3535
60.4
TWD-2.00 (-3.21%)
2025.08.20收盤
晶彩科-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) | (94,146) | -177.49% | 108,881 | 26.26% | (35,216) | -71.37% | 98,329 | 21.56% | (14,586) | -6.24% | (5,448) | -2.41% | 54,883 | 9.65% | 18,435 | 5.91% | (28,882) | -18.62% | (16,684) | -4.73% | (6,301) | -4.42% | 11,599 | 6.77% | (52,825) | -51.45% | (34,377) | -54.29% |
本期稅前淨利(淨損) | (94,146) | 108,881 | (35,216) | 98,329 | (14,586) | (5,448) | 54,883 | 18,435 | (28,882) | (16,684) | (6,301) | 11,599 | (52,825) | (34,377) | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 2,965 | 3,024 | 3,109 | 3,193 | 3,178 | 3,096 | 2,589 | 6,674 | 8,018 | 10,683 | 13,452 | 11,766 | 10,295 | 9,726 | ||||||||||||||
攤銷費用 | 860 | 705 | 622 | 238 | 269 | 442 | 491 | 670 | 988 | 888 | 1,538 | 2,724 | 3,628 | 3,929 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (156) | (2,485) | (4,113) | 4,931 | (2,071) | (11,232) | 30,650 | 396 | (233) | (428) | (435) | 570 | (468) | (1,374) | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (329) | 360 | (2,709) | (2,642) | 2,873 | 0 | 0 | (6,393) | (1,076) | (40) | 100 | |||||||||||||||||
利息費用 | 1,049 | 1,389 | 1,823 | 1,722 | 1,711 | 2,547 | 3,039 | 3,385 | 2,569 | 2,494 | 2,386 | 1,467 | 3,029 | 2,885 | ||||||||||||||
利息收入 | (2,363) | (1,948) | (3,141) | (531) | (382) | (1,126) | (1,649) | (254) | ||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0 | 0 | 18 | ||||||||||||||||||||||||
非金融資產減損迴轉利益 | 1,321 | 1,948 | ||||||||||||||||||||||||||
未實現外幣兌換損失(利益) | 37,477 | (2,779) | (15,233) | (33,333) | 15,701 | 19,757 | (7,119) | (29,219) | ||||||||||||||||||||
其他項目 | 388 | 2,109 | (1,175) | 3,862 | 1,295 | 2,142 | 5,085 | 1,909 | 30 | 1,798 | (2,355) | 5,605 | 3,971 | 4,820 | ||||||||||||||
收益費損項目合計 | 42,426 | 2,323 | (20,916) | (22,560) | 22,574 | 15,626 | 33,086 | (22,569) | 5,308 | 56,906 | 15,728 | 21,877 | 21,112 | 19,771 | ||||||||||||||
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
合約資產(增加)減少 | 13,262 | (3,662) | 33,844 | (12,169) | 19,352 | 500 | (14,938) | |||||||||||||||||||||
應收帳款(增加)減少 | 11,360 | (70,316) | 56,862 | (60,792) | 137,950 | (23,108) | 178,623 | 51,408 | (22,662) | (216,111) | 33,591 | (26,705) | 26,326 | (20,925) | ||||||||||||||
存貨(增加)減少 | (98,082) | 159,043 | (35,138) | 6,697 | (81,103) | 41,981 | 217,884 | 102,476 | (99,474) | (76,047) | (97,488) | (9,356) | (6,735) | (50,970) | ||||||||||||||
其他流動資產(增加)減少 | 1,611 | (1,823) | (3,498) | (12,675) | 5,548 | (13,927) | 15,534 | 515 | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (71,849) | 83,242 | 52,070 | (78,939) | 81,747 | 5,446 | 397,103 | 154,399 | (126,552) | (292,003) | (68,093) | (40,777) | 23,620 | (69,489) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (1,756) | (2,044) | 0 | (16,371) | 69,077 | 0 | (93,194) | |||||||||||||||||||||
應付帳款增加(減少) | 93,752 | (52,299) | 23,380 | (44,164) | (28,626) | 9,049 | (269,465) | (191,707) | 79,696 | 105,545 | 28,848 | (6,755) | 45,606 | 59,259 | ||||||||||||||
其他應付款增加(減少) | 6,504 | 22,216 | 33,074 | 29,129 | 15,955 | (12,993) | (7,545) | 24,822 | 7,397 | 19,611 | 3,254 | |||||||||||||||||
負債準備增加(減少) | (1,626) | |||||||||||||||||||||||||||
其他流動負債增加(減少) | 334 | 366 | 411 | 191 | (13,788) | 308 | 800 | 3,249 | ||||||||||||||||||||
