3272
27.4
TWD+1.00 (3.79%)
2025.04.02收盤
東碩-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) | (10,700) | (66,424) | 241,917 | 10,782 | 46,190 | 34,196 | 45,779 | 35,052 | 94,684 | 79,684 | 127,919 | |||||||||||||||
本期稅前淨利(淨損) | (10,700) | (66,424) | 241,917 | 10,782 | 46,190 | 34,196 | 45,779 | 35,052 | 94,684 | 79,684 | 127,919 | |||||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 28,284 | 35,926 | 37,285 | 37,865 | 32,350 | 28,842 | 14,318 | 13,819 | 16,326 | 10,725 | 3,903 | 0 | 0 | |||||||||||||
攤銷費用 | 1,487 | 1,833 | 1,227 | 1,343 | 2,172 | 1,300 | 3,022 | 4,942 | 4,914 | 6,910 | 2,863 | 0 | 0 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 348 | 1,260 | (8,282) | 346 | (2,901) | (4,640) | 12,492 | 3,145 | (299) | (479) | (81) | |||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 569 | 0 | (23,686) | (4,363) | (13,706) | (1,536) | 206 | 0 | (263) | (525) | (56) | |||||||||||||||
利息費用 | 14,515 | 14,064 | 17,935 | 3,899 | 3,479 | 4,510 | 3,357 | 1,876 | 1,348 | 1,527 | 332 | 0 | 0 | |||||||||||||
利息收入 | (8,671) | (6,721) | (1,299) | (716) | (864) | (813) | (1,084) | |||||||||||||||||||
股份基礎給付酬勞成本 | 2,321 | 0 | 0 | 0 | ||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 253 | |||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0 | 18 | 180 | 53 | (1) | (2,574) | |||||||||||||||||||
其他項目 | (4,956) | (7,045) | (116,421) | 13,452 | 7,860 | (14,042) | 13,325 | (3,148) | 1,747 | 3,575 | (6,262) | |||||||||||||||
收益費損項目合計 | 34,150 | 39,317 | (93,223) | 52,006 | 28,443 | 13,620 | 43,062 | 16,563 | 22,891 | 20,977 | 4,103 | |||||||||||||||
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 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | 0 | 62 | (14,082) | 3,602 | 6,987 | |||||||||||||||||||||
應收帳款(增加)減少 | (243,285) | (9,619) | 651,524 | (124,808) | 33,849 | (12,420) | (288,767) | 169,516 | (53,979) | 64,760 | 9,191 | |||||||||||||||
其他應收款(增加)減少 | (3,257) | 8,389 | 26,149 | (33,697) | 1,954 | (7,318) | (7,247) | 8,425 | (367) | 19,136 | (22,776) | |||||||||||||||
存貨(增加)減少 | 35,799 | 217,749 | 342,423 | (244,824) | (6,973) | (46,832) | (108,309) | (50,622) | (91,748) | (11,857) | 39,121 | |||||||||||||||
預付款項(增加)減少 | (14,804) | 12,560 | 43,115 | 12,606 | (18,292) | (23,766) | 9,447 | 31,468 | 8,401 | (43,004) | 14,322 | |||||||||||||||
與營業活動相關之資產之淨變動合計 | (226,245) | 229,141 | 1,049,129 | (387,121) | 17,525 | (90,336) | (394,483) | 158,405 | (129,878) | 29,203 | 409,929 | |||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (720) | 23,521 | (1,524) | 14,388 | (2,387) | (2,201) | 11,439 | |||||||||||||||||||
應付帳款增加(減少) | (28,165) | (284,289) | (651,584) | 50,013 | 65,893 | 185,671 | 63,302 | (96,734) | 25,511 | (94,313) | (82,638) | |||||||||||||||
應付帳款-關係人增加(減少) | 0 | (12,554) | (63,930) | (22,753) | 15,178 | (5,790) | 1,552 | (1,090) | (3,140) | (3,553) | 4,407 | |||||||||||||||
其他應付款增加(減少) | 22,769 | (17,311) | (22,592) | 7,684 | 17,988 | 18,712 | (13,830) | (5,011) | 26,856 | 13,120 | 38,144 | |||||||||||||||
其他流動負債增加(減少) | (3,067) | (3,477) | (6,522) | (3,039) | (8,251) | (2) | 22,662 | |||||||||||||||||||
其他營業負債增加(減少) | 6,883 | 23,504 | (62,515) | 17,447 | 8,674 | 1,466 | 352 | 30 | 58 | 87 | ||||||||||||||||
