3089
81
TWD+0.00 (0.00%)
2023.07.19收盤
億杰-現金流量表
合併現金流量表
第二季 (最新)
單季
(TWD千元) | 2023年第二季 | 2022年第二季 | 2021年第二季 | 2020年第二季 | 2019年第二季 | |||||
---|---|---|---|---|---|---|---|---|---|---|
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) | 12,644 | 68.98% | (61,925) | -155.98% | 13,183 | 25.19% | 10,278 | 12.14% | (11,046) | -29.5% |
本期稅前淨利(淨損) | 12,644 | 69.56% | (61,925) | -114.97% | 13,183 | 20.9% | 10,278 | 22.01% | (11,046) | 222.86% |
調整項目 | ||||||||||
收益費損項目 | ||||||||||
折舊費用 | 1,122 | 2.12% | 1,122 | 4.07% | 1,168 | 2.58% | 665 | -1.59% | 5,350 | -216.76% |
攤銷費用 | 0 | 0% | 915 | 2.98% | 0 | 0% | 0 | 0% | 863 | -34.22% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (29,600) | -44.34% | 35,228 | 55.43% | 772 | 0.69% | (814) | 0.63% | 622 | -6.27% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (26) | 0.06% | 296 | 1.09% | (17,127) | -20.96% | (15,229) | -3.29% | (40) | 4.87% |
利息費用 | 838 | 2.58% | 724 | 2.16% | 552 | 1.04% | 182 | -0.45% | 1,901 | -66.65% |
利息收入 | (186) | -0.3% | (54) | -0.11% | (40) | -0.08% | (100) | 0.36% | (59) | 1.55% |
股份基礎給付酬勞成本 | 1,383 | 3.92% | 1,457 | 4.11% | 0 | 0% | ||||
非金融資產減損損失 | (68) | 13.75% | 1,696 | 2.77% | (449) | -2.54% | ||||
非金融資產減損迴轉利益 | 0 | -93% | 0 | 0% | ||||||
收益費損項目合計 | (26,537) | -115.2% | 40,364 | 70.83% | (16,182) | -21.33% | (16,731) | -4.19% | 8,637 | -137.6% |
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 | 942 | 35.78% | 44,665 | 108.28% | (20,707) | 28.65% | (56,594) | 62.65% | (502) | -52.05% |
應收帳款(增加)減少 | (14,499) | -24.5% | 16,811 | 161.15% | (14,639) | 44.79% | 1,860 | -23.74% | ||
其他應收款(增加)減少 | 41,017 | 80.37% | 23,463 | 73.19% | 38,608 | -6.97% | 1,038 | -0.62% | 977 | -0.04% |
存貨(增加)減少 | 0 | 0% | 15,659 | 30.67% | 3,485 | 5.63% | 1,230 | -2.87% | 6,350 | -3.97% |
預付款項(增加)減少 | 16,071 | 49.84% | (38,847) | -191.82% | (5,018) | 17.63% | 2,958 | 37.62% | 663 | 255.25% |
其他流動資產(增加)減少 | 64 | 0.89% | (552) | -0.9% | 0 | 0% | (422) | 6.01% | ||
與營業活動相關之資產之淨變動合計 | 43,595 | 142.37% | 61,343 | 181.16% | 30,947 | 134.7% | (65,997) | 97.54% | 5,380 | -88.37% |
與營業活動相關之負債之淨變動 | ||||||||||
合約負債增加(減少) | 15,785 | 24.53% | (445) | -1.32% | 0 | -8.44% | 10,937 | -12.77% | 2,864 | -87.61% |
應付帳款增加(減少) | (7,077) | -8.17% | (5,641) | -27.61% | (2,972) | -25.87% | 1,415 | -2.6% | (2,933) | 144.37% |
其他應付款增加(減少) | (5,707) | -10.29% | 3,312 | -10.51% | (3,885) | 1.39% | 329 | -0.38% | 6,101 | -48.28% |
其他流動負債增加(減少) | 45 | -0.4% | 4,675 | 7.38% | 1,368 | 1.95% | 94 | -0.11% | 694 | -1.43% |
與營業活動相關之負債之淨變動合計 | 3,046 | 5.67% | (99) | -32.06% | (5,584) | -31.88% | 13,909 | -17.24% | 6,726 | 30.29% |
與營業活動相關之資產及負債之淨變動合計 | 46,641 | 148.04% | 61,244 | 149.1% | 25,363 | 102.82% | (52,088) | 80.3% | 12,106 | -58.08% |
