3652
28.55
TWD+1.35 (4.96%)
2025.04.11收盤
精聯-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) | 36,448 | 233 | 14,017 | (5,143) | 27,774 | 28,299 | 12,363 | 11,967 | 11,606 | 36,914 | 17,274 | 21,149 | 35,674 | |||||||||||||
本期稅前淨利(淨損) | 36,448 | 233 | 14,017 | (5,143) | 27,774 | 28,299 | 12,363 | 11,967 | 11,606 | 36,914 | 17,274 | 21,149 | 35,674 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 14,527 | 14,973 | 15,209 | 13,055 | 12,837 | 14,987 | 7,026 | 6,891 | 5,886 | 6,935 | 6,669 | 7,788 | 6,920 | |||||||||||||
攤銷費用 | 4,227 | 3,735 | 4,305 | 5,333 | 5,387 | 5,258 | 4,896 | 5,745 | 6,083 | 5,354 | 3,252 | 1,472 | 1,090 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (996) | (2,460) | 3,663 | 772 | (202) | (935) | (207) | (632) | 398 | 287 | (1,404) | (226) | (315) | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (506) | 708 | (360) | 542 | 731 | 1,650 | 738 | 332 | (396) | (451) | ||||||||||||||||
利息費用 | 461 | 586 | 582 | 551 | 465 | 522 | 133 | 0 | 5 | 56 | 444 | 756 | 721 | |||||||||||||
利息收入 | (7,018) | (6,363) | (1,152) | (153) | (107) | (185) | (327) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (1) | 125 | 5 | 33 | (139) | 0 | 23 | |||||||||||||||||||
處分無形資產損失(利益) | 0 | |||||||||||||||||||||||||
其他項目 | 1 | 354 | 0 | 0 | ||||||||||||||||||||||
收益費損項目合計 | 10,695 | 11,658 | 22,252 | 42,373 | 18,972 | 21,297 | 12,282 | 12,096 | 11,805 | 12,094 | 8,734 | 9,156 | 7,909 | |||||||||||||
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 | (4,306) | (5,947) | 7,972 | (934) | (3,021) | 278 | (397) | |||||||||||||||||||
應收票據(增加)減少 | 1,812 | (7,246) | (9,006) | (2,944) | 800 | (3,331) | 1,162 | (6,945) | (1,051) | (1,432) | 5,075 | 15,093 | 6,827 | |||||||||||||
應收帳款(增加)減少 | 45,081 | 64,760 | 21,052 | 90,480 | (66,270) | (38,003) | (49,386) | 86,847 | (7,584) | (38,199) | (45,805) | (8,014) | (61,059) | |||||||||||||
其他應收款(增加)減少 | 774 | 11,789 | 5,025 | 11 | 1,245 | 7,953 | 3,489 | 8,996 | 8,579 | 6,138 | 3,022 | 10,059 | (24,980) | |||||||||||||
存貨(增加)減少 | 5,079 | 63,826 | 6,189 | (9,932) | 73,945 | 10,012 | 31,969 | 5,550 | 21,820 | 77,823 | 77,998 | 48,637 | 9,478 | |||||||||||||
預付款項(增加)減少 | 6,389 | (11,800) | 17,816 | (9,101) | (7,570) | 1,451 | 7,651 | (1,014) | (337) | 11,556 | 5,686 | |||||||||||||||
與營業活動相關之資產之淨變動合計 | 54,829 | 115,382 | 49,048 | 67,580 | (871) | (21,640) | (5,512) | 93,434 | 21,427 | 57,095 | 47,608 | 78,599 | (49,970) | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 19,293 | 24,300 | (6,180) | 6,238 | 11,297 | (4,813) | (6,766) | |||||||||||||||||||
應付票據增加(減少) | (2) | 20 | 1,174 | (99) | (265) | 462 | 1,674 | 1,453 | 345 | (1,153) | 742 | 445 | 326 | |||||||||||||
應付帳款增加(減少) | 62,771 | (48,095) | 12,471 | (102,333) | 38,766 | 37,862 | 3,540 | (110,268) | (40,430) | (7,902) | (25,588) | 25,006 | 11,459 | |||||||||||||
其他應付款增加(減少) | 38,234 | (580) | 10,523 | (2,101) | 5,773 | 2,151 | 11,677 | 4,196 | 12,501 | 5,072 | 33,088 | 2,677 | 56,474 | |||||||||||||
負債準備增加(減少) | (91) | 1,252 | (11) | (1,073) | (202) | (27) | 5 | 17 | 220 | (5,266) | 14,929 | (2,812) | (2,911) | |||||||||||||
其他流動負債增加(減少) | (3,916) | (2,104) | 322 | (1,283) | 3,126 | 483 | (77) | |||||||||||||||||||
淨確定福利負債增加(減少) | (2,705) | (270) | (1,921) | (309) | (455) | (217) | (193) | (157) | (102) | 305 | (2,185) | (99) | (1,559) | |||||||||||||
與營業活動相關之負債之淨變動合計 | 113,584 | (25,477) | 16,378 | (100,960) | 58,040 | 35,901 | 9,860 | (112,486) | (65,081) | (934) | 7,316 | 23,805 | 62,658 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 168,413 | 89,905 | 65,426 | (33,380) | 57,169 | 14,261 | 4,348 | (19,052) | (43,654) | 56,161 | 54,924 | 102,404 | 12,688 | |||||||||||||
