3454
132.5
TWD+2.00 (1.53%)
2025.04.02收盤
晶睿-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) | 217,141 | 103,508 | 289,999 | 35,029 | 33,156 | 12,913 | 71,707 | 164,154 | 172,582 | 76,765 | 69,406 | 144,996 | 171,241 | |||||||||||||
本期稅前淨利(淨損) | 217,141 | 103,508 | 289,999 | 35,029 | 33,156 | 12,913 | 71,707 | 164,154 | 172,582 | 76,765 | 69,406 | 144,996 | 171,241 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 30,226 | 31,723 | 26,265 | 28,706 | 32,255 | 33,955 | 20,648 | 17,410 | 15,137 | 14,069 | 14,540 | 12,224 | 12,677 | |||||||||||||
攤銷費用 | 10,236 | 12,705 | 15,504 | 17,322 | 22,391 | 23,981 | 13,188 | 5,982 | 39,108 | 33,351 | 30,421 | 7,613 | 23,558 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (21,821) | 4,552 | 2,517 | 1,799 | (2,381) | (638) | (1,219) | 2,089 | (374) | 966 | ||||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (11,165) | (18,164) | (12,429) | |||||||||||||||||||||||
利息費用 | 5,388 | 7,514 | 2,553 | 2,009 | 1,723 | 2,420 | 2,124 | 1,934 | 1,457 | 930 | 814 | 3,540 | 259 | |||||||||||||
利息收入 | (8,211) | (6,407) | (2,782) | (823) | (764) | (1,814) | (1,316) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | (24) | 99 | 9 | 43 | 0 | 6 | |||||||||||||||||||
處分投資損失(利益) | 0 | 0 | 0 | 0 | 0 | (1,480) | (95) | (1) | (668) | |||||||||||||||||
收益費損項目合計 | 4,653 | 31,899 | 31,727 | 49,022 | 53,257 | 65,346 | 33,431 | 53,603 | 59,621 | 62,499 | 44,862 | 28,181 | 40,111 | |||||||||||||
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 | (48,864) | 7,935 | (506,933) | (69,551) | (80,579) | 131,983 | 58,047 | (82,469) | 29,907 | 84,616 | 70,995 | 13,491 | 73,126 | |||||||||||||
應收帳款-關係人(增加)減少 | (876) | (2,867) | (2,653) | (6,424) | (7,603) | (1,671) | 1,104 | 401 | ||||||||||||||||||
其他應收款(增加)減少 | 40,081 | 33,663 | 41,925 | 33,074 | (265) | 143 | 1,614 | (124) | 347 | 1,189 | 24,378 | 2,466 | 23,565 | |||||||||||||
存貨(增加)減少 | (32,094) | 137,928 | (214,550) | (424,572) | 118,997 | (88,489) | 6,869 | 76,463 | 1,894 | 33,035 | 56,416 | 66,254 | (32,859) | |||||||||||||
預付款項(增加)減少 | (10,611) | (2,285) | (18,290) | |||||||||||||||||||||||
其他流動資產(增加)減少 | 1,832 | (821) | (983) | 1,212 | 7,945 | 6,783 | (8,059) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (50,532) | 173,553 | (755,393) | (484,551) | 38,495 | 48,749 | 59,575 | 21,783 | 40,127 | 133,054 | 138,080 | 99,507 | 71,733 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (11,495) | (11,478) | 201,368 | 38,994 | ||||||||||||||||||||||
應付帳款增加(減少) | (45,098) | (177,297) | 508,643 | 425,604 | 12,175 | (236,370) | 94,270 | (43,339) | (32,828) | (10,068) | (5,339) | (97,287) | (70,143) | |||||||||||||
應付帳款-關係人增加(減少) | (5,984) | (2,572) | (3,730) | 876 | 1,972 | (1,795) | (469) | |||||||||||||||||||
其他應付款增加(減少) | 23,172 | 109,963 | 194,320 | 68,693 | 59,510 | 18,008 | 29,907 | 41,918 | 50,707 | 65,392 | 33,502 | 97,140 | 82,965 | |||||||||||||
其他應付款-關係人增加(減少) | (2,723) | 3,934 | 1,655 | 6,704 | (1,512) | 32,756 | ||||||||||||||||||||
其他流動負債增加(減少) | (129,938) | 212,160 | (10,806) | (6,406) | (6,175) | 44,107 | (3,631) | |||||||||||||||||||
其他營業負債增加(減少) | 0 | 428 | (237) | (230) | 108 | 1,538 | (239) | (430) | 59 | (2,071) | (1,075) | (525) | (384) | |||||||||||||
