3494
18.9
TWD-1.15 (-5.74%)
2025.04.02收盤
誠研-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) | (58,083) | (96,074) | (155,406) | (24,894) | (178,813) | (214,981) | (155,801) | (216,056) | (77,734) | (4,302) | 26,856 | (3,449) | (18,778) | |||||||||||||
本期稅前淨利(淨損) | (58,083) | (96,074) | (155,406) | (24,894) | (178,813) | (214,981) | (155,801) | (216,056) | (77,734) | (4,302) | 26,856 | (3,449) | (18,778) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 18,615 | 19,218 | 29,797 | 36,197 | 46,583 | 54,820 | 41,353 | 36,989 | 38,076 | 36,663 | 35,006 | 24,537 | 25,971 | |||||||||||||
攤銷費用 | 2,476 | 4,357 | 5,868 | 5,885 | 7,405 | 6,758 | 4,849 | 4,880 | 5,164 | 8,326 | 5,057 | 20,382 | 20,639 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 577 | 10 | 4,996 | 4 | (33) | (2,514) | (51) | 516 | 228 | 491 | ||||||||||||||||
利息費用 | 19,061 | 11,459 | 12,004 | 6,186 | 17,199 | 14,439 | 9,398 | 7,045 | 5,329 | 5,235 | 4,701 | 4,605 | 5,044 | |||||||||||||
利息收入 | (428) | (1,217) | (174) | (706) | (874) | 205 | (657) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 3 | 247 | 1,349 | 1,668 | 3,764 | (116) | |||||||||||||||||||
非金融資產減損損失 | 9,102 | |||||||||||||||||||||||||
其他項目 | 0 | 94 | (588) | (31,027) | (2,180) | (738) | ||||||||||||||||||||
收益費損項目合計 | 51,708 | 38,444 | 52,150 | 17,888 | 125,596 | 40,825 | 137,357 | 145,883 | 46,856 | 46,382 | 40,100 | 49,674 | 52,470 | |||||||||||||
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 | 0 | 2 | 95 | 113 | (131) | 266 | (108) | 6,289 | 1,065 | (331) | (4) | (144) | |||||||||||||
應收帳款(增加)減少 | 15,335 | 34,244 | 10,410 | 22,308 | 5,420 | 3,849 | 5,292 | 58,774 | 45,649 | 72,490 | 5,169 | 39,620 | 28,812 | |||||||||||||
其他應收款(增加)減少 | (5,069) | 144 | (498) | 1,344 | (6,953) | 14,796 | ||||||||||||||||||||
存貨(增加)減少 | (12,134) | 56,902 | (10,471) | (84,077) | 102,307 | 81,577 | (4,104) | 74,435 | 42,774 | (111,500) | 54,279 | 61,920 | 114,906 | |||||||||||||
預付款項(增加)減少 | (1,480) | 194 | (6,398) | (674) | 19,088 | 26,729 | (19,983) | 8,504 | 14,819 | (1,091) | 23,093 | 2,273 | (12,912) | |||||||||||||
其他流動資產(增加)減少 | 2,728 | (469) | 897 | 8,954 | 383 | 15,126 | 2,863 | |||||||||||||||||||
其他金融資產(增加)減少 | 2,795 | (8,946) | (11,800) | 38 | (96) | |||||||||||||||||||||
其他營業資產(增加)減少 | 0 | 0 | 22,942 | (30,131) | ||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 2,177 | 82,069 | (18,262) | (52,012) | 120,262 | 141,946 | (15,666) | 135,851 | 104,776 | (28,729) | 105,057 | 127,415 | 60,721 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | (3,315) | (1,718) | 1,725 | (1,478) | (1,262) | 0 | 3,922 | 0 | (2,530) | (1,145) | 0 | 286 | (40) | |||||||||||||
應付帳款增加(減少) | (26,031) | (11,439) | 36,450 | 21,689 | (11,686) | (12,124) | 12,596 | (91,462) | (47,030) | 15,757 | (7,983) | (139,582) | (103,075) | |||||||||||||
其他應付款增加(減少) | (7,236) | (8,978) | (8,359) | (30,786) | (53,758) | 37,657 | 48,526 | 14,513 | 22,821 | 655 | (17,117) | 86,940 | 20,630 | |||||||||||||
其他流動負債增加(減少) | (1,135) | 3,009 | 13,277 | 10,263 | 28,250 | (13,535) | (29,745) | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | (37,717) | (19,126) | 43,093 | (2,693) | (38,626) | 12,004 | 35,325 | (76,557) | (34,812) | 8,077 | (42,050) | (98,476) | (200,621) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (35,540) | 62,943 | 24,831 | (54,705) | 81,636 | 153,950 | 19,659 | 59,294 | 69,964 | (20,652) | 63,007 | 28,939 | (139,900) | |||||||||||||
