首頁>台灣股市>鴻碩>財務分析 - 現金流量表
3092
18
TWD
+0.00 (0.00%)
2025.08.21收盤

鴻碩-現金流量表

總覽價值投資財務分析技術分析交易資訊公司消息
重要指標每月營收損益表資產負債表現金流量表股利資訊財報電子書
現金流量表

合併現金流量表

第二季 (最新)
單季
(TWD千元)2025年第二季2024年第二季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2018年第二季2017年第二季2016年第二季2015年第二季2014年第二季2013年第二季2012年第二季
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)(240,503)-57.2%(38,878)-7.24%(7,850)-1.42%75,0687.38%4,1690.62%82,48010.53%95,62912.08%159,99820.03%134,51920.77%98,26613.35%(1,723)-0.32%39,0986.81%(8,783)-2.03%9,8522.17%
本期稅前淨利(淨損)(240,503)(38,878)(7,850)75,0684,16982,48095,629159,998134,51998,266(1,723)39,098(8,783)9,852
調整項目
收益費損項目
折舊費用48,11150,05645,05633,42320,93116,53917,78514,19512,06715,31117,21718,85819,33919,840
攤銷費用1,7111,006460429841042925834924921,0431,515751676
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數(6,132)(6,637)633
透過損益按公允價值衡量金融資產及負債之淨損失(利益)2,622(100)090121
利息費用12,97711,2179,8163,7671,8422,5553,2602,7911,7382,4573,9174,2172,9913,347
利息收入(8,908)(14,891)(8,045)(822)(1,649)(4,144)(3,529)(4,588)
處分及報廢不動產、廠房及設備損失(利益)(5,034)277798(1,050)701,1556702,584
其他項目(877)(339)8,525(377)2,303
收益費損項目合計46,40940,58948,35635,83721,39916,20918,47816,19812,69926,42119,81625,46417,99335,164
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(2,405)(218)(12,596)(1,463)(2,328)(244)01,993(15,195)1,205(1,716)275467(687)
應收帳款(增加)減少75,405(29,724)(21,762)(68,954)36,947(162,776)63,163(161,112)(58,749)(151,195)60,829(131,417)(14,700)23,315
其他應收款(增加)減少(446)6,8714,6352,322(2,084)437(4,980)22,11315,245(599)10,3422,793(2,551)(1,450)
存貨(增加)減少(601)(18,516)98,789(242,880)(102,982)59,44868,939(30,071)23,900(11,646)(14,619)(21,366)34,287124,939
預付款項(增加)減少(29,575)16,13616,4536,765(4,906)(2,275)10,5588,02111,7534,7611,083(1,829)5,806(1,913)
其他流動資產(增加)減少23,295(13,367)(13,010)(18,742)(3,071)3,877581(2,425)
其他營業資產(增加)減少(5,163)(207)(299)311(880)1983,343(3,335)(6,899)2,573985
與營業活動相關之資產之淨變動合計60,510(39,025)72,210(322,641)(79,304)(101,335)138,261(161,481)(29,532)(147,927)47,995(154,137)14,381145,401
與營業活動相關之負債之淨變動
合約負債增加(減少)4,2532,667(10,758)
應付帳款增加(減少)11,49863,41627,32083,493(25,583)(49,452)(93,243)48,859(63,487)52,98967,5982,259852(86,532)
其他應付款增加(減少)(995)45,751(9,929)5,86914,29536,895(4,506)12,948(66,896)67,156520(3,954)1,508(34,876)
其他流動負債增加(減少)16,9254,5222,182581(2,369)(4,615)(885)2,127
其他營業負債增加(減少)(6,438)(2,866)6,746(208)(3,338)(205)1,324(31)(813)(34)00(977)
與營業活動相關之負債之淨變動合計26,243113,49015,56189,885(14,290)(21,530)(93,336)42,061(132,465)122,42569,880(2,171)2,011(121,254)
