323.81% | 46,765 | 83.08% | 68,038 | 84.66% | 15,903 | 10.76% | ||||
其他應收款(增加)減少 | (371) | -0.45% | 5,937 | 4.53% | (514) | -2.48% | (1,019) | 3.09% | (358) | 3.74% | (1,166) | -2.92% | 398 | 3.37% | 1,223 | 7.34% | 2,181 | 3.87% | 1,692 | 2.11% | 27,960 | 18.92% | 11,137 | 3.67% | (476,889) | -253.36% |
存貨(增加)減少 | (21,284) | -25.8% | 113,944 | 87.03% | 45,654 | 220.68% | (105,737) | 320.38% | 16,963 | -177.05% | 41,559 | 104.21% | (12,876) | -108.98% | 50,576 | 303.6% | 48,285 | 85.78% | 222,201 | 276.49% | 18,881 | 12.78% | 507,170 | 166.98% | 654,761 | 347.86% |
預付款項(增加)減少 | 576 | 0.7% | (2,390) | -1.83% | 6,326 | 30.58% | (5,181) | 15.7% | (3,943) | 41.15% | (3,405) | -8.54% | 2,124 | 17.98% | 3,744 | 22.47% | 15,343 | 27.26% | (16,646) | -20.71% | (833) | -0.56% | 25,410 | 8.37% | 426,247 | 226.46% |
其他流動資產(增加)減少 | (519) | -0.63% | 298 | 0.23% | 20 | 0.1% | (109) | 0.33% | 11,377 | -118.75% | (6,557) | -16.44% | (4,472) | -37.85% | ||||||||||||
其他金融資產(增加)減少 | (976) | -1.18% | 67 | 0.05% | 793 | 3.83% | 1,551 | -4.7% | 354 | -3.69% | 532 | 1.33% | 5,892 | 35.37% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||
履行合約成本(增加)減少 | 15,348 | 18.61% | (8,699) | -6.64% | 7,677 | 37.11% | 858 | -2.6% | 4,722 | -49.29% | (854) | -2.14% | ||||||||||||||
與營業活動相關之資產之淨變動合計 | (109,874) | -133.19% | 236,591 | 180.72% | (43,789) | -211.66% | (73,583) | 222.95% | 112,563 | -1174.86% | 69,841 | 175.13% | 34,852 | 294.98% | 147,672 | 886.44% | 140,836 | 250.2% | 375,275 | 466.96% | 122,091 | 82.61% | 652,565 | 214.85% | 1,020,818 | 542.34% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 30,858 | 37.41% | (30,417) | -23.23% | 11,703 | 56.57% | 36,701 | -111.2% | (5,604) | 58.49% | 13,710 | 34.38% | (1,076) | -9.11% | (3,332) | -20% | (4,579) | -8.13% | (401) | -0.5% | (95,561) | -64.66% | 2,296 | 0.76% | (49,221) | -26.15% |
應付帳款增加(減少) | 94,543 | 114.61% | (141,834) | -108.34% | (14,407) | -69.64% | 21,933 | -66.46% | (54,321) | 566.97% | 28,751 | 72.1% | (34,266) | -290.02% | (129,253) | -775.87% | (34,944) | -62.08% | (88,841) | -110.55% | 109,908 | 74.37% | 51,366 | 16.91% | (660,251) | -350.78% |
其他應付款增加(減少) | 9,404 | 11.4% | (16,182) | -12.36% | (41,115) | -198.74% | (16,184) | 49.04% | (18,968) | 197.98% | (75,066) | -188.23% | 939 | 7.95% | (29,706) | -178.32% | 18,211 | 32.35% | 44,080 | 54.85% | 188,565 | 127.59% | (107,973) | -35.55% | 174,602 | 92.76% |
負債準備增加(減少) | (52) | -0.06% | (333) | -0.25% | (9,635) | -46.57% | 196 | -0.59% | 17,869 | -186.5% | 95 | 0.24% | 0 | 0% | (196) | -1.18% | 438 | 0.78% | 228 | 0.28% | 20 | 0.01% | ||||
預收款項增加(減少) | 0 | 0% | 0 | 0% | 874 | 4.22% | 0 | 0% | (3,025) | -18.16% | (1,073) | -1.91% | (22,254) | -27.69% | 1,024 | 0.69% | 12,505 | 4.12% | (1,317) | -0.7% | ||||||
其他流動負債增加(減少) | (1,111) | -1.35% | 10,182 | 7.78% | 1,308 | 6.32% | (3,834) | 11.62% | 7,709 | -80.46% | 1,744 | 4.37% | 3,523 | 29.82% | ||||||||||||
淨確定福利負債增加(減少) | (1,896) | -2.3% | (7,260) | -5.55% | (5,906) | -28.55% | (8,648) | 26.2% | (6,573) | 68.6% | (1,289) | -3.23% | (1,082) | -9.16% | (1,047) | -6.28% | (1,196) | -2.12% | (1,074) | -1.34% | (1,090) | -0.74% | (1,555) | -0.51% | 6,816 | 3.62% |