與營業活動相關之負債之淨變動合計 | (172,066) | 135,138 | 891,213 | 533,707 | 66,078 | (141,756) | 119,838 | (28,248) | 60,710 | 58,820 | 40,054 | (20,096) | (3,092) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (222,598) | 308,691 | 135,820 | 49,156 | 104,573 | (93,007) | 179,413 | (6,465) | 100,837 | 191,874 | 178,134 | 79,411 | 68,641 | |||||||||||||
調整項目合計 | (217,945) | 340,590 | 167,547 | 98,178 | 157,830 | (27,661) | 212,844 | 47,138 | 160,458 | 254,373 | 222,996 | 107,592 | 108,752 | |||||||||||||
營運產生之現金流入(流出) | (804) | 444,098 | 457,546 | 133,207 | 190,986 | (14,748) | 284,551 | 211,292 | 333,040 | 331,138 | 292,402 | 252,588 | 279,993 | |||||||||||||
收取之利息 | 8,058 | 6,201 | 2,756 | 857 | 764 | 1,814 | 1,272 | 1,506 | 1,581 | 1,347 | 1,894 | 1,841 | 1,340 | |||||||||||||
支付之利息 | (4,599) | (6,476) | (2,551) | (2,036) | (1,661) | (3,418) | (2,412) | (2,011) | (1,457) | (930) | (814) | (3,604) | (257) | |||||||||||||
退還(支付)之所得稅 | (687) | (470) | (4,407) | 2,817 | (8,417) | (46,695) | 17,337 | (5,076) | (3,238) | 8,506 | (2,795) | (13,489) | (30,466) | |||||||||||||
營業活動之淨現金流入(流出) | 1,968 | 443,353 | 453,344 | 134,845 | 181,672 | (63,047) | 300,748 | 205,711 | 329,926 | 340,061 | 290,687 | 237,336 | 250,610 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
處分子公司 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
取得不動產、廠房及設備 | (32,963) | (52,440) | (24,101) | (31,894) | (17,484) | (62,247) | (315,470) | (25,639) | (21,478) | (28,179) | (20,058) | (11,925) | (99,789) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | |||||||||||||||||||
存出保證金增加 | 0 | 72 | 1,126 | 33 | ||||||||||||||||||||||
存出保證金減少 | (388) | 0 | (27) | 10 | ||||||||||||||||||||||
取得無形資產 | (15,172) | (3,533) | (13,004) | (17,796) | (2,582) | (7,918) | (1,258) | (7,787) | (26,223) | (26,429) | (109,785) | (24,168) | (77,584) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | 12,858 | 683 | 0 | 765 | 3,831 | 16,485 | 1,721 | 29,978 | 17,875 | 6,225 | 1,027 | (4,616) | (28) | |||||||||||||
投資活動之淨現金流入(流出) | (34,311) | (55,218) | (36,219) | (48,517) | (7,770) | (97,927) | (342,701) | (29,979) | 1,814 | (44,443) | (128,744) | (105,863) | (198,566) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 236,682 | (56,752) | 0 | (95,121) | 0 | (90,000) | 0 | 0 | ||||||||||||||||||
償還長期借款 | (2,828) | (2,813) | (46,500) | (4,943) | (4,761) | (4,525) | (1,809) | (1,391) | 1,882 | 857 | 1,780 | (1,317) | 4,239 | |||||||||||||
存入保證金增加 | 17 | (30) | (274) | 5 | (44) | (235) | 0 | |||||||||||||||||||
租賃本金償還 | (4,687) | (6,114) | (5,738) | (7,450) | (10,853) | (8,551) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1) | |||||||||||||
非控制權益變動 | 0 | 0 | 0 | 0 | 0 | 0 | 65,050 | 29,558 | 132 | 0 | ||||||||||||||||
籌資活動之淨現金流入(流出) | 259,760 | (65,704) | (153,581) | (107,494) | 211,724 | (13,350) | 120,946 | 22,175 | 6,104 | 989 | 1,813 | 74,573 | 61,000 | |||||||||||||
匯率變動對現金及約當現金之影響 | 10,633 | (19,647) | (13,119) | (3,488) | (3,930) | (12,803) | 2,216 | (2,593) | 3,896 | (1,078) | 7,248 | 1,499 | (1,035) | |||||||||||||
本期現金及約當現金增加(減少)數 | 238,050 | 302,784 | 250,425 | (24,654) | 381,696 | (187,127) | 81,209 | 195,314 | 341,740 | 295,529 | 171,004 | 207,545 | 112,009 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 1,185,542 | 1,420,179 | 1,099,726 | 1,175,341 | 1,163,899 | 805,771 | 652,572 | |||||||||||||