與營業活動相關之資產及負債之淨變動合計86,75374,46587,771(232,756)(93,594)(122,865)44,925(119,420)(161,997)(25,502)117,875(156,308)16,39224,147
調整項目合計133,162115,054136,127(196,919)(72,195)(106,656)63,403(103,222)(149,298)919137,691(130,844)34,38559,311
營運產生之現金流入(流出)(107,341)76,176128,277(121,851)(68,026)(24,176)159,03256,776(14,779)99,185135,968(91,746)25,60269,163
收取之利息9,58518,3254,2166048463,6963,5723,85668922865078134545
支付之利息(12,738)(9,492)(9,332)(3,027)(1,605)(2,570)(3,350)(1,726)(2,397)(5,247)(3,846)(2,992)(3,553)
退還(支付)之所得稅(904)(1,798)(17,202)(425)(24,007)(38,939)(21,859)(35,394)(34,710)(11,537)(2,699)2,2800(3,422)
營業活動之淨現金流入(流出)(111,398)83,211105,959(124,699)(92,792)(61,989)137,39522,618(50,526)85,479128,672(92,531)22,95562,233
投資活動之現金流量
處分按攤銷後成本衡量之金融資產5701,190
取得不動產、廠房及設備(136,130)28,017(69,759)(79,113)(49,321)(3,404)(18,597)(9,836)(1,732)(28,152)(11,863)(6,818)(8,704)(2,164)
處分不動產、廠房及設備9,1323,4913,04119547
存出保證金增加(586)(1,936)17(51)(17)(1,963)
取得無形資產(249)(119)0(98)(353)00(71)00000(1,036)
取得使用權資產000000(27,987)0000000
預付設備款增加(3,273)(14,522)24,532(52,862)(4,241)
投資活動之淨現金流入(流出)(83,276)42,594(343,116)(76,220)(112,568)(2,498)(49,383)(5,057)(8,255)(34,969)(33,010)(37,890)(7,013)(1,339)
籌資活動之現金流量
短期借款增加194,63219,6100201,648(3,666)39,464(166,794)137,289104,500135,136
應付短期票券減少0(79,977)0
舉借長期借款050,000
存入保證金增加(482)03,173349337243(75)(2)764(15)
租賃本金償還(419)(861)(544)(525)(856)(998)(1,002)
發放現金股利00000000000000
現金增資000
籌資活動之淨現金流入(流出)38,3867,170135,589201,48880,81368,698(167,871)137,28751,097(70,878)(218,624)130,969(7,368)(130,947)
匯率變動對現金及約當現金之影響95,368(4,017)24,593(5,001)4,122(13,057)(11,679)(10,824)42,256(12,698)(6,667)(5,376)5,8118,068
本期現金及約當現金增加(減少)數(60,920)128,958(76,975)(4,432)(120,425)(8,846)(91,538)144,02434,572(33,066)(129,629)(4,828)14,385(61,985)
期初現金及約當現金餘額0000000632,735300,018193,726187,91086,846156,602136,841
期末現金及約當現金餘額(60,920)128,958(76,975)(4,432)(120,425)(8,846)(91,538)944,508369,291141,137152,699124,744160,890125,801
資產負債表帳列之現金及約當現金1,009,13019.84%993,30918.38%410,0457.6%342,7155.69%638,21713.98%909,46024.3%569,59516.95%944,50826.33%369,29113.4%141,1375.46%152,6995.83%124,7444.8%160,8907.49%125,8015.93%
今年初累積至今
(TWD千元)2025年前6個月2024年前6個月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2012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%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)(370,664)-42.23%(48,254)-4.89%(94,244)-8.91%91,5604.57%37,4542.8%147,01910.82%193,10212.73%209,13114.1%229,25617.82%141,22510.66%1,0650.1%42,6744.18%(12,807)-1.53%18,8762%