其他營業負債增加(減少) | 0 | 13,487 | 0 | 13,409 | (2,003) | (743) | 7,484 | |||||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 97,208 | (18,274) | 56,865 | (17,806) | 40,615 | (4,379) | (361,920) | (163,636) | 94,288 | 152,982 | 37,325 | (14,084) | 45,279 | 65,994 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 25,359 | 64,968 | 108,935 | (96,745) | 122,362 | 1,067 | 35,183 | (9,237) | (32,264) | (139,021) | (30,768) | (54,861) | 68,899 | (3,495) | ||||||||||||||
調整項目合計 | 67,785 | 67,291 | 88,019 | (119,305) | 144,936 | 16,693 | 68,269 | (31,806) | (26,956) | (82,115) | (15,040) | (32,984) | 90,011 | 16,276 | ||||||||||||||
營運產生之現金流入(流出) | (26,361) | 176,172 | 52,803 | (20,976) | 130,350 | 11,245 | 123,152 | (13,371) | (55,838) | (98,799) | (21,341) | (21,385) | 37,186 | (18,101) | ||||||||||||||
收取之利息 | 2,148 | 2,536 | 4,515 | 467 | 258 | 1,236 | 1,651 | 272 | 403 | 183 | 391 | 241 | 491 | 428 | ||||||||||||||
支付之利息 | (1,063) | (1,428) | (1,956) | 14 | (1,809) | (2,726) | (3,243) | (3,358) | (1,498) | (1,406) | (1,532) | (1,445) | (1,169) | (1,036) | ||||||||||||||
退還(支付)之所得稅 | 0 | (3,537) | (41,265) | 347 | (23) | (283) | 112 | 0 | (33) | (49) | (38) | |||||||||||||||||
營業活動之淨現金流入(流出) | (25,276) | 173,743 | 14,097 | (20,148) | 128,776 | 9,472 | 121,672 | (16,457) | (61,537) | (99,933) | (22,482) | (22,622) | 36,459 | (18,747) | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 184,432 | |||||||||||||||||||||||||||
取得不動產、廠房及設備 | (103) | 18 | (150) | (777) | (233) | (1,781) | (1,082) | (1,480) | (1,605) | (2,853) | (2,010) | (69) | (1,051) | (7,093) | ||||||||||||||
存出保證金增加 | (100) | (202) | (2,968) | 0 | (1,390) | (496) | (143) | (16,916) | (5,394) | 49 | 890 | (235) | ||||||||||||||||
存出保證金減少 | 445 | 2,470 | 87 | (161) | 1,202 | 74 | 0 | 16 | 952 | (8,468) | (942) | |||||||||||||||||
取得無形資產 | (239) | (620) | 7 | 0 | (2,422) | 0 | 0 | (1,929) | (1,800) | 0 | 0 | (75) | (27) | (412) | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
投資活動之淨現金流入(流出) | (213,265) | (2,144) | 21,305 | 2,272 | (3,672) | (11,345) | 655 | 20,264 | 23,508 | (1,722) | (2,933) | (5,090) | (7,179) | (34,506) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 25,000 | 0 | 80,000 | 280,000 | 232,609 | 300,000 | 442,000 | 200,500 | 50,000 | (56,500) | 31,000 | (100,000) | 50,000 | ||||||||||||||
償還長期借款 | (3,217) | (9,364) | (10,647) | (10,647) | (4,500) | (9,476) | (4,500) | (6,950) | (2,075) | (2,075) | (2,075) | (10,875) | (61,538) | (2,594) | ||||||||||||||
存入保證金減少 | 0 | 0 | ||||||||||||||||||||||||||
租賃本金償還 | (536) | (617) | (527) | (348) | (536) | (581) | (967) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (3,753) | (11,981) | (111,174) | 19,005 | (47,036) | 10,677 | (127,865) | (1,754) | 33,304 | 47,898 | (58,581) | 20,125 | (2,938) | 17,447 | ||||||||||||||
匯率變動對現金及約當現金之影響 | (16,137) | 1,892 | 5,226 | 8,405 | (10,469) | (6,220) | 3,079 | 813 | 2,006 | (796) | (275) | (231) | 286 | (158) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (258,431) | 161,510 | (70,546) | 9,534 | 67,599 | 2,584 | (2,459) | 2,866 | (2,719) | (54,553) | (84,271) | (7,818) | 26,628 | (35,964) | ||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229,944 | 307,328 | 336,153 | 247,407 | 227,203 | 306,207 | 196,410 | ||||||||||||||