與營業活動相關之負債之淨變動合計 | (2,300) | (272,070) | (808,667) | 63,026 | 96,106 | 198,950 | 81,580 | (100,598) | 49,424 | (83,721) | (66,847) | |||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (228,545) | (42,929) | 240,462 | (324,095) | 113,631 | 108,614 | (312,903) | 57,807 | (80,454) | (54,518) | 343,082 | 0 | 0 | |||||||||||||
調整項目合計 | (194,395) | (3,612) | 147,239 | (272,089) | 142,074 | 122,234 | (269,841) | 74,370 | (57,563) | (33,541) | 347,185 | |||||||||||||||
營運產生之現金流入(流出) | (205,095) | (70,036) | 389,156 | (261,307) | 188,264 | 156,430 | (224,062) | 109,422 | 37,121 | 46,143 | 475,104 | |||||||||||||||
收取之利息 | 8,616 | 6,899 | 1,091 | 664 | 1,027 | 1,266 | 3,507 | 1,009 | 866 | 256 | ||||||||||||||||
退還(支付)之所得稅 | (1,645) | (1,988) | (25,448) | (12,885) | (3,730) | (28,271) | 42 | (10,173) | (11,113) | (8,251) | ||||||||||||||||
營業活動之淨現金流入(流出) | (198,124) | (65,125) | 364,799 | (273,528) | 185,561 | 131,469 | (251,067) | 112,971 | 27,957 | 35,896 | 467,109 | |||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (164,453) | 98,353 | (36) | |||||||||||||||||||||||
取得採用權益法之投資 | (1) | |||||||||||||||||||||||||
取得不動產、廠房及設備 | (144,489) | (3,031) | (25,139) | (15,932) | (20,471) | (1,093) | (210,819) | (94,979) | (8,228) | (6,367) | (7,768) | 0 | 0 | |||||||||||||
存出保證金增加 | (1,263) | (824) | 1,061 | (1,759) | (1,215) | (2,834) | (2,900) | (75) | 0 | (156) | (87) | |||||||||||||||
存出保證金減少 | 0 | 1,102 | (545) | 4,682 | 333 | 3,588 | 4,195 | |||||||||||||||||||
取得無形資產 | (482) | (569) | (498) | (675) | (3,957) | (3,523) | (15) | (49) | (709) | (1,800) | (3,652) | 0 | 0 | |||||||||||||
取得使用權資產 | 2,184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | (9,314) | 1,057 | (1,577) | (57,556) | 2,035 | (23,455) | (3,374) | 7,094 | (9,673) | (1,131) | ||||||||||||||||
投資活動之淨現金流入(流出) | (317,818) | (14,887) | (26,694) | 28,803 | (22,215) | (27,322) | (208,962) | 275,232 | (515,142) | (9,490) | (14,184) | |||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | 274,583 | (574,424) | ||||||||||||||||||||||||
發行公司債 | 0 | 0 | 0 | 190,000 | 0 | |||||||||||||||||||||
舉借長期借款 | 0 | 660,000 | 0 | 0 | 101,790 | 0 | 252 | 0 | ||||||||||||||||||
償還長期借款 | (40,382) | (19,187) | (18,452) | (10,764) | (11,393) | (10,184) | (171) | 0 | 0 | (1,800) | ||||||||||||||||
租賃本金償還 | (4,083) | (4,117) | (3,913) | (6,270) | (5,156) | (2,245) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | (54,338) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
員工購買庫藏股 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
支付之利息 | (11,071) | (13,652) | (15,846) | (3,394) | (2,235) | (3,392) | 5,170 | (29) | (33) | 2,924 | (330) | |||||||||||||||
籌資活動之淨現金流入(流出) | 417,978 | 48,530 | (17,967) | 210,200 | (157,795) | (206,211) | (37,979) | (29) | 189,967 | (163,727) | (3,705) | |||||||||||||||
匯率變動對現金及約當現金之影響 | 12,597 | (84,868) | (18,192) | 5,440 | 6,478 | (5,973) | 4,878 | 2,827 | 6,503 | (4,012) | 238 | |||||||||||||||
本期現金及約當現金增加(減少)數 | (85,367) | (116,350) | 301,946 | (29,085) | 12,029 | (108,037) | (493,130) | 391,001 | (290,715) | (141,333) | 449,458 | |||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 1,521,084 | 1,061,116 | 1,325,869 | 817,197 | 141,465 | 103,515 | 174,520 | |||||||||||||
期末現金及約當現金餘額 | (85,367) | (116,350) | 301,946 | (29,085) | 12,029 | (108,037) | 524,033 | 1,521,084 | 1,061,116 | 1,325,869 | 817,197 | 141,465 | 103,515 | |||||||||||||
資產負債表帳列之現金及約當現金 | 739,231 | 15.35% | 991,188 | 23.51% | 550,366 | 8.57% | 317,948 | 5.85% | 687,539 | 15.38% | 406,917 | 10.28% | 524,033 | 11.64% | 1,521,084 | 46.35% | 1,061,116 | 33.72% | 1,325,869 | 48.78% | 817,197 | 35.39% | 141,465 | 10.91% | 103,515 | 10.37% |