本期稅前淨利(淨損)(370,664)211.22%(48,254)-13.23%(94,244)-36.91%91,560-31.5%37,454-122.8%147,01976.27%193,102157.35%209,131178.5%229,256274.93%141,22569.48%1,0650.61%42,674-33.24%(12,807)-53.88%18,87616.45%
調整項目
收益費損項目
折舊費用97,570-55.6%95,55526.2%92,18436.11%65,245-22.45%41,685-136.67%33,63117.45%34,79328.35%28,11223.99%25,34330.39%30,89215.2%35,25320.12%38,231-29.78%38,310161.17%38,54033.59%
攤銷費用3,176-1.81%1,7140.47%8220.32%685-0.24%169-0.55%2450.13%5890.48%1,1530.98%1,0221.23%1,1590.57%2,1231.21%1,793-1.4%2,1799.17%1,3401.17%
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數(6,144)3.5%(6,622)-1.82%2710.11%00%6330.54%
透過損益按公允價值衡量金融資產及負債之淨損失(利益)2,442-1.39%3490.1%10%204-0.07%872-2.86%
利息費用24,084-13.72%22,2686.11%20,5028.03%6,070-2.09%4,068-13.34%5,1832.69%7,2905.94%4,9204.2%3,8044.56%5,5932.75%8,2414.7%8,777-6.84%5,73724.14%7,2876.35%
利息收入(18,767)10.69%(28,763)-7.89%(14,047)-5.5%(1,533)0.53%(3,194)10.47%(7,812)-4.05%(7,914)-6.45%(7,693)-6.57%
處分及報廢不動產、廠房及設備損失(利益)(5,220)2.97%1270.03%(1,242)-0.49%(1,021)0.35%94-0.31%1,1550.6%7230.59%2,6812.29%
買回應付公司債損失(利益)1,939-1.1%
其他項目(1,989)1.13%(673)-0.18%10,2725.05%(1,136)-0.65%7,057-5.5%(4,777)-20.1%12,44710.85%
收益費損項目合計97,091-55.33%83,95523.02%110,18143.15%69,650-23.97%43,694-143.25%32,40216.81%35,48128.91%29,80625.44%29,95435.92%48,55723.89%40,83423.31%53,273-41.5%41,015172.55%58,28050.8%
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70%(593)-0.16%(11,736)-4.6%2,246-0.77%(2,711)8.89%(244)-0.13%340.03%9440.81%(12,339)-14.8%(4,095)-2.01%(1,126)-0.64%172-0.13%1,0604.46%(724)-0.63%
應收帳款(增加)減少101,049-57.58%157,12743.09%127,15749.8%(250,520)86.2%23,605-77.39%85,35444.28%39,39332.1%(186,506)-159.19%29,55235.44%(74,703)-36.75%(2,676)-1.53%(131,060)102.09%(13,999)-58.89%112,65898.2%
其他應收款(增加)減少(992)0.57%4,9441.36%(6,320)-2.48%1,616-0.56%10,104-33.13%2,9021.51%(4,692)-3.82%30,36525.92%3,1563.78%6880.34%10,3125.89%(2,727)2.12%(5,103)-21.47%1370.12%
存貨(增加)減少19,665-11.21%25,6797.04%236,17792.5%(361,627)124.43%(138,384)453.7%98,17250.93%36,05729.38%(55,556)-47.42%47,19156.59%(27,153)-13.36%17,1759.8%(107,488)83.73%18,30477%58,52251.01%
預付款項(增加)減少(42,981)24.49%2,2300.61%7,4302.91%10,000-3.44%(3,068)10.06%2,4931.29%11,1169.06%18,47915.77%7,7019.24%(986)-0.49%1,0830.62%(2,956)2.3%3,61815.22%7,6306.65%
其他流動資產(增加)減少7,023-4%(9,369)-2.57%(15,671)-6.14%(38,242)13.16%(7,965)26.11%(9,160)-4.75%12,58110.25%(6,876)-5.87%
其他營業資產(增加)減少(6,746)3.84%(5,101)-1.4%(54)-0.02%(2,046)0.7%(1,170)3.84%2940.15%00%9020.51%(5,057)3.94%2,55210.74%9850.86%