調整項目合計 | 20,104 | 32.84% | 101,608 | 219.93% | 9,181 | 81.49% | (68,819) | 76.11% | 20,743 | -195.68% |
營運產生之現金流入(流出) | 32,748 | 102.4% | 39,683 | 104.96% | 22,364 | 102.39% | (58,541) | 98.12% | 9,697 | 27.19% |
收取之利息 | 186 | 0.3% | 54 | 0.11% | 83 | 0.11% | 112 | -0.34% | 59 | -1.55% |
支付之利息 | (838) | -2.58% | (690) | -2.05% | (554) | -0.9% | (182) | 0.46% | (1,802) | 70.95% |
退還(支付)之所得稅 | 0 | -0.12% | (1,851) | -3.02% | ||||||
營業活動之淨現金流入(流出) | 32,096 | 100% | 37,196 | 100% | 20,429 | 100% | (60,059) | 100% | 7,780 | 100% |
投資活動之現金流量 | ||||||||||
取得不動產、廠房及設備 | (5,836) | 11.61% | (1,102) | 8.75% | (308) | 0.91% | (69) | -8% | (11,622) | -25.9% |
存出保證金增加 | (16,139) | 32.01% | 1 | 7.46% | 7 | -0.12% | 6 | -0.01% | ||
取得無形資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
取得使用權資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
取得投資性不動產 | 0 | 0% | (404) | 3.16% | 0 | 0% | ||||
預付設備款增加 | (8,170) | 59.31% | (1,599) | 25.96% | (47,848) | 109.42% | 9 | -31.29% | ||
投資活動之淨現金流入(流出) | (30,145) | 100% | (28,380) | 100% | 1,672 | 100% | 5,283 | 100% | (7,632) | 100% |
籌資活動之現金流量 | ||||||||||
短期借款增加 | 0 | 95.34% | (1,712) | 80.98% | 0 | 0% | (17,254) | 0% | ||
償還長期借款 | (335) | 4.25% | (332) | -3.06% | (320) | 72.97% | (583) | -11.43% | 5,738 | 0% |
租賃本金償還 | (26) | 0.32% | (63) | -0.58% | (118) | 27.03% | 0 | 0% | (266) | 2.57% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | |||||
非控制權益變動 | 0 | 0% | 0 | 22.66% | 0 | 0% | ||||
籌資活動之淨現金流入(流出) | (376) | 100% | (2,107) | 100% | (438) | 100% | 1,991 | 100% | (8,111) | 100% |
匯率變動對現金及約當現金之影響 | (244) | (1,021) | (250) | (2,378) | (2,265) | |||||
本期現金及約當現金增加(減少)數 | 1,331 | 5,688 | 21,413 | (55,163) | (10,228) | |||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | |||||
期末現金及約當現金餘額 | 1,331 | 5,688 | 21,413 | (55,163) | (10,228) | |||||
資產負債表帳列之現金及約當現金 | 154,194 | 21.4% | 91,719 | 10.84% | 171,806 | 27.02% | 103,814 | 19.79% | 56,476 | 7.56% |
其他符合國際會計準則第七號現金及約當現金定義之項目 | 0 | 19,007 |
今年初累積至今
(TWD千元) | 2023年前6個月 | 2022年前6個月 | 2021年前6個月 | 2020年前6個月 | 2019年前6個月 | |||||
---|---|---|---|---|---|---|---|---|---|---|
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) | 46,436 | 168.94% | (70,520) | -77.52% | 19,103 | 15.69% | (18,115) | -17.43% | (11,346) | -16.56% |
本期稅前淨利(淨損) | 46,436 | 69.56% | (70,520) | -114.97% | 19,103 | 20.9% | (18,115) | 22.01% | (11,346) | 222.86% |
調整項目 | ||||||||||
收益費損項目 | ||||||||||
折舊費用 | 1,414 | 2.12% | 2,499 | 4.07% | 2,356 | 2.58% | 1,307 | -1.59% | 11,035 | -216.76% |