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) | (197,704) | -7.1% | (410,121) | -13.53% | 286,975 | 4.22% | 43,419 | 0.93% | 215,575 | 4.22% | 144,034 | 2.93% | 181,193 | 3.55% | 225,582 | 6.39% | 246,905 | 7.61% | 303,756 | 10.45% | 489,514 | 15.5% | 193,901 | 7.94% | 77,371 | 5.25% |
本期稅前淨利(淨損) | (197,704) | 153.05% | (410,121) | -44.25% | 286,975 | -8220.42% | 43,419 | -24.22% | 215,575 | 84.76% | 144,034 | 112.67% | 181,193 | -41.9% | 225,582 | 109.89% | 246,905 | 76.27% | 303,756 | 78.88% | 489,514 | 109.51% | 193,901 | 159.1% | 77,371 | 208.1% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 125,814 | -97.4% | 146,758 | 15.84% | 141,394 | -4050.24% | 145,667 | -81.25% | 127,981 | 50.32% | 86,042 | 67.31% | 61,841 | -14.3% | 55,751 | 27.16% | 58,867 | 18.19% | 37,450 | 9.73% | 20,873 | 4.67% | 20,700 | 16.98% | 18,352 | 49.36% |
攤銷費用 | 6,823 | -5.28% | 6,704 | 0.72% | 4,818 | -138.01% | 7,918 | -4.42% | 6,256 | 2.46% | 7,207 | 5.64% | 14,033 | -3.25% | 21,519 | 10.48% | 23,460 | 7.25% | 21,328 | 5.54% | 9,890 | 2.21% | 8,992 | 7.38% | 4,842 | 13.02% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (8,965) | 6.94% | 9,553 | 1.03% | 6,198 | -177.54% | 2,809 | -1.57% | 1,536 | 0.6% | (17,574) | -13.75% | 22,395 | -5.18% | 2,827 | 1.38% | (230) | -0.07% | (5,498) | -1.43% | 10 | 0% | 3,455 | 2.83% | 3,396 | 9.13% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,410 | -1.09% | (12,279) | -1.32% | 10,248 | -293.55% | (10,053) | 5.61% | (15,313) | -6.02% | 4,980 | 3.9% | 21,856 | -5.05% | (1,258) | -0.61% | (210) | -0.06% | 60 | 0.02% | (195) | -0.04% | (3) | 0% | 767 | 2.06% |
利息費用 | 54,335 | -42.06% | 53,941 | 5.82% | 40,241 | -1152.71% | 13,796 | -7.69% | 16,499 | 6.49% | 20,472 | 16.01% | 12,526 | -2.9% | 7,782 | 3.79% | 5,351 | 1.65% | 6,212 | 1.61% | 1,962 | 0.44% | 5,393 | 4.43% | 6,740 | 18.13% |
利息收入 | (26,661) | 20.64% | (15,651) | -1.69% | (2,612) | 74.82% | (4,918) | 2.74% | (2,959) | -1.16% | (2,578) | -2.02% | (7,055) | 1.63% | ||||||||||||
股份基礎給付酬勞成本 | 2,321 | -1.8% | 14,545 | 1.57% | 0 | 0% | 47,665 | 18.74% | ||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 274 | -0.21% | ||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0% | 16 | 0% | 9,239 | -264.65% | 180 | -0.1% | 1,483 | 0.58% | 62 | 0.05% | (1,193) | 0.28% | ||||||||||||
其他項目 | (11,744) | 9.09% | (17,782) | -1.92% | 596 | -17.07% | 38,537 | -21.49% | 17,993 | 7.07% | 6,033 | 4.72% | 54,014 | -12.49% | (2,929) | -1.43% | 32,028 | 9.89% | 14,801 | 3.84% | (34,106) | -7.63% | 55,778 | 45.77% | 23,485 | 63.17% |
收益費損項目合計 | 143,607 | -111.18% | 185,805 | 20.05% | 210,122 | -6018.96% | 193,936 | -108.17% | 202,499 | 79.62% | 104,644 | 81.86% | 178,417 | -41.26% | 72,274 | 35.21% | 116,170 | 35.89% | 69,971 | 18.17% | 6,858 | 1.53% | 94,389 | 77.45% | 57,765 | 155.37% |
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 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | 0 | 0% | 25,947 | 2.8% | (22,334) | 639.76% | 16,044 | -8.95% | 8,755 | 3.44% | 0 | 0% | ||||||||||||||
應收票據(增加)減少 | (5) | 0% | 0 | 0% | 77 | -0.02% | (77) | -0.04% | 0 | 0% | 86 | 0.02% | 1,916 | 1.57% | (1,935) | -5.2% | ||||||||||