期末現金及約當現金餘額 | 238,050 | 302,784 | 250,425 | (24,654) | 381,696 | (187,127) | 807,712 | 1,185,542 | 1,420,179 | 1,099,726 | 1,175,341 | 1,163,899 | 805,771 | |||||||||||||
資產負債表帳列之現金及約當現金 | 1,771,206 | 28.03% | 2,221,070 | 34.71% | 1,044,823 | 14.77% | 994,898 | 18.61% | 1,425,014 | 30.02% | 1,023,213 | 22.11% | 807,712 | 18.12% | 1,185,542 | 27.39% | 1,420,179 | 35.99% | 1,099,726 | 30.18% | 1,175,341 | 36.16% | 1,163,899 | 36.56% | 805,771 | 29.58% |
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) | 376,762 | 5.14% | 575,059 | 6.28% | 831,604 | 8.36% | 200,725 | 3.68% | 276,836 | 4.99% | 308,865 | 4.7% | 318,999 | 6.09% | 454,278 | 7.73% | 580,735 | 12.1% | 506,693 | 12.24% | 412,832 | 11.21% | 869,758 | 21.15% | 689,165 | 19.86% |
本期稅前淨利(淨損) | 376,762 | -156.47% | 575,059 | 35.07% | 831,604 | 177.54% | 200,725 | 164.84% | 276,836 | 55.21% | 308,865 | 38.19% | 318,999 | 432.99% | 454,278 | 106.41% | 580,735 | 74.53% | 506,693 | 156.62% | 412,832 | 77.74% | 869,758 | 97.45% | 689,165 | 108.95% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 122,609 | -50.92% | 117,849 | 7.19% | 107,613 | 22.97% | 120,856 | 99.25% | 135,937 | 27.11% | 134,026 | 16.57% | 73,107 | 99.23% | 65,704 | 15.39% | 58,416 | 7.5% | 58,131 | 17.97% | 54,382 | 10.24% | 49,652 | 5.56% | 46,032 | 7.28% |
攤銷費用 | 33,644 | -13.97% | 61,903 | 3.78% | 69,599 | 14.86% | 72,814 | 59.8% | 92,095 | 18.37% | 90,723 | 11.22% | 53,498 | 72.62% | 120,114 | 28.14% | 108,933 | 13.98% | 103,787 | 32.08% | 71,512 | 13.47% | 46,875 | 5.25% | 36,434 | 5.76% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (12,444) | 5.17% | 15,113 | 0.92% | 4,653 | 0.99% | 5,246 | 4.31% | (4,584) | -0.91% | 2,315 | 0.29% | 2,285 | 3.1% | 13,738 | 3.22% | (2,982) | -0.38% | (292) | -0.09% | (507) | -0.1% | 5,479 | 0.61% | 4,676 | 0.74% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (24,229) | 10.06% | (25,621) | -1.56% | (7,101) | -1.52% | ||||||||||||||||||||
利息費用 | 22,640 | -9.4% | 16,413 | 1% | 9,435 | 2.01% | 8,410 | 6.91% | 7,592 | 1.51% | 9,629 | 1.19% | 6,470 | 8.78% | 7,439 | 1.74% | 4,282 | 0.55% | 3,513 | 1.09% | 3,705 | 0.7% | 4,267 | 0.48% | 1,090 | 0.17% |
利息收入 | (28,112) | 11.67% | (17,168) | -1.05% | (5,333) | -1.14% | (4,085) | -3.35% | (4,160) | -0.83% | (5,267) | -0.65% | (5,007) | -6.8% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0% | 942 | 0.06% | (1,332) | -0.28% | (261) | -0.21% | 72 | 0.01% | 22 | 0% | 19 | 0.03% | ||||||||||||
處分投資損失(利益) | 0 | 0% | (72,732) | -4.44% | 0 | 0% | (90,109) | -74% | 0 | 0% | (409) | -0.13% | (258) | -0.05% | (2,360) | -0.26% | (1,827) | -0.29% | ||||||||
收益費損項目合計 | 114,108 | -47.39% | 96,699 | 5.9% | 177,534 | 37.9% | 112,854 | 92.68% | 218,709 | 43.62% | 272,248 | 33.66% | 123,637 | 167.82% | 233,301 | 54.65% | 192,274 | 24.67% | 179,153 | 55.38% | 225,056 | 42.38% | 100,767 | 11.29% | 83,003 | 13.12% |
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 | (201,879) | 83.84% | 705,331 | 43.02% | (1,169,436) | -249.67% | 77,159 | 63.37% | 65,394 | 13.04% | (94,696) | -11.71% | 229,278 | 311.21% | (376,618) | -88.22% | 47,476 | 6.09% | (231,082) | -71.43% | 65,697 | 12.37% | (92,922) | -10.41% | (10,903) | -1.72% |