攤銷費用 | 0 | 0% | 1,830 | 2.98% | 0 | 0% | 0 | 0% | 1,742 | -34.22% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (29,600) | -44.34% | 33,998 | 55.43% | 630 | 0.69% | (518) | 0.63% | 319 | -6.27% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 38 | 0.06% | 666 | 1.09% | (19,162) | -20.96% | 2,709 | -3.29% | (248) | 4.87% |
利息費用 | 1,723 | 2.58% | 1,325 | 2.16% | 955 | 1.04% | 371 | -0.45% | 3,393 | -66.65% |
利息收入 | (198) | -0.3% | (67) | -0.11% | (72) | -0.08% | (297) | 0.36% | (79) | 1.55% |
股份基礎給付酬勞成本 | 2,620 | 3.92% | 2,518 | 4.11% | 0 | 0% | 0 | 0% | 0 | 0% |
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0% | (1,020) | -1.66% | 0 | 0% | 11 | -0.01% | 0 | 0% |
非金融資產減損損失 | 9,181 | 13.75% | 1,696 | 2.77% | (2,324) | -2.54% | ||||
非金融資產減損迴轉利益 | (62,079) | -93% | 0 | 0% | ||||||
收益費損項目合計 | (76,901) | -115.2% | 43,445 | 70.83% | (19,498) | -21.33% | 3,451 | -4.19% | 7,005 | -137.6% |
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 | ||||||||||
合約資產(增加)減少 | 0 | 0% | 359 | 0.59% | 41,101 | 44.97% | (9,584) | 11.65% | 0 | 0% |
應收票據(增加)減少 | 23,884 | 35.78% | 66,417 | 108.28% | 26,182 | 28.65% | (51,552) | 62.65% | 2,650 | -52.05% |
應收帳款(增加)減少 | (16,358) | -24.5% | 98,845 | 161.15% | 40,937 | 44.79% | 19,537 | -23.74% | 3,791 | -74.46% |
其他應收款(增加)減少 | 53,648 | 80.37% | 44,896 | 73.19% | (6,369) | -6.97% | 511 | -0.62% | 2 | -0.04% |
存貨(增加)減少 | 0 | 0% | 18,812 | 30.67% | 5,150 | 5.63% | 2,364 | -2.87% | 202 | -3.97% |
預付款項(增加)減少 | 33,270 | 49.84% | (117,658) | -191.82% | 16,115 | 17.63% | (30,956) | 37.62% | (12,995) | 255.25% |
其他流動資產(增加)減少 | 593 | 0.89% | (552) | -0.9% | 0 | 0% | 2 | 0% | (306) | 6.01% |
與營業活動相關之資產之淨變動合計 | 95,037 | 142.37% | 111,119 | 181.16% | 123,116 | 134.7% | (80,264) | 97.54% | 4,499 | -88.37% |
與營業活動相關之負債之淨變動 | ||||||||||
合約負債增加(減少) | 16,376 | 24.53% | (811) | -1.32% | (7,716) | -8.44% | 10,509 | -12.77% | 4,460 | -87.61% |
應付帳款增加(減少) | (5,456) | -8.17% | (16,935) | -27.61% | (23,645) | -25.87% | 2,143 | -2.6% | (7,350) | 144.37% |
其他應付款增加(減少) | (6,868) | -10.29% | (6,446) | -10.51% | 1,266 | 1.39% | 313 | -0.38% | 2,458 | -48.28% |
其他流動負債增加(減少) | (264) | -0.4% | 4,527 | 7.38% | 1,782 | 1.95% | 88 | -0.11% | 73 | -1.43% |
與營業活動相關之負債之淨變動合計 | 3,788 | 5.67% | (19,665) | -32.06% | (29,139) | -31.88% | 14,187 | -17.24% | (1,542) | 30.29% |
與營業活動相關之資產及負債之淨變動合計 | 98,825 | 148.04% | 91,454 | 149.1% | 93,977 | 102.82% | (66,077) | 80.3% | 2,957 | -58.08% |
調整項目合計 | 21,924 | 32.84% | 134,899 | 219.93% | 74,479 | 81.49% | (62,626) | 76.11% | 9,962 | -195.68% |
營運產生之現金流入(流出) | 68,360 | 102.4% | 64,379 | 104.96% | 93,582 | 102.39% | (80,741) | 98.12% | (1,384) | 27.19% |
收取之利息 | 198 | 0.3% | 67 | 0.11% | 102 | 0.11% | 283 | -0.34% | 79 | -1.55% |
支付之利息 | (1,723) | -2.58% | (1,257) | -2.05% | (819) | -0.9% | (379) | 0.46% | (3,612) | 70.95% |