期末現金及約當現金餘額 | (258,431) | 161,510 | (70,546) | 9,534 | 67,599 | 2,584 | (2,459) | 192,798 | 203,747 | 205,040 | 288,701 | 225,628 | 359,900 | 255,030 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 164,384 | 10.56% | 673,850 | 39.01% | 574,337 | 31.86% | 662,375 | 28.49% | 752,407 | 34.67% | 406,108 | 18.58% | 359,412 | 15.65% | 192,798 | 9.41% | 203,747 | 10.82% | 205,040 | 9.77% | 288,701 | 16.77% | 225,628 | 14.33% | 359,900 | 22.22% | 255,030 | 14.13% |
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) | (132,320) | -127.29% | 98,862 | 20.92% | (36,131) | -16.44% | 192,831 | 23.15% | 44,926 | 6.13% | 33,296 | 6.11% | 182,870 | 13.48% | 7,900 | 1.27% | (100,472) | -29.41% | (35,967) | -6.15% | 1,727 | 0.38% | 15,928 | 4.41% | (91,760) | -53.65% | (60,002) | -29.74% |
本期稅前淨利(淨損) | (132,320) | 296.8% | 98,862 | 90.78% | (36,131) | 154.69% | 192,831 | -104.04% | 44,926 | 19.17% | 33,296 | -43.65% | 182,870 | -273.91% | 7,900 | -4.56% | (100,472) | 56.46% | (35,967) | 272.56% | 1,727 | 26.42% | 15,928 | -17.49% | (91,760) | -107.42% | (60,002) | -81.41% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 6,031 | -13.53% | 5,975 | 5.49% | 6,392 | -27.37% | 6,284 | -3.39% | 6,160 | 2.63% | 6,018 | -7.89% | 8,069 | -12.09% | 13,339 | -7.69% | 16,018 | -9% | 21,863 | -165.68% | 27,242 | 416.74% | 23,587 | -25.9% | 20,717 | 24.25% | 19,186 | 26.03% |
攤銷費用 | 1,650 | -3.7% | 1,400 | 1.29% | 1,208 | -5.17% | 475 | -0.26% | 475 | 0.2% | 878 | -1.15% | 983 | -1.47% | 1,541 | -0.89% | 1,979 | -1.11% | 1,839 | -13.94% | 3,407 | 52.12% | 6,025 | -6.62% | 7,284 | 8.53% | 7,844 | 10.64% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 1,427 | -3.2% | 659 | 0.61% | (4,113) | 17.61% | 13,669 | -7.38% | 918 | 0.39% | (12,032) | 15.77% | 32,531 | -48.73% | 3,375 | -1.95% | 18,776 | -10.55% | (457) | 3.46% | (516) | -7.89% | 1,857 | -2.04% | (192) | -0.22% | (1,374) | -1.86% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (163) | 0.37% | (96) | -0.09% | (3,362) | 14.39% | (4,254) | 2.3% | 1,932 | 0.82% | 308 | -0.4% | 0 | 0% | (6,869) | 3.96% | (836) | 0.47% | (120) | 0.91% | 160 | 2.45% | ||||||
利息費用 | 2,120 | -4.76% | 2,737 | 2.51% | 3,849 | -16.48% | 3,469 | -1.87% | 3,925 | 1.67% | 5,523 | -7.24% | 6,089 | -9.12% | 6,444 | -3.72% | 5,005 | -2.81% | 5,488 | -41.59% | 4,737 | 72.46% | 2,770 | -3.04% | 6,009 | 7.03% | 5,721 | 7.76% |
利息收入 | (4,249) | 9.53% | (4,343) | -3.99% | (9,506) | 40.7% | (935) | 0.5% | (810) | -0.35% | (2,850) | 3.74% | (3,476) | 5.21% | (379) | 0.22% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | 0% | 20 | 0.02% | 39 | -0.17% | 0 | 0% | 18 | -0.01% | ||||||||||||||||||
非金融資產減損損失 | 1,214 | -2.72% | 0 | 0% | 18,437 | -27.62% | 245 | -0.14% | ||||||||||||||||||||
非金融資產減損迴轉利益 | 0 | 0% | (9,407) | -8.64% | ||||||||||||||||||||||||
未實現外幣兌換損失(利益) | 13,157 | -29.51% | (28,550) | -26.21% | (27,739) | 118.76% | (40,882) | 22.06% | 35,978 | 15.35% | 17,705 | -23.21% | (12,964) | 19.42% | 4,359 | -2.51% | ||||||||||||
其他項目 | 868 | -1.95% | (61) | -0.06% | (995) | 4.26% | 6,546 | -3.53% | 4,629 | 1.97% | 4,651 | -6.1% | 11,642 | -17.44% | 2,835 | -1.64% | 1,563 | -0.88% | 2,447 | -18.54% | 378 | 5.78% | 7,066 | -7.76% | 6,345 | 7.43% | 9,920 | 13.46% |