應收帳款-關係人(增加)減少 | (42,612) | 17.7% | (2,541) | -0.15% | (4,254) | -0.91% | (2,540) | -2.09% | (4,929) | -0.98% | (3,654) | -0.45% | (546) | -0.74% | 65 | 0.02% | (65) | -0.01% | ||||||||
其他應收款(增加)減少 | (143) | 0.06% | (8,497) | -0.52% | 1,304 | 0.28% | 268,868 | 220.81% | (195) | -0.04% | (14) | 0% | 0 | 0% | 149 | 0.03% | 75 | 0.01% | 1,358 | 0.42% | 16,181 | 3.05% | 5,818 | 0.65% | (8,440) | -1.33% |
存貨(增加)減少 | (181,097) | 75.21% | 1,132,881 | 69.09% | (522,264) | -111.5% | (1,176,619) | -966.3% | 31,269 | 6.24% | 233,837 | 28.91% | (395,426) | -536.73% | (34,301) | -8.03% | (41,706) | -5.35% | (250,156) | -77.32% | (11,209) | -2.11% | 113,567 | 12.72% | (163,725) | -25.88% |
預付款項(增加)減少 | 27,189 | -11.29% | 60,792 | 3.71% | (53,229) | -11.36% | (42,537) | -34.93% | ||||||||||||||||||
其他流動資產(增加)減少 | 2,707 | -1.12% | (1,255) | -0.08% | (3,489) | -0.74% | 2,342 | 1.92% | 5,741 | 1.14% | 2,478 | 0.31% | (28,400) | -38.55% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (395,835) | 164.39% | 1,886,711 | 115.07% | (1,751,368) | -373.91% | (872,965) | -716.92% | 97,280 | 19.4% | 137,951 | 17.06% | (195,094) | -264.81% | (416,622) | -97.59% | 3,683 | 0.47% | (490,960) | -151.76% | 53,293 | 10.04% | 14,875 | 1.67% | (175,459) | -27.74% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (39,371) | 16.35% | (171,135) | -10.44% | 180,057 | 38.44% | 21,308 | 17.5% | ||||||||||||||||||
應付帳款增加(減少) | 52,474 | -21.79% | (840,355) | -51.25% | 695,865 | 148.56% | 730,285 | 599.74% | (206,719) | -41.23% | 29,051 | 3.59% | (53,236) | -72.26% | 263,620 | 61.75% | 69,646 | 8.94% | 100,621 | 31.1% | (15,758) | -2.97% | (38,773) | -4.34% | 93,870 | 14.84% |
應付帳款-關係人增加(減少) | 3,362 | -1.4% | (8,837) | -0.54% | 11,108 | 2.37% | 645 | 0.53% | 1,399 | 0.28% | (6,062) | -0.75% | 8,391 | 11.39% | ||||||||||||
其他應付款增加(減少) | (128,231) | 53.25% | (802) | -0.05% | 307,899 | 65.73% | 58,311 | 47.89% | 43,599 | 8.7% | 57,204 | 7.07% | (24,473) | -33.22% | 10,092 | 2.36% | 1,786 | 0.23% | 66,200 | 20.46% | (69,570) | -13.1% | 58,620 | 6.57% | 99,033 | 15.66% |
其他應付款-關係人增加(減少) | (11,137) | 4.63% | 12,028 | 0.73% | (6,520) | -1.39% | 9,651 | 7.93% | (32,238) | -6.43% | 34,491 | 4.26% | ||||||||||||||
其他流動負債增加(減少) | (89,294) | 37.08% | 206,172 | 12.57% | 44,863 | 9.58% | (112,121) | -92.08% | 133,358 | 26.6% | 44,814 | 5.54% | (19,973) | -27.11% | ||||||||||||
其他營業負債增加(減少) | 0 | 0% | (291) | -0.02% | (1,050) | -0.22% | (923) | -0.76% | 1,161 | 0.23% | 2,329 | 0.29% | 460 | 0.62% | (934) | -0.22% | (465) | -0.06% | (609) | -0.19% | (532) | -0.1% | (606) | -0.07% | (453) | -0.07% |
與營業活動相關之負債之淨變動合計 | (212,197) | 88.13% | (803,220) | -48.99% | 1,232,215 | 263.07% | 707,447 | 580.99% | (59,440) | -11.85% | 161,827 | 20.01% | (88,831) | -120.57% | 255,551 | 59.86% | 110,463 | 14.18% | 164,387 | 50.81% | (71,383) | -13.44% | 29,809 | 3.34% | 178,225 | 28.18% |
與營業活動相關之資產及負債之淨變動合計 | (608,032) | 252.52% | 1,083,491 | 66.08% | (519,153) | -110.84% | (165,518) | -135.93% | 37,840 | 7.55% | 299,778 | 37.07% | (283,925) | -385.39% | (161,071) | -37.73% | 114,146 | 14.65% | (326,573) | -100.95% | (18,090) | -3.41% | 44,684 | 5.01% | 2,766 | 0.44% |
調整項目合計 | (493,924) | 205.13% | 1,180,190 | 71.98% | (341,619) | -72.93% | (52,664) | -43.25% | 256,549 | 51.17% | 572,026 | 70.73% | (160,288) | -217.57% | 72,230 | 16.92% | 306,420 | 39.32% | (147,420) | -45.57% | 206,966 | 38.97% | 145,451 | 16.3% | 85,769 | 13.56% |