調整項目合計 | 16,168 | 101,387 | 76,981 | (36,817) | 207,232 | 194,775 | 157,016 | 205,177 | 116,820 | 25,730 | 103,107 | 78,613 | (87,430) | |||||||||||||
營運產生之現金流入(流出) | (41,915) | 5,313 | (78,425) | (61,711) | 28,419 | (20,206) | 1,215 | (10,879) | 39,086 | 21,428 | 129,963 | 75,164 | (106,208) | |||||||||||||
收取之利息 | 428 | 1,217 | 174 | 706 | 874 | (205) | 657 | 711 | 812 | 1,006 | 7,512 | 2,083 | 931 | |||||||||||||
支付之利息 | (19,061) | (11,459) | (12,004) | (6,186) | (17,199) | (14,439) | (9,398) | (7,045) | (5,329) | (5,162) | (4,629) | (3,644) | (2,254) | |||||||||||||
退還(支付)之所得稅 | 2,731 | 222 | 0 | 2,883 | (15) | 15,888 | (20) | 472 | (765) | (240) | (1,044) | (4,448) | (1,787) | |||||||||||||
營業活動之淨現金流入(流出) | (57,817) | (4,707) | (90,255) | (64,308) | 12,079 | (18,962) | (7,546) | (16,741) | 33,804 | 17,032 | 131,802 | 69,155 | (109,318) | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (2,560) | 4,152 | (2,882) | (5,927) | (12,433) | (15,163) | (28,152) | (96,570) | (469,285) | (67,790) | (52,365) | (129,753) | (157,613) | |||||||||||||
處分不動產、廠房及設備 | 0 | (787) | 0 | 154 | 1,678 | (13,352) | 136 | |||||||||||||||||||
存出保證金增加 | (5,540) | 8,463 | 0 | 944 | 578 | |||||||||||||||||||||
取得無形資產 | (53) | (46) | 0 | 0 | 0 | (1,100) | (318) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款減少 | (747) | (3,427) | 0 | |||||||||||||||||||||||
投資活動之淨現金流入(流出) | (16,118) | 7,819 | (15,446) | (5,970) | (7,830) | 221,487 | (50,165) | (111,419) | (126,362) | (149,082) | (67,129) | (142,581) | (15,726) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (75,025) | (4,879) | (6,808) | (12,644) | (17,608) | (88,543) | 22,475 | (132,930) | (352,830) | |||||||||||||||||
短期借款減少 | (10,514) | 0 | 27,609 | (48,273) | ||||||||||||||||||||||
舉借長期借款 | (568,716) | (15,735) | 88,234 | 7,997 | 31,276 | 0 | 66,881 | 30,000 | 285,166 | 274,000 | ||||||||||||||||
償還長期借款 | 1,937 | 0 | (146,134) | (155,664) | (154,546) | (454,306) | (277,666) | (60,250) | (5,416) | (5,490) | ||||||||||||||||
存入保證金減少 | 0 | 0 | (121) | (306) | ||||||||||||||||||||||
其他應付款-關係人增加 | 0 | 23,887 | 43,998 | 15,893 | 26,616 | 0 | 125,000 | |||||||||||||||||||
其他應付款-關係人減少 | (50,389) | 0 | ||||||||||||||||||||||||
租賃本金償還 | (1,418) | (1,553) | (2,415) | (3,070) | (4,163) | (9,071) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
現金增資 | 425,100 | 0 | 0 | (84,698) | 0 | 0 | 0 | |||||||||||||||||||
非控制權益變動 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |||||||||||||||||||
籌資活動之淨現金流入(流出) | 287,720 | 1,720 | 128,826 | 64,963 | 5,499 | (156,183) | (46,234) | 197,713 | 34,107 | 202,125 | (7,366) | 148,161 | (85,398) | |||||||||||||
匯率變動對現金及約當現金之影響 | (914) | (4,259) | (2,073) | (325) | (14,181) | (6,489) | 5,944 | (2,684) | 10,260 | (9,042) | 70,833 | 9,566 | (15,303) | |||||||||||||
本期現金及約當現金增加(減少)數 | 212,871 | 573 | 21,052 | (5,640) | (4,433) | 39,853 | (98,001) | 66,869 | (48,191) | 61,033 | 128,140 | 84,301 | (225,745) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 354,228 | 429,583 | 584,025 | 913,964 | 858,933 | 627,356 | 1,042,517 | |||||||||||||