收益費損項目合計 | 22,055 | -49.47% | (31,666) | -29.08% | (34,326) | 146.96% | (15,628) | 8.43% | 53,207 | 22.7% | 20,201 | -26.48% | 61,311 | -91.83% | 24,908 | -14.37% | 61,545 | -34.59% | 71,960 | -545.32% | 33,813 | 517.26% | 40,870 | -44.88% | 42,166 | 49.36% | 45,189 | 61.31% |
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||||
合約資產(增加)減少 | 27,689 | -62.11% | 3,744 | 3.44% | 40,854 | -174.91% | (17,316) | 9.34% | 6,446 | 2.75% | (7,408) | 9.71% | (38,380) | 57.49% | ||||||||||||||
應收帳款(增加)減少 | 80,117 | -179.71% | (49,418) | -45.38% | 53,407 | -228.66% | (217,135) | 117.16% | 198,196 | 84.56% | (131,756) | 172.74% | (77,161) | 115.57% | (7,542) | 4.35% | (27,653) | 15.54% | (47,771) | 362.01% | 75,702 | 1158.05% | (136,392) | 149.77% | 104,775 | 122.66% | 67,126 | 91.08% |
存貨(增加)減少 | (115,323) | 258.68% | 90,081 | 82.71% | 5,451 | -23.34% | (44,782) | 24.16% | 52,701 | 22.48% | 101,950 | -133.66% | 399,068 | -597.73% | 68,641 | -39.59% | (112,613) | 63.29% | (171,902) | 1302.68% | 4,784 | 73.18% | 51,635 | -56.7% | (34,486) | -40.37% | 11,364 | 15.42% |
其他流動資產(增加)減少 | (10,025) | 22.49% | (7,689) | -7.06% | 11,497 | -49.22% | 1,454 | -0.78% | 22,777 | 9.72% | (25,431) | 33.34% | 17,031 | -25.51% | 19,709 | -11.37% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (17,542) | 39.35% | 36,718 | 33.71% | 111,209 | -476.13% | (277,779) | 149.88% | 280,120 | 119.51% | (62,645) | 82.13% | 300,558 | -450.18% | 80,808 | -46.6% | (146,607) | 82.39% | (212,092) | 1607.24% | 78,778 | 1205.11% | (92,401) | 101.47% | 68,194 | 79.84% | 82,891 | 112.47% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (1,584) | 3.55% | 36,998 | 33.97% | 18,000 | -77.06% | (120,142) | 64.82% | (34,221) | -14.6% | (30,128) | 39.5% | (234,958) | 351.92% | ||||||||||||||
應付帳款增加(減少) | 96,603 | -216.69% | (27,075) | -24.86% | (8,580) | 36.73% | 8,313 | -4.49% | (99,301) | -42.37% | 32,453 | -42.55% | (393,989) | 590.12% | (260,041) | 149.97% | 57,970 | -32.58% | 161,752 | -1225.77% | (92,112) | -1409.09% | (38,468) | 42.24% | 78,065 | 91.39% | 36,210 | 49.13% |
其他應付款增加(減少) | (21,375) | 47.95% | (8,918) | -8.19% | (38,434) | 164.55% | 1,192 | -0.64% | 9,748 | 4.16% | (71,153) | 93.28% | (5,393) | 8.08% | (23,988) | 13.83% | (23,030) | 12.94% | (21,925) | 166.15% | (19,560) | -299.22% | ||||||
負債準備增加(減少) | (4,783) | 10.73% | ||||||||||||||||||||||||||
其他流動負債增加(減少) | 714 | -1.6% | (52) | -0.05% | 403 | -1.73% | 382 | -0.21% | (18,457) | -7.87% | 219 | -0.29% | 770 | -1.15% | 2,741 | -1.58% | ||||||||||||
其他營業負債增加(減少) | 0 | 0% | 5,910 | 5.43% | 0 | 0% | 26,296 | -14.19% | 1,609 | 0.69% | 4,541 | -5.95% | 24,908 | -37.31% | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 69,575 | -156.06% | 6,863 | 6.3% | (28,611) | 122.49% | (83,959) | 45.3% | (140,622) | -60% | (64,068) | 83.99% | (608,662) | 911.66% | (281,288) | 162.23% | 14,262 | -8.02% | 165,890 | -1257.12% | (106,005) | -1621.62% | (53,172) | 58.39% | 67,904 | 79.5% | 7,137 | 9.68% |
與營業活動相關之資產及負債之淨變動合計 | 52,033 | -116.71% | 43,581 | 40.02% | 82,598 | -353.63% | (361,738) | 195.18% | 139,498 | 59.52% | (126,713) | 166.12% | (308,104) | 461.48% | (200,480) | 115.62% | (132,345) | 74.38% | (46,202) | 350.12% | (27,227) | -416.51% | (145,573) | 159.86% | 136,098 | 159.33% | 90,028 | 122.15% |