營運產生之現金流入(流出) | (117,162) | 48.66% | 1,755,249 | 107.05% | 489,985 | 104.61% | 148,061 | 121.59% | 533,385 | 106.38% | 880,891 | 108.92% | 158,711 | 215.43% | 526,508 | 123.33% | 887,155 | 113.85% | 359,273 | 111.05% | 619,798 | 116.71% | 1,015,209 | 113.75% | 774,934 | 122.51% |
收取之利息 | 27,967 | -11.61% | 16,621 | 1.01% | 5,366 | 1.15% | 4,158 | 3.41% | 4,160 | 0.83% | 5,267 | 0.65% | 4,974 | 6.75% | 6,569 | 1.54% | 7,178 | 0.92% | 7,161 | 2.21% | 8,998 | 1.69% | 6,917 | 0.78% | 5,923 | 0.94% |
支付之利息 | (23,001) | 9.55% | (15,143) | -0.92% | (9,554) | -2.04% | (8,293) | -6.81% | (7,574) | -1.51% | (10,029) | -1.24% | (6,470) | -8.78% | (7,439) | -1.74% | (4,282) | -0.55% | (3,513) | -1.09% | (3,764) | -0.71% | (4,337) | -0.49% | (1,094) | -0.17% |
退還(支付)之所得稅 | (128,593) | 53.4% | (117,065) | -7.14% | (17,400) | -3.71% | (22,160) | -18.2% | (28,565) | -5.7% | (67,359) | -8.33% | (83,542) | -113.4% | (98,735) | -23.13% | (110,811) | -14.22% | (39,407) | -12.18% | (93,995) | -17.7% | (125,295) | -14.04% | (147,222) | -23.27% |
營業活動之淨現金流入(流出) | (240,789) | 100% | 1,639,662 | 100% | 468,397 | 100% | 121,766 | 100% | 501,406 | 100% | 808,770 | 100% | 73,673 | 100% | 426,903 | 100% | 779,240 | 100% | 323,514 | 100% | 531,037 | 100% | 892,494 | 100% | 632,541 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
處分子公司 | 0 | 0% | 89,006 | -261.33% | 0 | 0% | 1,434 | -0.46% | ||||||||||||||||||
取得不動產、廠房及設備 | (54,060) | 58.71% | (106,038) | 311.34% | (81,350) | 109.52% | (71,209) | 22.81% | (41,241) | 156.09% | (140,812) | 63.99% | (365,770) | 86.6% | (273,675) | 61.17% | (69,679) | 52.58% | (55,915) | 38.93% | (64,080) | 27.74% | (41,502) | 21.17% | (137,997) | 58.56% |
處分不動產、廠房及設備 | 0 | 0% | 193 | -0.57% | 9,412 | -12.67% | 1,126 | -0.36% | 0 | 0% | 7 | 0% | 34 | -0.01% | ||||||||||||
存出保證金增加 | 0 | 0% | (380) | 1.12% | 1,126 | -0.36% | 0 | 0% | 99 | -0.02% | (1,454) | 0.32% | ||||||||||||||
存出保證金減少 | 1,111 | -1.21% | 0 | 0% | 320 | -0.43% | 232 | -0.88% | 10 | 0% | ||||||||||||||||
取得無形資產 | (40,489) | 43.97% | (5,028) | 14.76% | (18,344) | 24.7% | (25,475) | 8.16% | (32,019) | 121.19% | (34,962) | 15.89% | (30,737) | 7.28% | (150,347) | 33.6% | (93,638) | 70.66% | (134,957) | 93.96% | (194,557) | 84.23% | (85,605) | 43.67% | (99,712) | 42.32% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | 0 | 0% | (11,812) | 34.68% | 0 | 0% | (22,259) | 7.13% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (10,588) | 7.37% | (5,262) | 2.28% | (5,723) | 2.92% | (256) | 0.11% |
其他非流動資產減少 | 1,354 | -1.47% | 0 | 0% | 3,323 | -4.47% | (4,288) | 16.23% | (13,057) | 5.93% | (13,586) | 3.22% | (27,077) | 6.05% | 338 | -0.26% | ||||||||||
投資活動之淨現金流入(流出) | (92,084) | 100% | (34,059) | 100% | (74,282) | 100% | (312,227) | 100% | (26,421) | 100% | (220,047) | 100% | (422,373) | 100% | (447,432) | 100% | (132,515) | 100% | (143,637) | 100% | (230,971) | 100% | (196,009) | 100% | (235,634) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 236,682 | -167.73% | 213,041 | -49.8% | 0 | 0% | 10,069 | -4.45% | 224,760 | -381.28% | 0 | 0% | 84,000 | -224.48% | 0 | 0% | 6,000 | -1.87% | (23,000) | 7.69% | 14,700 | -4.3% | 0 | 0% | ||