其他營業負債增加(減少) | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (319) | 3.33% | (1,938) | -4.86% | 0 | 0% | (3,348) | -1.78% | ||||||||||
與營業活動相關之負債之淨變動合計 | 131,746 | 159.71% | (185,844) | -141.95% | (57,178) | -276.38% | 30,164 | -91.39% | (60,207) | 628.4% | (33,993) | -85.24% | (29,995) | -253.87% | (166,323) | -998.4% | (23,050) | -40.95% | (74,855) | -93.14% | 201,597 | 136.41% | (42,539) | -14.01% | (527,759) | -280.39% |
與營業活動相關之資產及負債之淨變動合計 | 21,872 | 26.51% | 50,747 | 38.76% | (100,967) | -488.05% | (43,419) | 131.56% | 52,356 | -546.46% | 35,848 | 89.89% | 4,857 | 41.11% | (18,651) | -111.96% | 117,786 | 209.25% | 300,420 | 373.81% | 323,688 | 219.02% | 610,026 | 200.84% | 493,059 | 261.95% |
調整項目合計 | 50,142 | 60.78% | 143,815 | 109.85% | (64,955) | -313.97% | (17,515) | 53.07% | 45,865 | -478.71% | (22,297) | -55.91% | 29,013 | 245.56% | 87,060 | 522.6% | 152,465 | 270.86% | 160,604 | 199.84% | 388,187 | 262.66% | 791,621 | 260.63% | 1,341,952 | 712.95% |
營運產生之現金流入(流出) | 94,388 | 114.42% | 151,975 | 116.08% | 33,633 | 162.57% | (20,290) | 61.48% | 1,010 | -10.54% | 53,957 | 135.3% | 26,973 | 228.29% | 33,884 | 203.4% | 75,444 | 134.03% | 102,215 | 127.19% | 223,138 | 150.98% | 314,120 | 103.42% | 233,746 | 124.18% |
收取之利息 | 3,468 | 4.2% | 2,282 | 1.74% | 719 | 3.48% | 351 | -1.06% | 177 | -1.85% | 290 | 0.73% | 181 | 1.53% | 125 | 0.75% | 108 | 0.19% | 109 | 0.14% | 340 | 0.23% | 2,047 | 0.67% | 2,246 | 1.19% |
收取之股利 | 2,025 | 2.45% | 1,377 | 1.05% | ||||||||||||||||||||||
支付之利息 | (16,832) | -20.4% | (17,648) | -13.48% | (13,646) | -65.96% | (13,043) | 39.52% | (11,457) | 119.58% | (13,677) | -34.3% | (12,975) | -109.82% | (13,576) | -81.49% | (14,594) | -25.93% | (17,688) | -22.01% | (20,618) | -13.95% | (20,470) | -6.74% | (35,308) | -18.76% |
退還(支付)之所得稅 | (557) | -0.68% | (7,068) | -5.4% | (18) | -0.09% | (22) | 0.07% | 689 | -7.19% | (691) | -1.73% | (2,364) | -20.01% | (3,774) | -22.65% | (4,669) | -8.29% | (4,270) | -5.31% | (55,070) | -37.26% | 8,033 | 2.64% | (12,459) | -6.62% |
營業活動之淨現金流入(流出) | 82,492 | 100% | 130,918 | 100% | 20,688 | 100% | (33,004) | 100% | (9,581) | 100% | 39,879 | 100% | 11,815 | 100% | 16,659 | 100% | 56,289 | 100% | 80,366 | 100% | 147,790 | 100% | 303,730 | 100% | 188,225 | 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 | 0 | 0% | 0 | 0% | 64,339 | 130.05% | 29,395 | 152.88% | ||||||||||||||||||
取得不動產、廠房及設備 | (564) | 85.84% | (4,606) | 217.88% | (2,504) | -5.06% | (7,594) | -39.5% | (5,116) | 54.36% | (2,905) | 61.22% | (4,112) | 116.32% | (2,480) | -262.71% | (1,279) | 423.51% | (4,111) | -54.75% | (3,429) | 30.63% | (6,191) | -2.52% | (9,589) | 67.1% |
處分不動產、廠房及設備 | 0 | 0% | 192 | -9.08% | 364 | 0.74% | 0 | 0% | 0 | 0% | 2,593 | -54.65% | 148 | -4.19% | ||||||||||||
存出保證金減少 | (13) | 1.98% | 2,442 | -115.52% | (5,850) | -11.82% | 2,730 | 14.2% | (993) | 10.55% | 0 | 0% | 0 | 0% | ||||||||||||
取得無形資產 | (80) | 12.18% | (142) | 6.72% | (18) | -0.04% | 0 | 0% | (36) | 0.38% | (248) | 5.23% | (139) | 3.93% | 0 | 0 | 0 | 0 | 0 | 0% | (1,126) | 7.88% | ||||