調整項目合計 | 74,088 | -166.18% | 11,915 | 10.94% | 48,272 | -206.67% | (377,366) | 203.61% | 192,705 | 82.22% | (106,512) | 139.64% | (246,793) | 369.65% | (175,572) | 101.26% | (70,800) | 39.79% | 25,758 | -195.2% | 6,586 | 100.75% | (104,703) | 114.98% | 178,264 | 208.7% | 135,217 | 183.47% |
營運產生之現金流入(流出) | (58,232) | 130.62% | 110,777 | 101.72% | 12,141 | -51.98% | (184,535) | 99.57% | 237,631 | 101.38% | (73,216) | 95.99% | (63,923) | 95.74% | (167,672) | 96.7% | (171,272) | 96.25% | (10,209) | 77.36% | 8,313 | 127.17% | (88,775) | 97.49% | 86,504 | 101.27% | 75,215 | 102.05% |
收取之利息 | 4,835 | -10.85% | 4,474 | 4.11% | 10,379 | -44.44% | 1,070 | -0.58% | 841 | 0.36% | 3,001 | -3.93% | 3,535 | -5.29% | 357 | -0.21% | 697 | -0.39% | 379 | -2.87% | 720 | 11.01% | 457 | -0.5% | 1,325 | 1.55% | 579 | 0.79% |
支付之利息 | (2,146) | 4.81% | (2,806) | -2.58% | (4,036) | 17.28% | (2,175) | 1.17% | (4,064) | -1.73% | (5,778) | 7.58% | (6,275) | 9.4% | (6,077) | 3.5% | (2,758) | 1.55% | (3,455) | 26.18% | (2,496) | -38.18% | (2,696) | 2.96% | (2,279) | -2.67% | (2,040) | -2.77% |
退還(支付)之所得稅 | 10,961 | -24.59% | (3,537) | -3.25% | (41,841) | 179.14% | 301 | -0.16% | (23) | -0.01% | (283) | 0.37% | (101) | 0.15% | 0 | 0% | (4,604) | 2.59% | 89 | -0.67% | 0 | 0% | (51) | 0.06% | (132) | -0.15% | (53) | -0.07% |
營業活動之淨現金流入(流出) | (44,582) | 100% | 108,908 | 100% | (23,357) | 100% | (185,339) | 100% | 234,385 | 100% | (76,276) | 100% | (66,764) | 100% | (173,392) | 100% | (177,937) | 100% | (13,196) | 100% | 6,537 | 100% | (91,065) | 100% | 85,418 | 100% | 73,701 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (397,700) | -1193.33% | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 434,432 | 1303.54% | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (2,518) | -7.56% | (1,360) | 28.66% | (264) | -1.36% | (1,995) | -71.22% | (233) | 4.99% | (4,711) | 29.14% | (2,464) | -28.28% | (94,600) | 88.47% | (3,783) | 7417.65% | (2,853) | -95.74% | (2,481) | 63.78% | (797) | 12.56% | (2,638) | 27.1% | (9,007) | 24.82% |
存出保證金增加 | (100) | -0.3% | (1,270) | 26.76% | (3,045) | -15.73% | (851) | -30.38% | (2,416) | 51.76% | (1,602) | 9.91% | (1,048) | -12.03% | (17,529) | 16.39% | (9,193) | 18025.49% | (480) | 7.56% | (31) | 0.32% | (80) | 0.22% | ||||
存出保證金減少 | 917 | 2.75% | 2,572 | -54.19% | 163 | 0.84% | 437 | 15.6% | 1,232 | -26.39% | 189 | -1.17% | 140 | 1.61% | 5,251 | -4.91% | 3,330 | -6529.41% | (3,785) | -127.01% | 3,567 | -91.7% | ||||||
取得無形資產 | (1,704) | -5.11% | (878) | 18.5% | (713) | -3.68% | 0 | 0% | (2,422) | 51.89% | 0 | 0 | 0% | (2,097) | 1.96% | (1,800) | 3529.41% | 0 | 0 | 0% | (75) | 1.18% | (48) | 0.49% | (433) | 1.19% | ||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
預付設備款增加 | 0 | 0% | (3,810) | 80.28% | 0 | 0% | (7,109) | -253.8% | 0 | 0% | (2,022) | 20.77% | (10,848) | 29.9% | ||||||||||||||