期末現金及約當現金餘額 | 212,871 | 573 | 21,052 | (5,640) | (4,433) | 39,853 | 172,325 | 354,228 | 429,583 | 584,025 | 913,964 | 858,933 | 627,356 | |||||||||||||
資產負債表帳列之現金及約當現金 | 222,394 | 10.95% | 14,784 | 0.77% | 64,310 | 2.97% | 15,437 | 0.69% | 57,327 | 2.35% | 126,480 | 3.56% | 172,325 | 4.79% | 354,228 | 8.6% | 429,583 | 10.26% | 584,025 | 13.87% | 913,964 | 21.68% | 858,933 | 21.5% | 627,356 | 17.71% |
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) | (155,712) | -17.21% | (265,403) | -39.27% | (354,493) | -65.61% | (243,327) | -53.41% | (721,562) | -147.64% | (395,753) | -40.15% | (417,409) | -34.05% | (419,273) | -34.18% | (145,849) | -8.46% | 1,418 | 0.08% | 106,123 | 4.74% | (109,475) | -5.31% | (74,227) | -3.45% |
本期稅前淨利(淨損) | (155,712) | 329.65% | (265,403) | 318.06% | (354,493) | 223.16% | (243,327) | 236.92% | (721,562) | 360.72% | (395,753) | 1933.43% | (417,409) | -252.91% | (419,273) | 129.92% | (145,849) | -307.51% | 1,418 | 1.06% | 106,123 | 77.86% | (109,475) | -50.43% | (74,227) | 13.61% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 76,474 | -161.9% | 88,604 | -106.18% | 127,204 | -80.08% | 151,761 | -147.76% | 184,822 | -92.4% | 186,676 | -911.99% | 154,782 | 93.78% | 148,182 | -45.92% | 150,160 | 316.6% | 143,184 | 107.21% | 129,214 | 94.81% | 93,380 | 43.01% | 90,874 | -16.66% |
攤銷費用 | 15,808 | -33.47% | 21,957 | -26.31% | 23,484 | -14.78% | 23,135 | -22.53% | 25,803 | -12.9% | 21,234 | -103.74% | 19,863 | 12.04% | 21,500 | -6.66% | 24,534 | 51.73% | 24,537 | 18.37% | 22,560 | 16.55% | 30,579 | 14.09% | 31,328 | -5.74% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 1,705 | -3.61% | (88) | 0.11% | 3,593 | -2.26% | (228) | 0.22% | 1,521 | -0.76% | (534) | 2.61% | 6,436 | 3.9% | 287 | -0.09% | 3,026 | 6.38% | 1,543 | 1.16% | ||||||
利息費用 | 50,533 | -106.98% | 44,798 | -53.69% | 34,983 | -22.02% | 27,384 | -26.66% | 43,694 | -21.84% | 37,914 | -185.23% | 28,989 | 17.56% | 24,916 | -7.72% | 20,579 | 43.39% | 16,581 | 12.41% | 20,711 | 15.2% | 19,774 | 9.11% | 15,858 | -2.91% |
利息收入 | (709) | 1.5% | (1,482) | 1.78% | (357) | 0.22% | (1,269) | 1.24% | (1,121) | 0.56% | (1,618) | 7.9% | (2,750) | -1.67% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 1 | 0% | 268 | -0.32% | 247 | -0.16% | 2,226 | -2.17% | 165,507 | -82.74% | 2,864 | -13.99% | 2,039 | 1.24% | ||||||||||||
處分投資損失(利益) | 2,305 | -4.88% | 0 | 0% | 2,094 | -1.05% | ||||||||||||||||||||
非金融資產減損損失 | 9,102 | -19.27% | 4,520 | -5.42% | 0 | 0% | 55,828 | -27.91% | 50,000 | -244.27% | 82,581 | 50.04% | 95,000 | -29.44% | ||||||||||||
其他項目 | 0 | 0% | 94 | -0.11% | (846) | 0.53% | (31,027) | 30.21% | (2,559) | 1.28% | (75,959) | 371.09% | ||||||||||||||
收益費損項目合計 | 155,219 | -328.6% | 158,671 | -190.15% | 188,308 | -118.54% | 171,982 | -167.45% | 475,589 | -237.76% | 134,668 | -657.91% | 291,940 | 176.89% | 290,140 | -89.91% | 195,484 | 412.16% | 177,592 | 132.97% | 167,182 | 122.66% | 136,821 | 63.02% | 135,204 | -24.78% |
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 | 0% | 0 | 0% | 3 | 0% | (3) | 0% | 190 | -0.09% | (31) | 0.15% | (39) | -0.02% | 39 | -0.01% | 398 | 0.84% | (156) | -0.12% | (390) | -0.29% | 132 | 0.06% | 54 | -0.01% |