償還長期借款 | (11,292) | 8% | (117,803) | 27.54% | (60,887) | 16.03% | (19,100) | 8.45% | (18,929) | 32.11% | (17,958) | 4.93% | (7,274) | 19.44% | (2,653) | 1.37% | (1,591) | 0.5% | (1,567) | 0.59% | (23,543) | 7.88% | (5,404) | 1.58% | 0 | 0% |
存入保證金增加 | 32 | -0.02% | 0 | 0% | 8 | 0% | (30) | 0.05% | (152) | 0.04% | 325 | -0.87% | (44) | 0.02% | 225 | -0.07% | 21 | -0.01% | 33 | -0.01% | (217) | 0.06% | 515 | -0.22% | ||
存入保證金減少 | 0 | 0% | (9) | 0% | (76) | 0.02% | 0 | 0% | ||||||||||||||||||
租賃本金償還 | (21,286) | 15.08% | (25,851) | 6.04% | (23,887) | 6.29% | (42,637) | 18.86% | (50,441) | 85.57% | (46,076) | 12.64% | ||||||||||||||
發放現金股利 | (328,958) | 233.12% | (476,123) | 111.3% | (121,195) | 31.91% | (173,136) | 76.57% | (215,585) | 365.71% | (210,327) | 57.7% | (327,220) | 874.48% | (377,658) | 195.38% | (344,504) | 107.26% | (295,871) | 111.77% | (493,501) | 165.11% | (408,696) | 119.6% | (326,968) | 136.78% |
非控制權益變動 | (16,291) | 11.54% | (21,020) | 4.91% | (10,510) | 2.77% | (1,314) | 0.58% | 0 | 0% | 0 | 0% | 65,050 | -33.65% | 17,773 | -5.53% | 37,629 | -14.21% | 186,100 | -62.26% | 57,886 | -16.94% | 459 | -0.19% | ||
籌資活動之淨現金流入(流出) | (141,113) | 100% | (427,765) | 100% | (379,826) | 100% | (226,110) | 100% | (58,949) | 100% | (364,513) | 100% | (37,419) | 100% | (193,296) | 100% | (321,199) | 100% | (264,716) | 100% | (298,896) | 100% | (341,731) | 100% | (239,042) | 100% |
匯率變動對現金及約當現金之影響 | 24,122 | (1,591) | 35,636 | (13,545) | (14,235) | (8,709) | 8,289 | (20,812) | (5,073) | 9,224 | 10,272 | 3,374 | (4,666) | |||||||||||||
本期現金及約當現金增加(減少)數 | (449,864) | 1,176,247 | 49,925 | (430,116) | 401,801 | 215,501 | (377,830) | (234,637) | 320,453 | (75,615) | 11,442 | 358,128 | 153,199 | |||||||||||||
期初現金及約當現金餘額 | 2,221,070 | 1,044,823 | 994,898 | 1,425,014 | 1,023,213 | 807,712 | ||||||||||||||||||||
期末現金及約當現金餘額 | 1,771,206 | 2,221,070 | 1,044,823 | 994,898 | 1,425,014 | 1,023,213 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,771,206 | 2,221,070 | 1,044,823 | 994,898 | 1,425,014 | 1,023,213 | 807,712 | 1,185,542 | 1,420,179 | 1,099,726 | 1,175,341 | 1,163,899 | 805,771 |
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
晶睿(3454) 2024年第4季「營業活動之現金流」單季為NT$197萬元、較上一季成長100.61%;而今年初至今累積為NT$-2.41億元、較去年同期衰退-114.69%。
單季
晶睿(3454) 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$197萬元,較上一季成長100.61%,為過去11年同期中的第11高。
同時晶睿過去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-75.56%、15.23%與-39.32%。
其中稅前淨利為NT$2.17億元,收益費損相關之調整項目為NT$465萬元,所得稅/利息等之影響數為NT$277萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-2.41億元,較去年同期衰退-114.69%,為過去11年同期中的第12高。
同時晶睿過去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-58.44%、-18.1%與-9.39%。
其中稅前淨利為NT$3.77億元,收益費損相關之調整項目為NT$1.14億元,所得稅/利息等之影響數為NT$-1.24億元
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) | 217,141 | 103,508 | 289,999 | 35,029 | 33,156 | 12,913 | 71,707 | 164,154 | 172,582 | 76,765 | 69,406 | 144,996 | 171,241 | |||||||||||||
收益費損項目合計 | 4,653 | 31,899 | 31,727 | 49,022 | 53,257 | 65,346 | 33,431 | 53,603 | 59,621 | 62,499 | 44,862 | 28,181 | 40,111 | |||||||||||||
折舊費用 | 30,226 | 31,723 | 26,265 | 28,706 | 32,255 | 33,955 | 20,648 | 17,410 | 15,137 | 14,069 | 14,540 | 12,224 | 12,677 | |||||||||||||