投資活動之淨現金流入(流出) | 33,327 | 100% | (4,746) | 100% | 19,359 | 100% | 2,801 | 100% | (4,668) | 100% | (16,166) | 100% | 8,714 | 100% | (106,926) | 100% | (51) | 100% | 2,980 | 100% | (3,890) | 100% | (6,347) | 100% | (9,734) | 100% | (36,286) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 27,000 | -75.34% | 0 | 0% | 380,000 | -20902.09% | 280,000 | -238.37% | 522,609 | 2188.02% | 542,204 | -406.35% | 920,000 | 374.92% | 316,500 | 431.49% | (90,000) | 75.24% | 13,500 | 34.31% | 115,000 | 119.73% | (61,000) | 266.75% | 0 | 0% |
短期借款減少 | 0 | 0% | (27,000) | 75.34% | (150,000) | 87.04% | (360,000) | 19801.98% | (387,389) | 329.8% | (478,907) | -2005.05% | (665,130) | 498.47% | (730,714) | -297.78% | (249,000) | -339.47% | ||||||||||
償還長期借款 | (6,435) | 85.62% | (18,728) | 52.26% | (21,294) | 12.36% | (21,294) | 1171.29% | (9,000) | 7.66% | (18,952) | -79.35% | (9,000) | 6.74% | (13,900) | -5.66% | (14,150) | -19.29% | (29,585) | 24.73% | (4,150) | -10.55% | (18,950) | -19.73% | (90,490) | 395.71% | (12,978) | -60.75% |
存入保證金減少 | 0 | 0% | (15,940) | 44.48% | 0 | 0% | (27) | 0.02% | (60) | -0.15% | ||||||||||||||||||
租賃本金償還 | (1,081) | 14.38% | (1,169) | 3.26% | (1,042) | 0.6% | (524) | 28.82% | (1,073) | 0.91% | (1,165) | -4.88% | (1,507) | 1.13% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (7,516) | 100% | (35,837) | 100% | (172,336) | 100% | (1,818) | 100% | (117,462) | 100% | 23,885 | 100% | (133,433) | 100% | 245,386 | 100% | 73,350 | 100% | (119,612) | 100% | 39,344 | 100% | 96,050 | 100% | (22,868) | 100% | 21,363 | 100% |
匯率變動對現金及約當現金之影響 | (14,246) | 5,785 | 1,704 | 28,197 | (5,202) | (1,546) | 5,073 | (2,214) | 1,057 | (1,285) | (697) | (213) | 877 | (158) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (33,017) | 74,110 | (174,630) | (156,159) | 107,053 | (70,103) | (186,410) | (37,146) | (103,581) | (131,113) | 41,294 | (1,575) | 53,693 | 58,620 | ||||||||||||||
期初現金及約當現金餘額 | 197,401 | 599,740 | 748,967 | 818,534 | 645,354 | 476,211 | 545,822 | |||||||||||||||||||||
期末現金及約當現金餘額 | 164,384 | 673,850 | 574,337 | 662,375 | 752,407 | 406,108 | 359,412 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 164,384 | 673,850 | 574,337 | 662,375 | 752,407 | 406,108 | 359,412 | 192,798 | 203,747 | 205,040 | 288,701 | 225,628 | 359,900 | 255,030 |
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
晶彩科(3535) 2025年第1季「營業活動之現金流」單季為NT$-1,931萬元、較上一季成長40.2%;而今年初至今累積為NT$-1,931萬元、較去年同期成長70.22%。
單季
晶彩科(3535) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$-1,931萬元,較上一季成長40.2%,為過去11年同期中的第4高。
同時晶彩科過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為51.11%、25.78%與-10.3%。
其中稅前淨利為NT$-3,817萬元,收益費損相關之調整項目為NT$-2,037萬元,所得稅/利息等之影響數為NT$1,256萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$-1,931萬元,較去年同期成長70.22%,為過去11年同期中的第4高。
同時晶彩科過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為51.11%、25.78%與-10.3%。
其中稅前淨利為NT$-3,817萬元,收益費損相關之調整項目為NT$-2,037萬元,所得稅/利息等之影響數為NT$1,256萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
繼續營業單位稅前淨利(淨損) | (38,174) | (10,019) | (915) | 94,502 | 59,512 | 38,744 | 127,987 | (10,535) | (71,590) | (19,283) | 8,028 | 4,329 | (38,935) | (25,625) | ||||||||||||||
收益費損項目合計 | (20,371) | (33,989) | (13,410) | 6,932 | 30,633 | 4,575 | 28,225 | 47,477 | 56,237 | 15,054 | 18,085 | 18,993 | 21,054 | 25,418 | ||||||||||||||
折舊費用 | 3,066 | 2,951 | 3,283 | 3,091 | 2,982 | 2,922 | 5,480 | 6,665 | 8,000 | 11,180 | 13,790 | 11,821 | 10,422 | 9,460 | ||||||||||||||