應收帳款(增加)減少 | 4,708 | -9.97% | (2,952) | 3.54% | (9,472) | 5.96% | 1,934 | -1.88% | 38,947 | -19.47% | 1,970 | -9.62% | 29,621 | 17.95% | 46,732 | -14.48% | (34,765) | -73.3% | 94,431 | 70.7% | (98,348) | -72.16% | 43,885 | 20.21% | (61,065) | 11.19% |
其他應收款(增加)減少 | (6,784) | 14.36% | 2,752 | -3.3% | (3,803) | 2.39% | 8,373 | -8.15% | 12,708 | -6.35% | 796 | -3.89% | ||||||||||||||
存貨(增加)減少 | 15,144 | -32.06% | 89,783 | -107.6% | 10,787 | -6.79% | (32,091) | 31.25% | 161,947 | -80.96% | 249,756 | -1220.17% | 216,844 | 131.39% | (45,246) | 14.02% | 89,099 | 187.86% | (127,515) | -95.48% | (101,278) | -74.31% | 51,180 | 23.58% | (178,208) | 32.67% |
預付款項(增加)減少 | (6,083) | 12.88% | 24,331 | -29.16% | 13,750 | -8.66% | (14,220) | 13.85% | 17,412 | -8.7% | 16,940 | -82.76% | (32,550) | -19.72% | (49,995) | 15.49% | 9,622 | 20.29% | (348) | -0.26% | 37,517 | 27.53% | 27,204 | 12.53% | (65,722) | 12.05% |
其他流動資產(增加)減少 | 865 | -1.83% | (139) | 0.17% | (3,411) | 2.15% | 9,901 | -9.64% | 11,016 | -5.51% | (6,691) | 32.69% | (3,150) | -1.91% | ||||||||||||
其他金融資產(增加)減少 | 5,443 | -11.52% | (12,695) | 15.21% | (11,805) | 7.43% | 1,086 | -1.06% | (1,106) | 0.55% | ||||||||||||||||
其他營業資產(增加)減少 | 0 | 0% | 0 | 0% | 22,769 | 10.49% | (20,095) | 3.68% | ||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 13,295 | -28.15% | 101,080 | -121.14% | (3,951) | 2.49% | (25,020) | 24.36% | 241,114 | -120.54% | 262,740 | -1283.6% | 210,726 | 127.68% | (59,977) | 18.59% | 52,688 | 111.09% | (14,037) | -10.51% | (118,952) | -87.28% | 170,329 | 78.46% | (404,694) | 74.18% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 195 | -0.41% | 1,394 | -1.67% | 1,188 | -0.75% | 548 | -0.53% | 0 | 0% | (3,941) | 19.25% | 3,941 | 2.39% | (5,266) | 1.63% | 5,266 | 11.1% | 0 | 0% | (588) | -0.43% | 588 | 0.27% | (788) | 0.14% |
應付帳款增加(減少) | (784) | 1.66% | 2,462 | -2.95% | 27,285 | -17.18% | 12,819 | -12.48% | (146,140) | 73.06% | (18,117) | 88.51% | 82,735 | 50.13% | (99,083) | 30.7% | (38,111) | -80.35% | 32,642 | 24.44% | 17,540 | 12.87% | (42,263) | -19.47% | (190,012) | 34.83% |
其他應付款增加(減少) | (14,336) | 30.35% | 10,358 | -12.41% | (629) | 0.4% | (20,318) | 19.78% | (21,636) | 10.82% | 18,152 | -88.68% | 33,376 | 20.22% | (20,334) | 6.3% | 3,823 | 8.06% | (37,635) | -28.18% | (2,439) | -1.79% | 98,225 | 45.25% | (11,036) | 2.02% |
其他流動負債增加(減少) | 4,762 | -10.08% | (39,314) | 47.11% | 17,935 | -11.29% | 26,588 | -25.89% | 23,291 | -11.64% | 15,521 | -75.83% | (16,049) | -9.72% | ||||||||||||
與營業活動相關之負債之淨變動合計 | (10,163) | 21.52% | (25,100) | 30.08% | 45,779 | -28.82% | 17,256 | -16.8% | (144,654) | 72.32% | 11,556 | -56.46% | 104,100 | 63.08% | (109,377) | 33.89% | (35,968) | -75.84% | (11,588) | -8.68% | (3,273) | -2.4% | 35,878 | 16.53% | (187,727) | 34.41% |
與營業活動相關之資產及負債之淨變動合計 | 3,132 | -6.63% | 75,980 | -91.06% | 41,828 | -26.33% | (7,764) | 7.56% | 96,460 | -48.22% | 274,296 | -1340.06% | 314,826 | 190.76% | (169,354) | 52.48% | 16,720 | 35.25% | (25,625) | -19.19% | (122,225) | -89.68% | 206,207 | 94.99% | (592,421) | 108.6% |
調整項目合計 | 158,351 | -335.23% | 234,651 | -281.21% | 230,136 | -144.88% | 164,218 | -159.89% | 572,049 | -285.98% | 408,964 | -1997.97% | 606,766 | 367.65% | 120,786 | -37.43% | 212,204 | 447.41% | 151,967 | 113.78% | 44,957 | 32.99% | 343,028 | 158.01% | (457,217) | 83.81% |