與營業活動相關之資產之淨變動合計77,025-43.89%174,91747.97%336,983131.99%(638,573)219.72%(119,589)392.08%179,81193.28%94,48976.99%(199,150)-169.98%77,68293.16%(99,466)-48.94%19,46111.11%(244,810)190.7%(4,953)-20.84%179,411156.39%
與營業活動相關之負債之淨變動
合約負債增加(減少)2,801-1.6%3,1840.87%(6,669)-2.61%
應付票據增加(減少)1,000-0.57%00%(8,815)-3.45%(4,756)1.64%10,291-33.74%(22,202)-11.52%3,3732.75%780.07%00%(52)0.04%(2,041)-8.59%3,8563.36%
應付帳款增加(減少)(12,855)7.33%77,49421.25%(33,938)-13.29%166,495-57.29%(4,482)14.69%(97,076)-50.36%(152,755)-124.47%82,99570.84%(90,761)-108.84%47,49023.36%105,47760.21%(7,664)5.97%6,93429.17%(86,405)-75.32%
其他應付款增加(減少)31,040-17.69%61,13816.77%(18,733)-7.34%28,095-9.67%26,925-88.28%2,1691.13%(4,932)-4.02%26,90522.96%(109,657)-131.5%87,16842.89%16,2489.27%32,668-25.45%(517)-2.18%(46,900)-40.88%
其他流動負債增加(減少)9,468-5.4%6,0431.66%1020.04%2,325-0.8%3,687-12.09%(5,483)-2.84%(5,251)-4.28%1,4471.24%
其他營業負債增加(減少)(6,465)3.68%(3,806)-1.04%5,7062.23%(413)0.14%(3,224)10.57%(308)-0.16%1,1800.96%(48)-0.04%(62)-0.07%(67)-0.03%2390.14%00%(20)-0.08%2040.18%
與營業活動相關之負債之淨變動合計24,989-14.24%144,05339.5%(62,347)-24.42%191,746-65.98%33,197-108.84%(122,900)-63.76%(158,385)-129.06%111,37795.06%(199,242)-238.93%134,57566.21%122,58669.97%24,679-19.22%5,47523.03%(131,242)-114.4%
與營業活動相關之資產及負債之淨變動合計102,014-58.13%318,97087.47%274,636107.57%(446,827)153.74%(86,392)283.24%56,91129.52%(63,896)-52.07%(87,773)-74.92%(121,560)-145.78%35,10917.27%142,04781.08%(220,131)171.47%5222.2%48,16941.99%
調整項目合計199,105-113.46%402,925110.5%384,817150.72%(377,177)129.78%(42,698)139.99%89,31346.33%(28,415)-23.15%(57,967)-49.48%(91,606)-109.86%83,66641.16%182,881104.39%(166,858)129.98%41,537174.75%106,44992.79%
營運產生之現金流入(流出)(171,559)97.76%354,67197.26%290,573113.81%(285,617)98.28%(5,244)17.19%236,332122.61%164,687134.2%151,164129.02%137,650165.07%224,891110.65%183,946105%(124,184)96.74%28,730120.87%125,325109.24%
收取之利息19,733-11.24%31,6928.69%8,9713.51%2,077-0.71%1,940-6.36%6,4763.36%8,2976.76%7,2206.16%1,3381.6%4040.2%3,5472.02%1,979-1.54%4852.04%2360.21%
支付之利息(21,785)12.41%(18,630)-5.11%(19,724)-7.73%(5,144)1.77%(3,135)10.28%(5,263)-2.73%(7,566)-6.17%(3,903)-4.68%(6,002)-2.95%(9,601)-5.48%(8,450)6.58%(5,445)-22.91%(7,410)-6.46%
退還(支付)之所得稅(1,875)1.07%(3,085)-0.85%(24,503)-9.6%(1,945)0.67%(24,062)78.89%(44,788)-23.24%(42,697)-34.79%(36,678)-31.31%(51,697)-62%(16,039)-7.89%(2,699)-1.54%2,280-1.78%00%(3,429)-2.99%