攤銷費用 | 790 | 695 | 586 | 237 | 206 | 436 | 492 | 871 | 991 | 951 | 1,869 | 3,301 | 3,656 | 3,915 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 26,674 | (21,387) | (26,337) | (264,993) | 17,136 | (127,780) | (343,287) | (191,243) | (100,081) | 92,819 | 3,541 | (90,712) | 67,199 | 93,523 | ||||||||||||||
營業活動之淨現金流入(流出) | (19,306) | (64,835) | (37,454) | (165,191) | 105,609 | (85,748) | (188,436) | (156,935) | (116,400) | 86,737 | 29,019 | (68,443) | 48,959 | 92,448 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
繼續營業單位稅前淨利(淨損) | (38,174) | -74.98% | (10,019) | -17.25% | (915) | -0.54% | 94,502 | 25.06% | 59,512 | 11.93% | 38,744 | 12.17% | 127,987 | 16.26% | (10,535) | -3.4% | (71,590) | -38.39% | (19,283) | -8.28% | 8,028 | 2.59% | 4,329 | 2.28% | (38,935) | -56.96% | (25,625) | -18.51% |
收益費損項目合計 | (20,371) | 105.52% | (33,989) | 52.42% | (13,410) | 35.8% | 6,932 | -4.2% | 30,633 | 29.01% | 4,575 | -5.34% | 28,225 | -14.98% | 47,477 | -30.25% | 56,237 | -48.31% | 15,054 | 17.36% | 18,085 | 62.32% | 18,993 | -27.75% | 21,054 | 43% | 25,418 | 27.49% |
折舊費用 | 3,066 | -15.88% | 2,951 | -4.55% | 3,283 | -8.77% | 3,091 | -1.87% | 2,982 | 2.82% | 2,922 | -3.41% | 5,480 | -2.91% | 6,665 | -4.25% | 8,000 | -6.87% | 11,180 | 12.89% | 13,790 | 47.52% | 11,821 | -17.27% | 10,422 | 21.29% | 9,460 | 10.23% |
攤銷費用 | 790 | -4.09% | 695 | -1.07% | 586 | -1.56% | 237 | -0.14% | 206 | 0.2% | 436 | -0.51% | 492 | -0.26% | 871 | -0.56% | 991 | -0.85% | 951 | 1.1% | 1,869 | 6.44% | 3,301 | -4.82% | 3,656 | 7.47% | 3,915 | 4.23% |
與營業活動相關之資產及負債之淨變動合計 | 26,674 | -138.16% | (21,387) | 32.99% | (26,337) | 70.32% | (264,993) | 160.42% | 17,136 | 16.23% | (127,780) | 149.02% | (343,287) | 182.18% | (191,243) | 121.86% | (100,081) | 85.98% | 92,819 | 107.01% | 3,541 | 12.2% | (90,712) | 132.54% | 67,199 | 137.26% | 93,523 | 101.16% |
營業活動之淨現金流入(流出) | (19,306) | 100% | (64,835) | 100% | (37,454) | 100% | (165,191) | 100% | 105,609 | 100% | (85,748) | 100% | (188,436) | 100% | (156,935) | 100% | (116,400) | 100% | 86,737 | 100% | 29,019 | 100% | (68,443) | 100% | 48,959 | 100% | 92,448 | 100% |
投資活動之淨現金流
晶彩科(3535) 2025年第1季「投資活動之淨現金流」單季為NT$2.47億元、較上一季成長154.01%;而今年初至今累積為NT$2.47億元、較去年同期成長9577.02%。
單季
晶彩科(3535) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$2.47億元,較上一季成長154.01%,為過去11年同期中的第1高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$2.47億元,較去年同期成長9577.02%,為過去11年同期中的第1高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
投資活動之淨現金流入(流出) | 246,592 | (2,602) | (1,946) | 529 | (996) | (4,821) | 8,059 | (127,190) | (23,559) | 4,702 | (957) | (1,257) | (2,555) | (1,780) | ||||||||||||||
取得不動產、廠房及設備 | (2,415) | (1,378) | (114) | (1,218) | 0 | (2,930) | (1,382) | (93,120) | (2,178) | 0 | (471) | (728) | (1,587) | (1,914) | ||||||||||||||
處分不動產、廠房及設備 | 0 | |||||||||||||||||||||||||||
取得無形資產 | (1,465) | (258) | (720) | 0 | 0 | 0 | 0 | (168) | 0 | 0 | 0 | 0 | (21) | (21) | ||||||||||||||
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 | 250,000 | |||||||||||||||||||||||||||
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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