應收帳款(增加)減少 | (177,945) | 137.76% | 1,492,328 | 161.03% | (759,333) | 21751.16% | (8,264) | 4.61% | (220,717) | -86.79% | 430,253 | 336.58% | (1,098,194) | 253.98% | 18,493 | 9.01% | (69,890) | -21.59% | 136,199 | 35.37% | (151,619) | -33.92% | (215,946) | -177.19% | (179,419) | -482.58% |
應收帳款-關係人(增加)減少 | (693) | 0.54% | ||||||||||||||||||||||||
其他應收款(增加)減少 | (5,673) | 4.39% | 39,772 | 4.29% | 23,211 | -664.88% | (46,196) | 25.77% | (2,986) | -1.17% | (1,300) | -1.02% | (5,695) | 1.32% | (3,267) | -1.59% | (1,239) | -0.38% | 52,320 | 13.59% | (1,841) | -0.41% | (35,944) | -29.49% | (18,986) | -51.07% |
存貨(增加)減少 | (170,985) | 132.37% | 1,041,048 | 112.33% | (155,951) | 4467.23% | (673,357) | 375.57% | 36,751 | 14.45% | 189,733 | 148.42% | (625,709) | 144.71% | (120,945) | -58.92% | (112,518) | -34.76% | (61,473) | -15.96% | (127,332) | -28.49% | (40,399) | -33.15% | (37,417) | -100.64% |
預付款項(增加)減少 | (10,478) | 8.11% | 27,030 | 2.92% | 100,951 | -2891.75% | (8,568) | 4.78% | (50,699) | -19.94% | (17,248) | -13.49% | (32) | 0.01% | (15,493) | -7.55% | 16,972 | 5.24% | (40,426) | -10.5% | (10,181) | -2.28% | (21,586) | -17.71% | (3,452) | -9.28% |
與營業活動相關之資產之淨變動合計 | (365,779) | 283.17% | 2,626,125 | 283.37% | (813,456) | 23301.52% | (720,341) | 401.78% | (228,896) | -90% | 601,438 | 470.49% | (1,729,238) | 399.92% | (121,646) | -59.26% | (174,332) | -53.86% | 86,488 | 22.46% | (293,899) | -65.75% | (311,959) | -255.97% | (240,868) | -647.86% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (15,543) | 12.03% | 2,412 | 0.26% | 10,087 | -288.94% | 9,353 | -5.22% | 3,546 | 1.39% | (11,713) | -9.16% | 16,752 | -3.87% | ||||||||||||
應付帳款增加(減少) | 194,625 | -150.67% | (1,313,637) | -141.75% | 242,499 | -6946.41% | 360,800 | -201.24% | 102,921 | 40.47% | (662,188) | -518.01% | 892,559 | -206.42% | 56,393 | 27.47% | 203,480 | 62.86% | 56,446 | 14.66% | 160,584 | 35.92% | 102,591 | 84.18% | 121,422 | 326.59% |
應付帳款-關係人增加(減少) | (11,417) | 8.84% | (23,934) | -2.58% | 6,469 | -185.31% | (7,041) | 3.93% | 11,486 | 4.52% | (4,779) | -3.74% | 22,570 | -5.22% | (2,185) | -1.06% | (23,437) | -7.24% | 5,648 | 1.47% | 20,106 | 4.5% | 1,968 | 1.61% | 2,044 | 5.5% |
其他應付款增加(減少) | 38,072 | -29.47% | (46,580) | -5.03% | 21,977 | -629.53% | (40,861) | 22.79% | (8,123) | -3.19% | (32,246) | -25.23% | 39,079 | -9.04% | 23,086 | 11.25% | 16,008 | 4.95% | 12,005 | 3.12% | 108,758 | 24.33% | 80,481 | 66.04% | 25,484 | 68.54% |
其他流動負債增加(減少) | 2,938 | -2.27% | 60 | 0.01% | (60) | 1.72% | 186 | -0.1% | 49 | 0.02% | (8) | -0.01% | 84,446 | -19.53% | ||||||||||||
其他營業負債增加(減少) | 64,674 | -50.07% | (60,486) | -6.53% | 59,120 | -1693.5% | 26,011 | -14.51% | (19,843) | -7.8% | 28,712 | 22.46% | 615 | -0.14% | 205 | 0.1% | (2,727) | -0.84% | 332 | 0.09% | 526 | 0.43% | 885 | 2.38% | ||
與營業活動相關之負債之淨變動合計 | 273,349 | -211.62% | (1,442,165) | -155.61% | 340,069 | -9741.31% | 348,471 | -194.36% | 85,617 | 33.66% | (683,695) | -534.84% | 1,032,860 | -238.87% | 79,230 | 38.6% | 188,448 | 58.22% | 24,885 | 6.46% | 299,085 | 66.91% | 178,299 | 146.3% | 146,470 | 393.96% |
與營業活動相關之資產及負債之淨變動合計 | (92,430) | 71.56% | 1,183,960 | 127.75% | (473,387) | 13560.21% | (371,870) | 207.42% | (143,279) | -56.34% | (82,257) | -64.35% | (696,378) | 161.05% | (42,416) | -20.66% | 14,116 | 4.36% | 111,373 | 28.92% | 5,186 | 1.16% | (133,660) | -109.67% | (94,398) | -253.9% |