取得使用權資產 | 0 | 0% | 0 | 0% | (6,857) | -13.86% | (3,291) | -17.12% | (3,170) | 33.68% | (2,414) | 50.87% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
其他非流動資產減少 | 0 | 0% | 0 | 0% | 0 | 0% | (128) | -0.67% | ||||||||||||||||||
預付設備款增加 | 0 | 0% | 0 | 0% | 0 | 0% | (1,885) | -9.8% | (96) | 1.02% | (1,286) | 27.1% | 0 | 0% | 0 | 0% | 0 | 0% | (6,548) | 58.49% | ||||||
投資活動之淨現金流入(流出) | (657) | 100% | (2,114) | 100% | 49,474 | 100% | 19,227 | 100% | (9,411) | 100% | (4,745) | 100% | (3,535) | 100% | 944 | 100% | (302) | 100% | 7,508 | 100% | (11,195) | 100% | 245,285 | 100% | (14,291) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | (43,995) | 73.02% | (876) | 4.73% | 31,194 | 124.73% | 6,437 | -146.33% | (9,904) | 45.59% | (6,158) | 36.16% | (10,188) | 21.7% | (14,109) | 28.53% | (24,554) | 23.88% | (18,190) | 13.24% | (83,714) | 15.18% | (348,729) | 97.42% | ||
償還長期借款 | (10,026) | 16.64% | (9,946) | 53.65% | (6,201) | -24.79% | (10,834) | 246.28% | (11,823) | 54.42% | (10,908) | 64.06% | (16,811) | 71.99% | (36,770) | 78.3% | (35,018) | 70.8% | (78,017) | 75.87% | (119,158) | 86.72% | (169,074) | 30.66% | (6,000) | 1.68% |
存入保證金減少 | 2 | 0% | (133) | 0.72% | 17 | 0.07% | (2) | 0.05% | 3 | -0.01% | 38 | -0.22% | (2) | 0% | (331) | 0.67% | (265) | 0.26% | (60) | 0.04% | ||||||
租賃本金償還 | (6,233) | 10.34% | (5,759) | 31.07% | ||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 0 | 0% | (1,823) | 9.83% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||||||
籌資活動之淨現金流入(流出) | (60,252) | 100% | (18,537) | 100% | 25,010 | 100% | (4,399) | 100% | (21,724) | 100% | (17,028) | 100% | (23,353) | 100% | (46,960) | 100% | (49,458) | 100% | (102,836) | 100% | (137,408) | 100% | (551,519) | 100% | (357,956) | 100% |
匯率變動對現金及約當現金之影響 | (1,980) | (125) | (7,213) | 869 | 4,540 | 1,218 | (4,742) | 5,455 | 13,342 | (3,951) | (19,039) | (11,355) | (97) | |||||||||||||
本期現金及約當現金增加(減少)數 | 19,603 | 110,142 | 87,959 | (17,307) | (36,176) | 19,324 | (19,815) | (23,902) | 19,871 | (18,913) | (19,852) | (13,859) | (184,119) | |||||||||||||
期初現金及約當現金餘額 | 259,373 | 149,231 | 61,272 | 78,579 | 114,755 | 95,431 | ||||||||||||||||||||
期末現金及約當現金餘額 | 278,976 | 259,373 | 149,231 | 61,272 | 78,579 | 114,755 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 278,976 | 259,373 | 149,231 | 61,272 | 78,579 | 114,755 | 95,431 | 115,246 | 139,148 | 119,277 | 138,190 | 158,042 | 171,901 |
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
科風(3043) 2024年第4季「營業活動之現金流」單季為NT$3,803萬元、較上一季衰退-15.36%;而今年初至今累積為NT$8,249萬元、較去年同期衰退-36.99%。
單季
科風(3043) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$3,803萬元,較上一季衰退-15.36%,為過去11年同期中的第7高。
同時科風過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為--、--與--。
其中稅前淨利為NT$1,532萬元,收益費損相關之調整項目為NT$927萬元,所得稅/利息等之影響數為NT$-395萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$8,249萬元,較去年同期衰退-36.99%,為過去11年同期中的第4高。
同時科風過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為--、--與--。
其中稅前淨利為NT$4,425萬元,收益費損相關之調整項目為NT$2,827萬元,所得稅/利息等之影響數為NT$-1,190萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 15,322 | (67,014) | 14,628 | 14,973 | (34,849) | (15,106) | (5,828) | 25,095 | 49,466 | (30,755) | (103,534) | (148,623) | (307,017) | |||||||||||||