退還(支付)之所得稅 | (80) | -0.12% | (1,851) | -3.02% | (1,464) | -1.6% | (1,448) | 1.76% | (174) | 3.42% |
營業活動之淨現金流入(流出) | 66,755 | 100% | 61,338 | 100% | 91,401 | 100% | (82,285) | 100% | (5,091) | 100% |
投資活動之現金流量 | ||||||||||
取得不動產、廠房及設備 | (5,962) | 11.61% | (4,527) | 8.75% | (398) | 0.91% | (69) | -8% | (11,622) | -25.9% |
處分不動產、廠房及設備 | 0 | 0% | 1,173 | -2.27% | 0 | 0% | 56 | 6.49% | 0 | 0% |
存出保證金增加 | (16,439) | 32.01% | (3,861) | 7.46% | (1) | -0.12% | (6) | -0.01% | ||
取得無形資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
取得使用權資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
取得投資性不動產 | 0 | 0% | (1,636) | 3.16% | 0 | 0% | ||||
其他金融資產減少 | 1,502 | -2.92% | (901) | 1.74% | ||||||
預付設備款增加 | (30,460) | 59.31% | (13,431) | 25.96% | (47,848) | 109.42% | (270) | -31.29% | 0 | 0% |
其他預付款項增加 | 0 | 0% | (28,548) | 55.19% | 0 | 0% | ||||
投資活動之淨現金流入(流出) | (51,359) | 100% | (51,731) | 100% | (43,727) | 100% | 863 | 100% | 44,866 | 100% |
籌資活動之現金流量 | ||||||||||
短期借款增加 | (15,000) | 95.34% | 17,509 | 80.98% | 0 | 0% | 2,574 | 111.43% | 0 | 0% |
償還長期借款 | (669) | 4.25% | (661) | -3.06% | (637) | 72.97% | (264) | -11.43% | 0 | 0% |
存入保證金減少 | (13) | 0.08% | 0 | 0% | ||||||
租賃本金償還 | (51) | 0.32% | (126) | -0.58% | (236) | 27.03% | 0 | 0% | (753) | 2.57% |
發放現金股利 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
非控制權益變動 | 0 | 0% | 4,900 | 22.66% | 0 | 0% | ||||
籌資活動之淨現金流入(流出) | (15,733) | 100% | 21,622 | 100% | (873) | 100% | 2,310 | 100% | (29,304) | 100% |
匯率變動對現金及約當現金之影響 | (203) | 475 | (485) | (4,270) | 1,741 | |||||
本期現金及約當現金增加(減少)數 | (540) | 31,704 | 46,316 | (83,382) | 12,212 | |||||
期初現金及約當現金餘額 | 154,734 | 94,794 | 125,490 | 187,196 | 44,264 | |||||
期末現金及約當現金餘額 | 154,194 | 126,498 | 171,806 | 103,814 | 56,476 | |||||
資產負債表帳列之現金及約當現金 | 154,194 | 21.4% | 91,719 | 10.84% | 171,806 | 27.02% | 103,814 | 19.79% | 56,476 | 7.56% |
其他符合國際會計準則第七號現金及約當現金定義之項目 | 0 | 34,779 |
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
億杰(3089) 2023年第3季「營業活動之現金流」單季為NT$1.26億元、較上一季成長291.89%;而今年初至今累積為NT$1.93億元、較去年同期成長1114.81%。
單季
億杰(3089) 最新公布的2023年第3季財報中,本季新增之「營業活動之現金流」為NT$1.26億元,較上一季成長291.89%,為過去10年同期中的第1高。
同時億杰過去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55.00%、52.53%與18.85%。
其中稅前淨利為NT$7,339萬元,收益費損相關之調整項目為NT$-8,576萬元,所得稅/利息等之影響數為NT$-83.4萬元
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$1.93億元,較去年同期成長1114.81%,為過去10年同期中的第1高。
同時億杰過去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47.97%、55.33%與48.92%。
其中稅前淨利為NT$1.2億元,收益費損相關之調整項目為NT$-1.63億元,所得稅/利息等之影響數為NT$-244萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 119,825 | 62.24% | (134,053) | -845.81% | 1,864 | 2.07% | (23,603) | 15.2% | (4,709) | 67.2% | 12,829 | -46.92% | (131,849) | -381.34% | (517,355) | -1863.2% | (190,057) | 417.79% | (68,715) | 122.09% | (15,768) | 422.96% |