調整項目合計 | 51,177 | -39.62% | 1,369,765 | 147.8% | (263,265) | 7541.25% | (177,934) | 99.25% | 59,220 | 23.29% | 22,387 | 17.51% | (517,961) | 119.79% | 29,858 | 14.54% | 130,286 | 40.25% | 181,344 | 47.09% | 12,044 | 2.69% | (39,271) | -32.22% | (36,633) | -98.53% |
營運產生之現金流入(流出) | (146,527) | 113.44% | 959,644 | 103.55% | 23,710 | -679.18% | (134,515) | 75.03% | 274,795 | 108.05% | 166,421 | 130.19% | (336,768) | 77.88% | 255,440 | 124.43% | 377,191 | 116.52% | 485,100 | 125.97% | 501,558 | 112.21% | 154,630 | 126.88% | 40,738 | 109.57% |
收取之利息 | 28,710 | -22.23% | 12,125 | 1.31% | 2,638 | -75.57% | 4,879 | -2.72% | 2,987 | 1.17% | 2,542 | 1.99% | 7,505 | -1.74% | 11,748 | 5.72% | 3,671 | 1.13% | 4,697 | 1.22% | 792 | 0.18% | 443 | 0.36% | 291 | 0.78% |
退還(支付)之所得稅 | (11,355) | 8.79% | (45,015) | -4.86% | (29,839) | 854.74% | (49,651) | 27.69% | (23,461) | -9.22% | (41,131) | -32.18% | (103,134) | 23.85% | (61,907) | -30.16% | (57,158) | -17.66% | (104,718) | -27.19% | (55,350) | -12.38% | (33,199) | -27.24% | (3,850) | -10.36% |
營業活動之淨現金流入(流出) | (129,172) | 100% | 926,754 | 100% | (3,491) | 100% | (179,287) | 100% | 254,321 | 100% | 127,832 | 100% | (432,397) | 100% | 205,281 | 100% | 323,704 | 100% | 385,079 | 100% | 447,000 | 100% | 121,874 | 100% | 37,179 | 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% | (9,540) | 12.54% | 0 | 0% | (22,000) | 15.96% | ||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (192,905) | 35.59% | (3,082) | 4.05% | 0 | 0% | (1,647) | 1.19% | ||||||||||||||||||
取得採用權益法之投資 | (4,058) | 0.75% | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (229,544) | 42.35% | (18,728) | 24.62% | (126,073) | 93.43% | (677,783) | 89.71% | (110,185) | 79.93% | (210,455) | 86.6% | (616,191) | 99.49% | (117,024) | -31.58% | (50,885) | 7.83% | (27,024) | 44.76% | (25,925) | 62.81% | (38,484) | 127.04% | (26,267) | 88.4% |
存出保證金增加 | (1,323) | 0.24% | (824) | 1.08% | (2,686) | 1.99% | (3,907) | 0.52% | (4,279) | 3.1% | (8,492) | 3.49% | (18,305) | 2.96% | (153) | -0.04% | (188) | 0.03% | (1,680) | 2.78% | (93) | 0.23% | ||||
存出保證金減少 | 0 | 0% | 2,369 | -3.11% | 700 | -0.52% | 5,246 | -0.69% | 5,984 | -4.34% | 9,118 | -3.75% | 19,843 | -3.2% | 286 | -0.94% | 8,259 | -27.79% | ||||||||
取得無形資產 | (1,339) | 0.25% | (2,737) | 3.6% | (892) | 0.66% | (1,303) | 0.17% | (6,813) | 4.94% | (8,954) | 3.68% | (5,139) | 0.83% | (7,163) | -1.93% | (4,907) | 0.76% | (25,193) | 41.73% | (9,958) | 24.13% | (3,771) | 12.45% | (13,942) | 46.92% |
取得使用權資產 | (96,952) | 17.89% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
其他非流動資產增加 | (15,912) | 2.94% | (43,530) | 57.22% | (6,210) | 4.6% | (79,432) | 10.51% | 0 | 0% | (27,735) | 11.41% | (9,448) | 1.53% | (2,372) | -0.64% | (98,322) | 15.13% | (6,854) | 11.35% | ||||||
投資活動之淨現金流入(流出) | (542,033) | 100% | (76,072) | 100% | (134,933) | 100% | (755,489) | 100% | (137,844) | 100% | (243,023) | 100% | (619,345) | 100% | 370,592 | 100% | (649,903) | 100% | (60,371) | 100% | (41,273) | 100% | (30,292) | 100% | (29,714) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 198,931 | 59.58% | 0 | 0% | 544,911 | 153.86% | 512,154 | 89.41% | 145,286 | 91.51% | (94,806) | -35.26% | ||||||||||||||
短期借款減少 | 0 | 0% | (778,229) | 215.5% | 0 | 0% | (106,976) | 196.16% | (65,892) | 83.33% | ||||||||||||||||
發行公司債 | 320,418 | 95.96% | 0 | 0% | 402,000 | 494.96% | 0 | 0% | 190,000 | 219.29% | 400,000 | 244.07% | ||||||||||||||