收益費損項目合計 | 9,273 | 13,395 | 7,205 | 8,722 | 7,303 | 3,119 | 8,420 | (750) | 8,395 | (16,980) | 57,805 | (4,362) | 121,536 | |||||||||||||
折舊費用 | 3,223 | 3,177 | 4,836 | 3,073 | 3,888 | 3,550 | 4,145 | 6,690 | 11,172 | 10,844 | 11,187 | 9,765 | 3,097 | |||||||||||||
攤銷費用 | 58 | 56 | 24 | 46 | 4 | 30 | 29 | 27 | 31 | 21 | 774 | 1,407 | 2,786 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 17,379 | 153,100 | (1,810) | (68,431) | 24,342 | 75,959 | 34,429 | 11,521 | 15,267 | 131,846 | 196,289 | 179,131 | 303,124 | |||||||||||||
營業活動之淨現金流入(流出) | 38,026 | 93,303 | 14,990 | (48,065) | (7,014) | 59,537 | 33,843 | 31,338 | 68,426 | 77,132 | 125,160 | 89,224 | 100,472 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 44,246 | 5.01% | 8,160 | 0.61% | 98,588 | 7.8% | (2,775) | -0.28% | (44,855) | -4.32% | 76,254 | 6.31% | (2,040) | -0.19% | (53,176) | -4.52% | (77,021) | -6.21% | (58,389) | -4.11% | (165,049) | -10.41% | (477,501) | -26.23% | (1,108,206) | -48.15% |
收益費損項目合計 | 28,270 | 34.27% | 93,068 | 71.09% | 36,012 | 174.07% | 25,904 | -78.49% | (6,491) | 67.75% | (58,145) | -145.8% | 24,156 | 204.45% | 105,711 | 634.56% | 34,679 | 61.61% | (139,816) | -173.97% | 64,499 | 43.64% | 181,595 | 59.79% | 848,893 | 451% |
折舊費用 | 12,700 | 15.4% | 12,797 | 9.77% | 20,954 | 101.29% | 15,388 | -46.62% | 13,765 | -143.67% | 15,643 | 39.23% | 17,300 | 146.42% | 30,094 | 180.65% | 41,320 | 73.41% | 45,162 | 56.2% | 37,631 | 25.46% | 44,650 | 14.7% | 48,546 | 25.79% |
攤銷費用 | 89 | 0.11% | 81 | 0.06% | 73 | 0.35% | 73 | -0.22% | 35 | -0.37% | 72 | 0.18% | 65 | 0.55% | 63 | 0.38% | 54 | 0.1% | 54 | 0.07% | 3,340 | 2.26% | 5,605 | 1.85% | 9,746 | 5.18% |
與營業活動相關之資產及負債之淨變動合計 | 21,872 | 26.51% | 50,747 | 38.76% | (100,967) | -488.05% | (43,419) | 131.56% | 52,356 | -546.46% | 35,848 | 89.89% | 4,857 | 41.11% | (18,651) | -111.96% | 117,786 | 209.25% | 300,420 | 373.81% | 323,688 | 219.02% | 610,026 | 200.84% | 493,059 | 261.95% |
營業活動之淨現金流入(流出) | 82,492 | 100% | 130,918 | 100% | 20,688 | 100% | (33,004) | 100% | (9,581) | 100% | 39,879 | 100% | 11,815 | 100% | 16,659 | 100% | 56,289 | 100% | 80,366 | 100% | 147,790 | 100% | 303,730 | 100% | 188,225 | 100% |
投資活動之淨現金流
科風(3043) 2024年第4季「投資活動之淨現金流」單季為NT$-10.8萬元、較上一季成長76.16%;而今年初至今累積為NT$-65.7萬元、較去年同期成長68.92%。
單季
科風(3043) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-10.8萬元,較上一季成長76.16%,為過去11年同期中的第6高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-65.7萬元,較去年同期成長68.92%,為過去11年同期中的第7高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (108) | 734 | (13,446) | 23,710 | (5,761) | 559 | (3,177) | (1,356) | (3,373) | 3,688 | (6,742) | 294,305 | (18,793) | |||||||||||||
取得不動產、廠房及設備 | (86) | (1,555) | (2,055) | 1,667 | (2,782) | (1,022) | (2,520) | (1,044) | (592) | (504) | 403 | (4,400) | (3,435) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 364 | 0 | 0 | 2,593 | 100 | |||||||||||||||||||
取得無形資產 | 0 | 0 | 6 | 0 | (18) | (224) | (139) | 110 | 0 | 0 | 0 | 0 | 594 | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