折舊費用 | 4,173 | 2.17% | 3,262 | 20.58% | 3,549 | 3.95% | 2,071 | -1.33% | 15,833 | -225.96% | 17,292 | -63.24% | 28,340 | 81.97% | 23,334 | 84.04% | 18,970 | -41.7% | 10,651 | -18.92% | 9,684 | -259.76% |
攤銷費用 | 0 | 0% | 2,745 | 17.32% | 0 | 0% | 2,455 | -35.04% | 2,478 | -9.06% | 2,548 | 7.37% | 2,470 | 8.9% | 728 | -1.6% | 939 | -1.67% | 359 | -9.63% | ||
收益費損項目合計 | (162,666) | -84.49% | 82,910 | 523.12% | (9,713) | -10.8% | 7,285 | -4.69% | 1,326 | -18.92% | (10,517) | 38.46% | 142,234 | 411.38% | 479,894 | 1728.29% | 120,452 | -264.78% | 30,854 | -54.82% | 5,013 | -134.47% |
與營業活動相關之資產及負債之淨變動合計 | 237,816 | 123.52% | 70,872 | 447.17% | 100,263 | 111.49% | (138,625) | 89.29% | 1,258 | -17.95% | (23,296) | 85.19% | 35,455 | 102.55% | 68,269 | 245.86% | 26,622 | -58.52% | (16,270) | 28.91% | 7,459 | -200.08% |
營業活動之淨現金流入(流出) | 192,536 | 100% | 15,849 | 100% | 89,933 | 100% | (155,256) | 100% | (7,007) | 100% | (27,345) | 100% | 34,575 | 100% | 27,767 | 100% | (45,491) | 100% | (56,283) | 100% | (3,728) | 100% |
投資活動之淨現金流
億杰(3089) 2023年第2季「投資活動之淨現金流」單季為NT$-3,014萬元、較上一季衰退-42.10%;而今年初至今累積為NT$-5,136萬元、較去年同期成長0.72%。
單季
億杰(3089) 最新公布的2023年第2季財報中,本季新增之「投資活動之淨現金流」為NT$-3,014萬元,較上一季衰退-42.10%,為過去10年同期中的第8高。
今年初累積至今
今年前半年投資活動之淨現金流累積為NT$-5,136萬元,較去年同期成長0.72%,為過去10年同期中的第8高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2023年前6個月 | 2022年前6個月 | 2021年前6個月 | 2020年前6個月 | 2019年前6個月 | 2018年前6個月 | 2017年前6個月 | 2016年前6個月 | 2015年前6個月 | 2014年前6個月 | 2013年前6個月 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | (71,076) | 162.54% | ||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | ||||||||||||||||||||
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 | ||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (1,606) | -186.1% | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 77,073 | -176.26% | 1,753 | 203.13% | 24,872 | 55.44% | ||||||||||||||
取得不動產、廠房及設備 | (5,962) | 11.61% | (4,527) | 8.75% | (398) | 0.91% | (69) | -8% | (11,622) | -25.9% | (18,728) | 328.39% | (87,675) | 168.95% | 0 | 0% | (27,878) | 139.14% | (116,880) | 292.13% | (170,564) | 79.52% |
處分不動產、廠房及設備 | 0 | 0% | 1,173 | -2.27% | 0 | 0% | 56 | 6.49% | 0 | 0% | 79,345 | -1391.29% | ||||||||||
取得無形資產 | (68) | 0.13% | (68) | 0.35% | ||||||||||||||||||
處分無形資產 | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | (51,359) | 100% | (51,731) | 100% | (43,727) | 100% | 863 | 100% | 44,866 | 100% | (5,703) | 100% | (51,893) | 100% | (19,338) | 100% | (20,036) | 100% | (40,009) | 100% | (214,500) | 100% |
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。