舉借長期借款 | 0 | 0% | 1,154,880 | -319.8% | 0 | 0% | 508,000 | 88.68% | 325,640 | 205.12% | 100,000 | 671.37% | 33,164 | 40.83% | 0 | 0% | 80,000 | -146.69% | 0 | 0% | ||||||
償還長期借款 | (121,534) | -36.4% | (611,984) | 169.47% | (52,660) | -14.87% | (44,938) | -7.85% | (107,714) | -67.85% | (10,695) | -71.8% | (722) | -0.89% | 0 | 0% | (69,800) | -42.59% | (7,200) | -2.68% | (21,185) | 38.85% | (7,225) | 9.14% | ||
租賃本金償還 | (16,325) | -4.89% | (16,125) | 4.47% | (14,708) | -4.15% | (22,946) | -4.01% | (18,005) | -11.34% | (4,398) | -29.53% | ||||||||||||||
發放現金股利 | 0 | 0% | (92,844) | 25.71% | (54,338) | -15.34% | (97,809) | -17.08% | (40,431) | -25.47% | (50,539) | -339.3% | (70,220) | -86.46% | (77,502) | 75.38% | (92,509) | -106.77% | (164,714) | -100.5% | (54,225) | -20.17% | (2,649) | 4.86% | 0 | 0% |
員工購買庫藏股 | 0 | 0% | 38,998 | -10.8% | 0 | 0% | 51,798 | 32.63% | ||||||||||||||||||
支付之利息 | (47,590) | -14.25% | (55,817) | 15.46% | (36,184) | -10.22% | (12,617) | -2.2% | (10,172) | -6.41% | (12,097) | -81.22% | (2,574) | -3.17% | (312) | 0.3% | (91) | -0.11% | (1,598) | -0.98% | (2,019) | -0.75% | (6,725) | 12.33% | (5,960) | 7.54% |
籌資活動之淨現金流入(流出) | 333,900 | 100% | (361,121) | 100% | 354,163 | 100% | 572,814 | 100% | 158,759 | 100% | 14,895 | 100% | 81,218 | 100% | (102,814) | 100% | 86,643 | 100% | 163,888 | 100% | 268,890 | 100% | (54,535) | 100% | (79,077) | 100% |
匯率變動對現金及約當現金之影響 | 85,348 | (48,739) | 16,679 | (7,629) | 5,386 | (16,820) | (26,527) | (13,091) | (25,197) | 20,076 | 1,115 | 903 | 607 | |||||||||||||
本期現金及約當現金增加(減少)數 | (251,957) | 440,822 | 232,418 | (369,591) | 280,622 | (117,116) | (997,051) | 459,968 | (264,753) | 508,672 | 675,732 | 37,950 | (71,005) | |||||||||||||
期初現金及約當現金餘額 | 991,188 | 550,366 | 317,948 | 687,539 | 406,917 | 524,033 | ||||||||||||||||||||
期末現金及約當現金餘額 | 739,231 | 991,188 | 550,366 | 317,948 | 687,539 | 406,917 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 739,231 | 991,188 | 550,366 | 317,948 | 687,539 | 406,917 | 524,033 | 1,521,084 | 1,061,116 | 1,325,869 | 817,197 | 141,465 | 103,515 |
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
東碩(3272) 2024年第4季「營業活動之現金流」單季為NT$-1.98億元、較上一季衰退-270.28%;而今年初至今累積為NT$-1.29億元、較去年同期衰退-113.94%。
單季
東碩(3272) 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$-1.98億元,較上一季衰退-270.28%,為過去11年同期中的第10高。
同時東碩過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為10.19%、-28.52%與-9.26%。
其中稅前淨利為NT$-1,070萬元,收益費損相關之調整項目為NT$3,415萬元,所得稅/利息等之影響數為NT$697萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-1.29億元,較去年同期衰退-113.94%,為過去11年同期中的第10高。
同時東碩過去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10.35%、-24.66%與-8.63%。
其中稅前淨利為NT$-1.98億元,收益費損相關之調整項目為NT$1.44億元,所得稅/利息等之影響數為NT$1,736萬元
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) | (10,700) | (66,424) | 241,917 | 10,782 | 46,190 | 34,196 | 45,779 | 35,052 | 94,684 | 79,684 | 127,919 | |||||||||||||||
收益費損項目合計 | 34,150 | 39,317 | (93,223) | 52,006 | 28,443 | 13,620 | 43,062 | 16,563 | 22,891 | 20,977 | 4,103 | |||||||||||||||
折舊費用 | 28,284 | 35,926 | 37,285 | 37,865 | 32,350 | 28,842 | 14,318 | 13,819 | 16,326 | 10,725 | 3,903 | 0 | 0 | |||||||||||||
攤銷費用 | 1,487 | 1,833 | 1,227 | 1,343 | 2,172 | 1,300 | 3,022 | 4,942 | 4,914 | 6,910 | 2,863 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (228,545) | (42,929) | 240,462 | (324,095) | 113,631 | 108,614 | (312,903) | 57,807 | (80,454) | (54,518) | 343,082 | 0 | 0 | |||||||||||||