營運產生之現金流入(流出) | 2,639 | -5.59% | (30,752) | 36.85% | (124,357) | 78.29% | (79,109) | 77.02% | (149,513) | 74.74% | 13,211 | -64.54% | 189,357 | 114.73% | (298,487) | 92.49% | 66,355 | 139.9% | 153,385 | 114.85% | 151,080 | 110.85% | 233,553 | 107.58% | (531,444) | 97.42% |
收取之利息 | 709 | -1.5% | 1,482 | -1.78% | 357 | -0.22% | 1,269 | -1.24% | 1,121 | -0.56% | 1,618 | -7.9% | 2,750 | 1.67% | 2,623 | -0.81% | 2,279 | 4.81% | 5,691 | 4.26% | 12,208 | 8.96% | 4,827 | 2.22% | 3,468 | -0.64% |
支付之利息 | (50,533) | 106.98% | (44,798) | 53.69% | (34,983) | 22.02% | (27,384) | 26.66% | (43,694) | 21.84% | (37,914) | 185.23% | (28,989) | -17.56% | (24,916) | 7.72% | (20,440) | -43.1% | (16,292) | -12.2% | (19,774) | -14.51% | (14,383) | -6.63% | (7,175) | 1.32% |
退還(支付)之所得稅 | (51) | 0.11% | (9,376) | 11.24% | 132 | -0.08% | 2,518 | -2.45% | (7,946) | 3.97% | 2,616 | -12.78% | 1,922 | 1.16% | (1,933) | 0.6% | (765) | -1.61% | (9,227) | -6.91% | (7,220) | -5.3% | (6,903) | -3.18% | (10,376) | 1.9% |
營業活動之淨現金流入(流出) | (47,236) | 100% | (83,444) | 100% | (158,851) | 100% | (102,706) | 100% | (200,032) | 100% | (20,469) | 100% | 165,040 | 100% | (322,713) | 100% | 47,429 | 100% | 133,557 | 100% | 136,294 | 100% | 217,094 | 100% | (545,527) | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (13,166) | 59.57% | (5,534) | 47.57% | (5,971) | 15.08% | (7,345) | 84.36% | (81,507) | -57.45% | (178,386) | -226.2% | (92,652) | 57.34% | (238,821) | 126.81% | (599,197) | 171.58% | (144,808) | 30.23% | (231,627) | 95.83% | (333,016) | 66.82% | (403,384) | 179.73% |
處分不動產、廠房及設備 | 0 | 0% | 979 | -8.42% | 0 | 0% | 563 | -6.47% | 3,870 | 2.73% | 21,158 | 26.83% | 787 | -0.49% | ||||||||||||
存出保證金增加 | (5,540) | 25.07% | (6,492) | 55.81% | (30,842) | 77.9% | 0 | 0% | (3,878) | -2.73% | 1,099 | 1.39% | (3,902) | 2.41% | (5) | 0% | (172) | 0.05% | 0 | 0% | (2,320) | 1.03% | ||||
取得無形資產 | (808) | 3.66% | (46) | 0.4% | 0 | 0% | (3,400) | 39.05% | (1,092) | -0.77% | (41,760) | -52.95% | (318) | 0.2% | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | (2,586) | 11.7% | (540) | 4.64% | (2,819) | 7.12% | (231) | 2.65% | 2,860 | 2.02% | 29,348 | 37.21% | (42,718) | 26.44% | 32,144 | -17.07% | 299,902 | -85.88% | (354,471) | 74% | (54) | 0.02% | (213,834) | 42.9% | (74,800) | 33.33% |
預付設備款減少 | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||||||||||||
投資活動之淨現金流入(流出) | (22,100) | 100% | (11,633) | 100% | (39,594) | 100% | (8,707) | 100% | 141,875 | 100% | 78,863 | 100% | (161,577) | 100% | (188,334) | 100% | (349,217) | 100% | (479,018) | 100% | (241,694) | 100% | (498,414) | 100% | (224,439) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 30,103 | 65.84% | (40,176) | -15.53% | 32,860 | 45.63% | (192,228) | 100.28% | (2,528) | -0.54% | 39,423 | 22.16% | (182,932) | 1337.91% | 467,771 | 264.43% | (115,138) | -24.42% | 0 | 0% | ||||
短期借款減少 | (10,514) | -3.79% | 0 | 0% | 0 | 0% | (61,302) | 272.5% | (71,959) | 70.99% | 0 | 0% | 14,023 | 3.59% | ||||||||||||
償還公司債 | 566,745 | 204.12% | 0 | 0% | (13,400) | -7.53% | 0 | 0% | (178,379) | -37.83% | (29,852) | -7.65% | ||||||||||||||
舉借長期借款 | (568,716) | -204.83% | (11,291) | -24.69% | 244,094 | 94.34% | 0 | 0% | 31,401 | -139.58% | 0 | 0% | 311,881 | 66.33% | 625,000 | 351.35% | 613,334 | -4485.73% | 30,000 | 16.96% | 385,166 | 81.68% | 274,000 | 70.24% | ||