投資活動之淨現金流入(流出) | 246,592 | 100% | (2,602) | 100% | (1,946) | 100% | 529 | 100% | (996) | 100% | (4,821) | 100% | 8,059 | 100% | (127,190) | 100% | (23,559) | 100% | 4,702 | 100% | (957) | 100% | (1,257) | 100% | (2,555) | 100% | (1,780) | 100% |
取得不動產、廠房及設備 | (2,415) | -0.98% | (1,378) | 52.96% | (114) | 5.86% | (1,218) | -230.25% | 0 | 0% | (2,930) | 60.78% | (1,382) | -17.15% | (93,120) | 73.21% | (2,178) | 9.24% | 0 | 0% | (471) | 49.22% | (728) | 57.92% | (1,587) | 62.11% | (1,914) | 107.53% |
處分不動產、廠房及設備 | 0 | 0% | ||||||||||||||||||||||||||
取得無形資產 | (1,465) | -0.59% | (258) | 9.92% | (720) | 37% | 0 | 0 | 0 | 0 | 0% | (168) | 0.13% | 0 | 0 | 0 | 0 | 0% | (21) | 0.82% | (21) | 1.18% | ||||||
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 | 250,000 | 101.38% | ||||||||||||||||||||||||||
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
晶彩科(3535) 2025年第1季「籌資活動之淨現金流」單季為NT$-376萬元、較上一季衰退-0.19%;而今年初至今累積為NT$-376萬元、較去年同期成長84.23%。
單季
晶彩科(3535) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-376萬元,較上一季衰退-0.19%,為過去11年同期中的第6高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-376萬元,較去年同期成長84.23%,為過去11年同期中的第6高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
籌資活動之淨現金流入(流出) | (3,763) | (23,856) | (61,162) | (20,823) | (70,426) | 13,208 | (5,568) | 247,140 | 40,046 | (167,510) | 97,925 | 75,925 | (19,930) | 3,916 | ||||||||||||||
短期借款增加 | 0 | 2,000 | 0 | 300,000 | 0 | 290,000 | 242,204 | 478,000 | 116,000 | (140,000) | 70,000 | 84,000 | 39,000 | (50,000) | ||||||||||||||
短期借款減少 | 0 | (50,000) | (310,000) | (65,389) | (266,732) | (242,732) | (223,910) | (83,879) | ||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 20,000 | 0 | 30,000 | 0 | 0 | 64,300 | |||||||||||||||||||||
償還長期借款 | (3,218) | (9,364) | (10,647) | (10,647) | (4,500) | (9,476) | (4,500) | (6,950) | (12,075) | (27,510) | (2,075) | (8,075) | (28,952) | (10,384) | ||||||||||||||
發放現金股利 | 0 | 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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3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 | % | |
籌資活動之淨現金流入(流出) | (3,763) | 100% | (23,856) | 100% | (61,162) | 100% | (20,823) | 100% | (70,426) | 100% | 13,208 | 100% | (5,568) | 100% | 247,140 | 100% | 40,046 | 100% | (167,510) | 100% | 97,925 | 100% | 75,925 | 100% | (19,930) | 100% | 3,916 | 100% |
短期借款增加 | 0 | 0% | 2,000 | -8.38% | 0 | 0% | 300,000 | -1440.71% | 0 | 0% | 290,000 | 2195.64% | 242,204 | -4349.93% | 478,000 | 193.41% | 116,000 | 289.67% | (140,000) | 83.58% | 70,000 | 71.48% | 84,000 | 110.64% | 39,000 | -195.68% | (50,000) | -1276.81% |
短期借款減少 | 0 | 0% | (50,000) | 81.75% | (310,000) | 1488.74% | (65,389) | 92.85% | (266,732) | -2019.47% | (242,732) | 4359.41% | (223,910) | -90.6% | (83,879) | -209.46% | ||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 20,000 | 49.94% | 0 | 0% | 30,000 | 30.64% | 0 | 0% | 0 | 0% | 64,300 | 1641.98% | ||||||||||||||
償還長期借款 | (3,218) | 85.52% | (9,364) | 39.25% | (10,647) | 17.41% | (10,647) | 51.13% | (4,500) | 6.39% | (9,476) | -71.74% | (4,500) | 80.82% | (6,950) | -2.81% | (12,075) | -30.15% | (27,510) | 16.42% | (2,075) | -2.12% | (8,075) | -10.64% | (28,952) | 145.27% | (10,384) | -265.17% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
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。