營業活動之淨現金流入(流出) | (198,124) | (65,125) | 364,799 | (273,528) | 185,561 | 131,469 | (251,067) | 112,971 | 27,957 | 35,896 | 467,109 |
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) | (197,704) | -7.1% | (410,121) | -13.53% | 286,975 | 4.22% | 43,419 | 0.93% | 215,575 | 4.22% | 144,034 | 2.93% | 181,193 | 3.55% | 225,582 | 6.39% | 246,905 | 7.61% | 303,756 | 10.45% | 489,514 | 15.5% | 193,901 | 7.94% | 77,371 | 5.25% |
收益費損項目合計 | 143,607 | -111.18% | 185,805 | 20.05% | 210,122 | -6018.96% | 193,936 | -108.17% | 202,499 | 79.62% | 104,644 | 81.86% | 178,417 | -41.26% | 72,274 | 35.21% | 116,170 | 35.89% | 69,971 | 18.17% | 6,858 | 1.53% | 94,389 | 77.45% | 57,765 | 155.37% |
折舊費用 | 125,814 | -97.4% | 146,758 | 15.84% | 141,394 | -4050.24% | 145,667 | -81.25% | 127,981 | 50.32% | 86,042 | 67.31% | 61,841 | -14.3% | 55,751 | 27.16% | 58,867 | 18.19% | 37,450 | 9.73% | 20,873 | 4.67% | 20,700 | 16.98% | 18,352 | 49.36% |
攤銷費用 | 6,823 | -5.28% | 6,704 | 0.72% | 4,818 | -138.01% | 7,918 | -4.42% | 6,256 | 2.46% | 7,207 | 5.64% | 14,033 | -3.25% | 21,519 | 10.48% | 23,460 | 7.25% | 21,328 | 5.54% | 9,890 | 2.21% | 8,992 | 7.38% | 4,842 | 13.02% |
與營業活動相關之資產及負債之淨變動合計 | (92,430) | 71.56% | 1,183,960 | 127.75% | (473,387) | 13560.21% | (371,870) | 207.42% | (143,279) | -56.34% | (82,257) | -64.35% | (696,378) | 161.05% | (42,416) | -20.66% | 14,116 | 4.36% | 111,373 | 28.92% | 5,186 | 1.16% | (133,660) | -109.67% | (94,398) | -253.9% |
營業活動之淨現金流入(流出) | (129,172) | 100% | 926,754 | 100% | (3,491) | 100% | (179,287) | 100% | 254,321 | 100% | 127,832 | 100% | (432,397) | 100% | 205,281 | 100% | 323,704 | 100% | 385,079 | 100% | 447,000 | 100% | 121,874 | 100% | 37,179 | 100% |
投資活動之淨現金流
東碩(3272) 2024年第4季「投資活動之淨現金流」單季為NT$-3.18億元、較上一季衰退-515.26%;而今年初至今累積為NT$-5.42億元、較去年同期衰退-612.53%。
單季
東碩(3272) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-3.18億元,較上一季衰退-515.26%,為過去11年同期中的第11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$-5.42億元,較去年同期衰退-612.53%,為過去11年同期中的第9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) | (317,818) | (14,887) | (26,694) | 28,803 | (22,215) | (27,322) | (208,962) | 275,232 | (515,142) | (9,490) | (14,184) | |||||||||||||||
取得不動產、廠房及設備 | (144,489) | (3,031) | (25,139) | (15,932) | (20,471) | (1,093) | (210,819) | (94,979) | (8,228) | (6,367) | (7,768) | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 0 | 4 | 0 | (5) | 3,874 | |||||||||||||||||||||
取得無形資產 | (482) | (569) | (498) | (675) | (3,957) | (3,523) | (15) | (49) | (709) | (1,800) | (3,652) | 0 | 0 | |||||||||||||
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 | ||||||||||||||||||||||||
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 | (164,453) | 98,353 | (36) | |||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
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) | (542,033) | 100% | (76,072) | 100% | (134,933) | 100% | (755,489) | 100% | (137,844) | 100% | (243,023) | 100% | (619,345) | 100% | 370,592 | 100% | (649,903) | 100% | (60,371) | 100% | (41,273) | 100% | (30,292) | 100% | (29,714) | 100% |
取得不動產、廠房及設備 | (229,544) | 42.35% | (18,728) | 24.62% | (126,073) | 93.43% | (677,783) | 89.71% | (110,185) | 79.93% | (210,455) | 86.6% | (616,191) | 99.49% | (117,024) | -31.58% | (50,885) | 7.83% | (27,024) | 44.76% | (25,925) | 62.81% | (38,484) | 127.04% | (26,267) | 88.4% |