償還長期借款 | 0 | 0% | 0 | 0% | 0 | 0% | (16,020) | -22.24% | 0 | 0% | (250,452) | 247.07% | (280,907) | 146.54% | (221,689) | -47.15% | (474,156) | -266.55% | (362,083) | 2648.16% | (322,500) | -182.31% | (20,416) | -4.33% | (24,304) | -6.23% |
存入保證金減少 | (1,286) | -0.46% | (287) | -0.63% | (270) | -0.1% | (4,409) | -6.12% | ||||||||||||||||||
其他應付款-關係人增加 | 0 | 0% | 32,616 | 71.33% | 24,667 | 9.53% | 74,018 | 102.78% | 36,173 | -160.8% | 274,702 | -270.99% | 295,000 | -153.89% | 50,000 | 10.63% | ||||||||||
其他應付款-關係人減少 | (127,798) | -46.03% | 0 | 0% | ||||||||||||||||||||||
租賃本金償還 | (5,882) | -2.12% | (5,417) | -11.85% | (9,572) | -3.7% | (14,431) | -20.04% | (28,806) | 128.05% | (53,688) | 52.96% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0% | (52,041) | 380.61% | 0 | 0 | 0% | (137,583) | -35.27% | ||||||||
現金增資 | 425,100 | 153.11% | 200,000 | 437.41% | 40,000 | 15.46% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 446,880 | 94.77% | 0 | 0% | ||||||||
非控制權益變動 | 0 | 0% | (200,000) | -437.41% | 0 | 0% | 300,000 | 63.8% | 0 | 0% | 0 | 0% | (29,805) | -16.85% | 0 | 0% | 257,563 | 66.03% | ||||||||
籌資活動之淨現金流入(流出) | 277,649 | 100% | 45,724 | 100% | 258,743 | 100% | 72,018 | 100% | (22,496) | 100% | (101,370) | 100% | (191,692) | 100% | 470,196 | 100% | 177,887 | 100% | (13,673) | 100% | 176,895 | 100% | 471,531 | 100% | 390,076 | 100% |
匯率變動對現金及約當現金之影響 | (703) | (173) | (11,425) | (2,495) | 11,500 | (2,869) | 6,326 | (34,504) | (30,541) | 29,195 | (16,464) | 41,366 | (35,271) | |||||||||||||
本期現金及約當現金增加(減少)數 | 207,610 | (49,526) | 48,873 | (41,890) | (69,153) | (45,845) | (181,903) | (75,355) | (154,442) | (329,939) | 55,031 | 231,577 | (415,161) | |||||||||||||
期初現金及約當現金餘額 | 14,784 | 64,310 | 15,437 | 57,327 | 126,480 | 172,325 | ||||||||||||||||||||
期末現金及約當現金餘額 | 222,394 | 14,784 | 64,310 | 15,437 | 57,327 | 126,480 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 222,394 | 14,784 | 64,310 | 15,437 | 57,327 | 126,480 | 172,325 | 354,228 | 429,583 | 584,025 | 913,964 | 858,933 | 627,356 |
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
誠研(3494) 2024年第4季「營業活動之現金流」單季為NT$-5,782萬元、較上一季衰退-277.44%;而今年初至今累積為NT$-4,724萬元、較去年同期成長43.39%。
單季
誠研(3494) 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$-5,782萬元,較上一季衰退-277.44%,為過去11年同期中的第10高。
同時誠研過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為3.48%、--與--。
其中稅前淨利為NT$-5,808萬元,收益費損相關之調整項目為NT$5,171萬元,所得稅/利息等之影響數為NT$-1,590萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-4,724萬元,較去年同期成長43.39%,為過去11年同期中的第7高。
同時誠研過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為22.81%、--與--。
其中稅前淨利為NT$-1.56億元,收益費損相關之調整項目為NT$1.55億元,所得稅/利息等之影響數為NT$-4,988萬元
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) | (58,083) | (96,074) | (155,406) | (24,894) | (178,813) | (214,981) | (155,801) | (216,056) | (77,734) | (4,302) | 26,856 | (3,449) | (18,778) | |||||||||||||
收益費損項目合計 | 51,708 | 38,444 | 52,150 | 17,888 | 125,596 | 40,825 | 137,357 | 145,883 | 46,856 | 46,382 | 40,100 | 49,674 | 52,470 | |||||||||||||
折舊費用 | 18,615 | 19,218 | 29,797 | 36,197 | 46,583 | 54,820 | 41,353 | 36,989 | 38,076 | 36,663 | 35,006 | 24,537 | 25,971 | |||||||||||||