攤銷費用 | 10,236 | 12,705 | 15,504 | 17,322 | 22,391 | 23,981 | 13,188 | 5,982 | 39,108 | 33,351 | 30,421 | 7,613 | 23,558 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (222,598) | 308,691 | 135,820 | 49,156 | 104,573 | (93,007) | 179,413 | (6,465) | 100,837 | 191,874 | 178,134 | 79,411 | 68,641 | |||||||||||||
營業活動之淨現金流入(流出) | 1,968 | 443,353 | 453,344 | 134,845 | 181,672 | (63,047) | 300,748 | 205,711 | 329,926 | 340,061 | 290,687 | 237,336 | 250,610 |
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) | 376,762 | 5.14% | 575,059 | 6.28% | 831,604 | 8.36% | 200,725 | 3.68% | 276,836 | 4.99% | 308,865 | 4.7% | 318,999 | 6.09% | 454,278 | 7.73% | 580,735 | 12.1% | 506,693 | 12.24% | 412,832 | 11.21% | 869,758 | 21.15% | 689,165 | 19.86% |
收益費損項目合計 | 114,108 | -47.39% | 96,699 | 5.9% | 177,534 | 37.9% | 112,854 | 92.68% | 218,709 | 43.62% | 272,248 | 33.66% | 123,637 | 167.82% | 233,301 | 54.65% | 192,274 | 24.67% | 179,153 | 55.38% | 225,056 | 42.38% | 100,767 | 11.29% | 83,003 | 13.12% |
折舊費用 | 122,609 | -50.92% | 117,849 | 7.19% | 107,613 | 22.97% | 120,856 | 99.25% | 135,937 | 27.11% | 134,026 | 16.57% | 73,107 | 99.23% | 65,704 | 15.39% | 58,416 | 7.5% | 58,131 | 17.97% | 54,382 | 10.24% | 49,652 | 5.56% | 46,032 | 7.28% |
攤銷費用 | 33,644 | -13.97% | 61,903 | 3.78% | 69,599 | 14.86% | 72,814 | 59.8% | 92,095 | 18.37% | 90,723 | 11.22% | 53,498 | 72.62% | 120,114 | 28.14% | 108,933 | 13.98% | 103,787 | 32.08% | 71,512 | 13.47% | 46,875 | 5.25% | 36,434 | 5.76% |
與營業活動相關之資產及負債之淨變動合計 | (608,032) | 252.52% | 1,083,491 | 66.08% | (519,153) | -110.84% | (165,518) | -135.93% | 37,840 | 7.55% | 299,778 | 37.07% | (283,925) | -385.39% | (161,071) | -37.73% | 114,146 | 14.65% | (326,573) | -100.95% | (18,090) | -3.41% | 44,684 | 5.01% | 2,766 | 0.44% |
營業活動之淨現金流入(流出) | (240,789) | 100% | 1,639,662 | 100% | 468,397 | 100% | 121,766 | 100% | 501,406 | 100% | 808,770 | 100% | 73,673 | 100% | 426,903 | 100% | 779,240 | 100% | 323,514 | 100% | 531,037 | 100% | 892,494 | 100% | 632,541 | 100% |
投資活動之淨現金流
晶睿(3454) 2024年第4季「投資活動之淨現金流」單季為NT$-3,431萬元、較上一季衰退-68.8%;而今年初至今累積為NT$-9,208萬元、較去年同期衰退-170.37%。
單季
晶睿(3454) 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$-3,431萬元,較上一季衰退-68.8%,為過去11年同期中的第4高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-9,208萬元,較去年同期衰退-170.37%,為過去11年同期中的第4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) | (34,311) | (55,218) | (36,219) | (48,517) | (7,770) | (97,927) | (342,701) | (29,979) | 1,814 | (44,443) | (128,744) | (105,863) | (198,566) | |||||||||||||
取得不動產、廠房及設備 | (32,963) | (52,440) | (24,101) | (31,894) | (17,484) | (62,247) | (315,470) | (25,639) | (21,478) | (28,179) | (20,058) | (11,925) | (99,789) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | |||||||||||||||||||
取得無形資產 | (15,172) | (3,533) | (13,004) | (17,796) | (2,582) | (7,918) | (1,258) | (7,787) | (26,223) | (26,429) | (109,785) | (24,168) | (77,584) | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
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 | 0 | 0 | 178 | |||||||||||||||||||||||
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) | (92,084) | 100% | (34,059) | 100% | (74,282) | 100% | (312,227) | 100% | (26,421) | 100% | (220,047) | 100% | (422,373) | 100% | (447,432) | 100% | (132,515) | 100% | (143,637) | 100% | (230,971) | 100% | (196,009) | 100% | (235,634) | 100% |