營業活動之淨現金流入(流出)(175,486)100%364,648100%255,317100%(290,629)100%(30,501)100%192,757100%122,721100%117,161100%83,388100%203,254100%175,193100%(128,375)100%23,770100%114,722100%
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(74,000)18.08%
處分透過其他綜合損益按公允價值衡量之金融資產128,434-31.39%
處分按攤銷後成本衡量之金融資產40,056-9.79%00%15,690-37.33%
取得不動產、廠房及設備(509,595)124.53%(46,830)-70.68%(99,103)14.82%(90,942)89.64%(85,994)49.24%(20,469)48.7%(33,025)55.71%(9,865)63.35%(11,209)63.24%(33,911)84.46%(27,876)57.94%(11,939)32.75%(19,106)105.3%(8,258)178.2%
處分不動產、廠房及設備17,322-4.23%3,7915.72%13,916-2.08%11,725-11.56%00%195-0.46%181-0.31%
存出保證金增加(667)0.16%(1,967)-2.97%00%(67)0.07%(32)0.02%(5,636)36.19%
取得無形資產(772)0.19%(119)-0.18%(2,121)0.32%(4,168)4.11%(353)0.2%000%(71)0.46%0000%00%(300)1.65%(1,083)23.37%
取得使用權資產0000000%(27,987)47.21%0000000
預付設備款增加(16,558)4.05%(88,444)-133.48%(20,324)3.04%(17,996)17.74%(77,934)44.62%(5,247)12.48%
其他投資活動6,579-1.61%
投資活動之淨現金流入(流出)(409,201)100%66,258100%(668,707)100%(101,448)100%(174,647)100%(42,034)100%(59,284)100%(15,572)100%(17,724)100%(40,149)100%(48,114)100%(36,450)100%(18,145)100%(4,634)100%
籌資活動之現金流量
短期借款增加327,47859.92%121,234123.82%00%373,725100.08%3,3364.05%83,96474.78%(202,134)86.29%350,230156.2%125,444702.49%216,024104.01%
應付短期票券減少00%(9,996)-10.21%(139,840)-59.9%00%(29,993)12.8%
舉借長期借款300,00054.89%00%189,57081.2%00%50,000-32.83%
償還長期借款(155,345)-28.42%(9,335)-9.53%00%(126,389)-56.37%(108,334)-606.68%(8,333)4.18%(8,334)5.47%(8,334)-4.01%
存入保證金增加2220.04%00%4,2441.82%7270.19%7220.88%3240.29%208-0.09%3720.17%7474.18%832-0.42%00%1,080-0.92%
存入保證金減少00%(2,564)-2.62%
租賃本金償還(837)-0.15%(1,425)-1.46%(1,089)-0.47%(1,039)-0.28%(1,710)-2.08%(1,999)-1.78%(2,339)1%
發放現金股利00000000000000
現金增資75,00013.72%00%262,100112.27%
籌資活動之淨現金流入(流出)546,518100%97,914100%233,447100%373,417100%82,348100%112,279100%(234,258)100%224,213100%17,857100%(199,563)100%(152,295)100%207,690100%(13,272)100%(116,840)100%
匯率變動對現金及約當現金之影響86,467(21,598)23,041(10,214)3,172(30,590)14,535(14,029)(14,248)(16,131)(9,995)(4,967)11,935(4,288)
本期現金及約當現金增加(減少)數48,298507,222(156,902)(28,874)(119,628)232,412(156,286)311,77369,273(52,589)(35,211)37,8984,288(11,040)
期初現金及約當現金餘額960,832486,087566,947371,589757,845677,048725,881
期末現金及約當現金餘額1,009,130993,309410,045342,715638,217909,460569,595
資產負債表帳列之現金及約當現金1,009,130993,309410,045342,715638,217909,460569,595944,508369,291141,137152,699124,744160,890125,801
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。
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。
line
ifa.ai
基於金融科技的新型態公司
01

個人化服務

提供您最完整的財經數據分析與正確的投資知識,協助您做對的決策
攜手一起重新定義未來