攤銷費用 | 2,476 | 4,357 | 5,868 | 5,885 | 7,405 | 6,758 | 4,849 | 4,880 | 5,164 | 8,326 | 5,057 | 20,382 | 20,639 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (35,540) | 62,943 | 24,831 | (54,705) | 81,636 | 153,950 | 19,659 | 59,294 | 69,964 | (20,652) | 63,007 | 28,939 | (139,900) | |||||||||||||
營業活動之淨現金流入(流出) | (57,817) | (4,707) | (90,255) | (64,308) | 12,079 | (18,962) | (7,546) | (16,741) | 33,804 | 17,032 | 131,802 | 69,155 | (109,318) |
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) | (155,712) | -17.21% | (265,403) | -39.27% | (354,493) | -65.61% | (243,327) | -53.41% | (721,562) | -147.64% | (395,753) | -40.15% | (417,409) | -34.05% | (419,273) | -34.18% | (145,849) | -8.46% | 1,418 | 0.08% | 106,123 | 4.74% | (109,475) | -5.31% | (74,227) | -3.45% |
收益費損項目合計 | 155,219 | -328.6% | 158,671 | -190.15% | 188,308 | -118.54% | 171,982 | -167.45% | 475,589 | -237.76% | 134,668 | -657.91% | 291,940 | 176.89% | 290,140 | -89.91% | 195,484 | 412.16% | 177,592 | 132.97% | 167,182 | 122.66% | 136,821 | 63.02% | 135,204 | -24.78% |
折舊費用 | 76,474 | -161.9% | 88,604 | -106.18% | 127,204 | -80.08% | 151,761 | -147.76% | 184,822 | -92.4% | 186,676 | -911.99% | 154,782 | 93.78% | 148,182 | -45.92% | 150,160 | 316.6% | 143,184 | 107.21% | 129,214 | 94.81% | 93,380 | 43.01% | 90,874 | -16.66% |
攤銷費用 | 15,808 | -33.47% | 21,957 | -26.31% | 23,484 | -14.78% | 23,135 | -22.53% | 25,803 | -12.9% | 21,234 | -103.74% | 19,863 | 12.04% | 21,500 | -6.66% | 24,534 | 51.73% | 24,537 | 18.37% | 22,560 | 16.55% | 30,579 | 14.09% | 31,328 | -5.74% |
與營業活動相關之資產及負債之淨變動合計 | 3,132 | -6.63% | 75,980 | -91.06% | 41,828 | -26.33% | (7,764) | 7.56% | 96,460 | -48.22% | 274,296 | -1340.06% | 314,826 | 190.76% | (169,354) | 52.48% | 16,720 | 35.25% | (25,625) | -19.19% | (122,225) | -89.68% | 206,207 | 94.99% | (592,421) | 108.6% |
營業活動之淨現金流入(流出) | (47,236) | 100% | (83,444) | 100% | (158,851) | 100% | (102,706) | 100% | (200,032) | 100% | (20,469) | 100% | 165,040 | 100% | (322,713) | 100% | 47,429 | 100% | 133,557 | 100% | 136,294 | 100% | 217,094 | 100% | (545,527) | 100% |
投資活動之淨現金流
誠研(3494) 2024年第4季「投資活動之淨現金流」單季為NT$-1,612萬元、較上一季衰退-899.26%;而今年初至今累積為NT$-2,210萬元、較去年同期衰退-89.98%。
單季
誠研(3494) 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$-1,612萬元,較上一季衰退-899.26%,為過去11年同期中的第6高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-2,210萬元,較去年同期衰退-89.98%,為過去11年同期中的第5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) | (16,118) | 7,819 | (15,446) | (5,970) | (7,830) | 221,487 | (50,165) | (111,419) | (126,362) | (149,082) | (67,129) | (142,581) | (15,726) | |||||||||||||
取得不動產、廠房及設備 | (2,560) | 4,152 | (2,882) | (5,927) | (12,433) | (15,163) | (28,152) | (96,570) | (469,285) | (67,790) | (52,365) | (129,753) | (157,613) | |||||||||||||
處分不動產、廠房及設備 | 0 | (787) | 0 | 154 | 1,678 | (13,352) | 136 | |||||||||||||||||||
取得無形資產 | (53) | (46) | 0 | 0 | 0 | (1,100) | (318) | 0 | 0 | 0 | 0 | 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 | ||||||||||||||||||||||||||
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) | (22,100) | 100% | (11,633) | 100% | (39,594) | 100% | (8,707) | 100% | 141,875 | 100% | 78,863 | 100% | (161,577) | 100% | (188,334) | 100% | (349,217) | 100% | (479,018) | 100% | (241,694) | 100% | (498,414) | 100% | (224,439) | 100% |