處分不動產、廠房及設備 | 0 | 0% | 228 | -0.17% | 43 | -0.01% | 0 | 0% | 324 | -0.13% | 9,906 | -1.6% | ||||||||||||||
取得無形資產 | (1,339) | 0.25% | (2,737) | 3.6% | (892) | 0.66% | (1,303) | 0.17% | (6,813) | 4.94% | (8,954) | 3.68% | (5,139) | 0.83% | (7,163) | -1.93% | (4,907) | 0.76% | (25,193) | 41.73% | (9,958) | 24.13% | (3,771) | 12.45% | (13,942) | 46.92% |
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% | (9,540) | 12.54% | 0 | 0% | (22,000) | 15.96% | ||||||||||||||||||
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 | (192,905) | 35.59% | (3,082) | 4.05% | 0 | 0% | (1,647) | 1.19% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 1,647 | -0.22% | 0 | 0% | 3,171 | -1.3% | ||||||||||||||||||
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
東碩(3272) 2024年第4季「籌資活動之淨現金流」單季為NT$4.18億元、較上一季成長1228.27%;而今年初至今累積為NT$3.34億元、較去年同期成長192.46%。
單季
東碩(3272) 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$4.18億元,較上一季成長1228.27%,為過去11年同期中的第1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$3.34億元,較去年同期成長192.46%,為過去11年同期中的第3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) | 417,978 | 48,530 | (17,967) | 210,200 | (157,795) | (206,211) | (37,979) | (29) | 189,967 | (163,727) | (3,705) | |||||||||||||||
短期借款增加 | 0 | 77,837 | 230,628 | (240,813) | ||||||||||||||||||||||
短期借款減少 | 274,583 | (574,424) | ||||||||||||||||||||||||
發行公司債 | 0 | 0 | 0 | 190,000 | 0 | |||||||||||||||||||||
償還公司債 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
舉借長期借款 | 0 | 660,000 | 0 | 0 | 101,790 | 0 | 252 | 0 | ||||||||||||||||||
償還長期借款 | (40,382) | (19,187) | (18,452) | (10,764) | (11,393) | (10,184) | (171) | 0 | 0 | (1,800) | ||||||||||||||||
發放現金股利 | 0 | 0 | (54,338) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | (42) | 0 | 0 | 0 | 0 |
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) | 333,900 | 100% | (361,121) | 100% | 354,163 | 100% | 572,814 | 100% | 158,759 | 100% | 14,895 | 100% | 81,218 | 100% | (102,814) | 100% | 86,643 | 100% | 163,888 | 100% | 268,890 | 100% | (54,535) | 100% | (79,077) | 100% |
短期借款增加 | 198,931 | 59.58% | 0 | 0% | 544,911 | 153.86% | 512,154 | 89.41% | 145,286 | 91.51% | (94,806) | -35.26% | ||||||||||||||
短期借款減少 | 0 | 0% | (778,229) | 215.5% | 0 | 0% | (106,976) | 196.16% | (65,892) | 83.33% | ||||||||||||||||
發行公司債 | 320,418 | 95.96% | 0 | 0% | 402,000 | 494.96% | 0 | 0% | 190,000 | 219.29% | 400,000 | 244.07% | ||||||||||||||
償還公司債 | 0 | 0% | (272,243) | -47.53% | (190,000) | -119.68% | 0 | 0% | (237,200) | -292.05% | (25,000) | 24.32% | ||||||||||||||
舉借長期借款 | 0 | 0% | 1,154,880 | -319.8% | 0 | 0% | 508,000 | 88.68% | 325,640 | 205.12% | 100,000 | 671.37% | 33,164 | 40.83% | 0 | 0% | 80,000 | -146.69% | 0 | 0% | ||||||
償還長期借款 | (121,534) | -36.4% | (611,984) | 169.47% | (52,660) | -14.87% | (44,938) | -7.85% | (107,714) | -67.85% | (10,695) | -71.8% | (722) | -0.89% | 0 | 0% | (69,800) | -42.59% | (7,200) | -2.68% | (21,185) | 38.85% | (7,225) | 9.14% | ||
發放現金股利 | 0 | 0% | (92,844) | 25.71% | (54,338) | -15.34% | (97,809) | -17.08% | (40,431) | -25.47% | (50,539) | -339.3% | (70,220) | -86.46% | (77,502) | 75.38% | (92,509) | -106.77% | (164,714) | -100.5% | (54,225) | -20.17% | (2,649) | 4.86% | 0 | 0% |
庫藏股票買回成本 | 0 | 0% | (29,645) | -8.37% | 0 | 0% | (7,376) | -49.52% | (43,230) | -53.23% | 0 | 0% | (10,757) | -12.42% |
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。