取得不動產、廠房及設備 | (54,060) | 58.71% | (106,038) | 311.34% | (81,350) | 109.52% | (71,209) | 22.81% | (41,241) | 156.09% | (140,812) | 63.99% | (365,770) | 86.6% | (273,675) | 61.17% | (69,679) | 52.58% | (55,915) | 38.93% | (64,080) | 27.74% | (41,502) | 21.17% | (137,997) | 58.56% |
處分不動產、廠房及設備 | 0 | 0% | 193 | -0.57% | 9,412 | -12.67% | 1,126 | -0.36% | 0 | 0% | 7 | 0% | 34 | -0.01% | ||||||||||||
取得無形資產 | (40,489) | 43.97% | (5,028) | 14.76% | (18,344) | 24.7% | (25,475) | 8.16% | (32,019) | 121.19% | (34,962) | 15.89% | (30,737) | 7.28% | (150,347) | 33.6% | (93,638) | 70.66% | (134,957) | 93.96% | (194,557) | 84.23% | (85,605) | 43.67% | (99,712) | 42.32% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | 0% | (197,148) | 63.14% | ||||||||||||||||||||||
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 | 0 | 0% | 12,357 | -16.64% | 178 | -0.06% | ||||||||||||||||||||
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
晶睿(3454) 2024年第4季「籌資活動之淨現金流」單季為NT$2.6億元、較上一季成長243.93%;而今年初至今累積為NT$-1.41億元、較去年同期成長67.01%。
單季
晶睿(3454) 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$2.6億元,較上一季成長243.93%,為過去11年同期中的第1高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-1.41億元,較去年同期成長67.01%,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) | 259,760 | (65,704) | (153,581) | (107,494) | 211,724 | (13,350) | 120,946 | 22,175 | 6,104 | 989 | 1,813 | 74,573 | 61,000 | |||||||||||||
短期借款增加 | 236,682 | (56,752) | 0 | (95,121) | 0 | (90,000) | 0 | 0 | ||||||||||||||||||
短期借款減少 | 0 | (101,327) | 0 | 0 | 0 | |||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 212,750 | 0 | 4,457 | ||||||||||||||||||||||
償還長期借款 | (2,828) | (2,813) | (46,500) | (4,943) | (4,761) | (4,525) | (1,809) | (1,391) | 1,882 | 857 | 1,780 | (1,317) | 4,239 | |||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1) | |||||||||||||
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) | (141,113) | 100% | (427,765) | 100% | (379,826) | 100% | (226,110) | 100% | (58,949) | 100% | (364,513) | 100% | (37,419) | 100% | (193,296) | 100% | (321,199) | 100% | (264,716) | 100% | (298,896) | 100% | (341,731) | 100% | (239,042) | 100% |
短期借款增加 | 236,682 | -167.73% | 213,041 | -49.8% | 0 | 0% | 10,069 | -4.45% | 224,760 | -381.28% | 0 | 0% | 84,000 | -224.48% | 0 | 0% | 6,000 | -1.87% | (23,000) | 7.69% | 14,700 | -4.3% | 0 | 0% | ||
短期借款減少 | 0 | 0% | (163,271) | 42.99% | 0 | 0% | (90,000) | 24.69% | 0 | 0% | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 2,590 | -4.39% | 0 | 0% | 212,750 | -568.56% | 140,000 | -72.43% | 12,683 | -3.95% | 0 | 0% | 0 | 0% | 0 | 0% | 46,823 | -19.59% | ||||||
償還長期借款 | (11,292) | 8% | (117,803) | 27.54% | (60,887) | 16.03% | (19,100) | 8.45% | (18,929) | 32.11% | (17,958) | 4.93% | (7,274) | 19.44% | (2,653) | 1.37% | (1,591) | 0.5% | (1,567) | 0.59% | (23,543) | 7.88% | (5,404) | 1.58% | 0 | 0% |
發放現金股利 | (328,958) | 233.12% | (476,123) | 111.3% | (121,195) | 31.91% | (173,136) | 76.57% | (215,585) | 365.71% | (210,327) | 57.7% | (327,220) | 874.48% | (377,658) | 195.38% | (344,504) | 107.26% | (295,871) | 111.77% | (493,501) | 165.11% | (408,696) | 119.6% | (326,968) | 136.78% |
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。