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) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (657) | 100% | (2,114) | 100% | 49,474 | 100% | 19,227 | 100% | (9,411) | 100% | (4,745) | 100% | (3,535) | 100% | 944 | 100% | (302) | 100% | 7,508 | 100% | (11,195) | 100% | 245,285 | 100% | (14,291) | 100% |
取得不動產、廠房及設備 | (564) | 85.84% | (4,606) | 217.88% | (2,504) | -5.06% | (7,594) | -39.5% | (5,116) | 54.36% | (2,905) | 61.22% | (4,112) | 116.32% | (2,480) | -262.71% | (1,279) | 423.51% | (4,111) | -54.75% | (3,429) | 30.63% | (6,191) | -2.52% | (9,589) | 67.1% |
處分不動產、廠房及設備 | 0 | 0% | 192 | -9.08% | 364 | 0.74% | 0 | 0% | 0 | 0% | 2,593 | -54.65% | 148 | -4.19% | ||||||||||||
取得無形資產 | (80) | 12.18% | (142) | 6.72% | (18) | -0.04% | 0 | 0% | (36) | 0.38% | (248) | 5.23% | (139) | 3.93% | 0 | 0 | 0 | 0 | 0 | 0% | (1,126) | 7.88% | ||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 0 | 0% | 64,339 | 130.05% | 29,395 | 152.88% | ||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
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
科風(3043) 2024年第4季「籌資活動之淨現金流」單季為NT$-1,388萬元、較上一季衰退-14.58%;而今年初至今累積為NT$-6,025萬元、較去年同期衰退-225.04%。
單季
科風(3043) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-1,388萬元,較上一季衰退-14.58%,為過去11年同期中的第8高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-6,025萬元,較去年同期衰退-225.04%,為過去11年同期中的第9高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (13,876) | (10,830) | 23,364 | (4,386) | (10,804) | (6,322) | (2,922) | (15,567) | (11,357) | (27,716) | (46,416) | (349,082) | (64,294) | |||||||||||||
短期借款增加 | (566) | |||||||||||||||||||||||||
短期借款減少 | (8,603) | (3,272) | 21,856 | (1,722) | (7,550) | (2,436) | (2,838) | (6,872) | (102,414) | 700,294 | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | (3,629) | (4,302) | (3,736) | (2,665) | (3,259) | (3,885) | (2,225) | (8,134) | (8,506) | (20,931) | (22,949) | 52,291 | (768,171) | |||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
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) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (60,252) | 100% | (18,537) | 100% | 25,010 | 100% | (4,399) | 100% | (21,724) | 100% | (17,028) | 100% | (23,353) | 100% | (46,960) | 100% | (49,458) | 100% | (102,836) | 100% | (137,408) | 100% | (551,519) | 100% | (357,956) | 100% |
短期借款增加 | (6,540) | 28% | ||||||||||||||||||||||||
短期借款減少 | (43,995) | 73.02% | (876) | 4.73% | 31,194 | 124.73% | 6,437 | -146.33% | (9,904) | 45.59% | (6,158) | 36.16% | (10,188) | 21.7% | (14,109) | 28.53% | (24,554) | 23.88% | (18,190) | 13.24% | (83,714) | 15.18% | (348,729) | 97.42% | ||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | 0 | 0% | 0 | 0% | (299,000) | 54.21% | 0 | 0% | ||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | (10,026) | 16.64% | (9,946) | 53.65% | (6,201) | -24.79% | (10,834) | 246.28% | (11,823) | 54.42% | (10,908) | 64.06% | (16,811) | 71.99% | (36,770) | 78.3% | (35,018) | 70.8% | (78,017) | 75.87% | (119,158) | 86.72% | (169,074) | 30.66% | (6,000) | 1.68% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
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。