取得不動產、廠房及設備 | (13,166) | 59.57% | (5,534) | 47.57% | (5,971) | 15.08% | (7,345) | 84.36% | (81,507) | -57.45% | (178,386) | -226.2% | (92,652) | 57.34% | (238,821) | 126.81% | (599,197) | 171.58% | (144,808) | 30.23% | (231,627) | 95.83% | (333,016) | 66.82% | (403,384) | 179.73% |
處分不動產、廠房及設備 | 0 | 0% | 979 | -8.42% | 0 | 0% | 563 | -6.47% | 3,870 | 2.73% | 21,158 | 26.83% | 787 | -0.49% | ||||||||||||
取得無形資產 | (808) | 3.66% | (46) | 0.4% | 0 | 0% | (3,400) | 39.05% | (1,092) | -0.77% | (41,760) | -52.95% | (318) | 0.2% | 0 | 0 | 0 | 0 | 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 | 0 | 0% | (64,586) | 18.49% | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 59,929 | -31.82% | (426) | 0.12% | ||||||||||||||||||||
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 |
籌資活動之淨現金流
誠研(3494) 2024年第4季「籌資活動之淨現金流」單季為NT$2.88億元、較上一季成長3955.25%;而今年初至今累積為NT$2.78億元、較去年同期成長507.23%。
單季
誠研(3494) 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$2.88億元,較上一季成長3955.25%,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$2.78億元,較去年同期成長507.23%,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) | 287,720 | 1,720 | 128,826 | 64,963 | 5,499 | (156,183) | (46,234) | 197,713 | 34,107 | 202,125 | (7,366) | 148,161 | (85,398) | |||||||||||||
短期借款增加 | (75,025) | (4,879) | (6,808) | (12,644) | (17,608) | (88,543) | 22,475 | (132,930) | (352,830) | |||||||||||||||||
短期借款減少 | (10,514) | 0 | 27,609 | (48,273) | ||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | 0 | (2) | (29,504) | |||||||||||||||||||||||
舉借長期借款 | (568,716) | (15,735) | 88,234 | 7,997 | 31,276 | 0 | 66,881 | 30,000 | 285,166 | 274,000 | ||||||||||||||||
償還長期借款 | 1,937 | 0 | (146,134) | (155,664) | (154,546) | (454,306) | (277,666) | (60,250) | (5,416) | (5,490) | ||||||||||||||||
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) | 277,649 | 100% | 45,724 | 100% | 258,743 | 100% | 72,018 | 100% | (22,496) | 100% | (101,370) | 100% | (191,692) | 100% | 470,196 | 100% | 177,887 | 100% | (13,673) | 100% | 176,895 | 100% | 471,531 | 100% | 390,076 | 100% |
短期借款增加 | 0 | 0% | 30,103 | 65.84% | (40,176) | -15.53% | 32,860 | 45.63% | (192,228) | 100.28% | (2,528) | -0.54% | 39,423 | 22.16% | (182,932) | 1337.91% | 467,771 | 264.43% | (115,138) | -24.42% | 0 | 0% | ||||
短期借款減少 | (10,514) | -3.79% | 0 | 0% | 0 | 0% | (61,302) | 272.5% | (71,959) | 70.99% | 0 | 0% | 14,023 | 3.59% | ||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | 566,745 | 204.12% | 0 | 0% | (13,400) | -7.53% | 0 | 0% | (178,379) | -37.83% | (29,852) | -7.65% | ||||||||||||||
舉借長期借款 | (568,716) | -204.83% | (11,291) | -24.69% | 244,094 | 94.34% | 0 | 0% | 31,401 | -139.58% | 0 | 0% | 311,881 | 66.33% | 625,000 | 351.35% | 613,334 | -4485.73% | 30,000 | 16.96% | 385,166 | 81.68% | 274,000 | 70.24% | ||
償還長期借款 | 0 | 0% | 0 | 0% | 0 | 0% | (16,020) | -22.24% | 0 | 0% | (250,452) | 247.07% | (280,907) | 146.54% | (221,689) | -47.15% | (474,156) | -266.55% | (362,083) | 2648.16% | (322,500) | -182.31% | (20,416) | -4.33% | (24,304) | -6.23% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0% | (52,041) | 380.61% | 0 | 0 | 0% | (137,583) | -35.27% | ||||||||
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。