調整項目合計 | 179,108 | 101,563 | 87,678 | 8,993 | 76,141 | 35,558 | 16,630 | (6,956) | (31,849) | 68,255 | 63,658 | 111,560 | 20,597 | |||||||||||||
營運產生之現金流入(流出) | 215,556 | 101,796 | 101,695 | 3,850 | 103,915 | 63,857 | 28,993 | 5,011 | (20,243) | 105,169 | 80,932 | 132,709 | 56,271 | |||||||||||||
收取之利息 | 7,830 | 916 | 1,152 | 153 | 107 | 185 | 327 | 189 | 149 | 109 | 297 | 943 | 912 | |||||||||||||
支付之利息 | (468) | (586) | (582) | (615) | (426) | (517) | (156) | 0 | (5) | (56) | (444) | (756) | (721) | |||||||||||||
退還(支付)之所得稅 | 1,447 | 976 | 4,608 | 889 | 1,470 | 2,520 | 3,337 | 904 | 1,293 | (1,394) | 2,117 | 5,462 | (60) | |||||||||||||
營業活動之淨現金流入(流出) | 224,365 | 103,102 | 106,873 | 4,277 | 105,066 | 66,045 | 32,501 | 6,104 | (18,806) | 103,828 | 82,902 | 138,358 | 56,458 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (80) | 13,010 | 0 | 1,320 | (6,735) | (4,786) | 19,099 | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | |||||||||||||||||||||||||
取得不動產、廠房及設備 | (3,670) | (7,675) | (8,855) | (11,855) | (5,525) | (4,178) | (4,050) | (3,565) | (3,660) | (2,890) | (2,034) | (5,702) | (1,749) | |||||||||||||
處分不動產、廠房及設備 | 0 | 1,345 | 277 | 138 | 0 | 0 | ||||||||||||||||||||
存出保證金增加 | (5,801) | (32) | (24,586) | (1,166) | 14,359 | 2,461 | (527) | 372 | (201) | |||||||||||||||||
存出保證金減少 | (114) | (73) | 27,235 | 805 | 531 | (1,673) | (1,336) | |||||||||||||||||||
取得無形資產 | (2,478) | (11,941) | (1,727) | (2,303) | (4,328) | (7,414) | (6,983) | (6,978) | (8,324) | (8,855) | (5,804) | (13,935) | (1,021) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
長期應收租賃款減少 | 836 | 770 | 707 | |||||||||||||||||||||||
預付設備款增加 | (259) | 7,492 | (2,602) | (406) | (3,773) | 829 | (6,383) | (3,162) | (960) | (2,220) | (10,138) | |||||||||||||||
投資活動之淨現金流入(流出) | (11,566) | 6,166 | 231,572 | (250,793) | (5,864) | (4,448) | 48,830 | (12,698) | (63,127) | (14,691) | (18,693) | (21,288) | (4,102) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0 | 155,000 | 170,000 | 200,000 | 60,000 | 30,000 | 50,000 | 95,000 | 70,000 | 365,000 | |||||||||||||||
租賃本金償還 | (7,624) | (8,366) | (7,836) | (6,215) | (5,874) | (6,330) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | (7,208) | 0 | 0 | 0 | 0 | 0 | 0 | (23,353) | 0 | (43,365) | |||||||||||||
籌資活動之淨現金流入(流出) | (27,624) | (8,366) | (7,864) | 324,575 | (40,873) | 3,670 | (70,000) | 0 | 3,312 | (44,479) | (101,451) | (91,522) | (54,742) | |||||||||||||
匯率變動對現金及約當現金之影響 | (1,110) | (9,960) | (3,687) | (4,901) | (1,824) | (7,838) | 2,570 | (4,398) | 1,920 | (1,040) | 8,120 | 1,660 | (4,128) | |||||||||||||
本期現金及約當現金增加(減少)數 | 184,065 | 90,942 | 326,894 | 73,158 | 56,505 | 57,429 | 13,901 | (10,992) | (76,701) | 43,618 | (29,122) | 27,208 | (6,514) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 254,098 | 265,834 | 212,184 | 166,140 | 257,145 | 196,744 | 258,464 | |||||||||||||
期末現金及約當現金餘額 | 184,065 | 90,942 | 326,894 | 73,158 | 56,505 | 57,429 | 140,987 | 254,098 | 265,834 | 212,184 | 166,140 | 257,145 | 196,744 | |||||||||||||
資產負債表帳列之現金及約當現金 | 972,051 | 38.15% | 451,875 | 19.01% | 868,790 | 34.74% | 506,384 | 21.84% | 237,305 | 14.11% | 206,881 | 11.97% | 140,987 | 8.96% | 254,098 | 15.48% | 265,834 | 14.94% | 212,184 | 12.9% | 166,140 | 10.39% | 257,145 | 14.79% | 196,744 | 11.2% |
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) | 119,341 | 4.89% | 49,655 | 2.21% | 114,127 | 4.86% | 78,623 | 3.34% | 19,672 | 0.98% | 16,685 | 0.8% | 958 | 0.05% | 58,869 | 2.47% | 40,591 | 1.92% | 47,262 | 2.31% | 40,282 | 2.08% | 28,817 | 1.47% | 17,618 | 0.9% |
本期稅前淨利(淨損) | 119,341 | 61.04% | 49,655 | 39.78% | 114,127 | 57.31% | 78,623 | 85.42% | 19,672 | 14.05% | 16,685 | 15.21% | 958 | -1.42% | 58,869 | 53.33% | 40,591 | 25.82% | 47,262 | 23.69% | 40,282 | 40.29% | 28,817 | 36.18% | 17,618 | 43.24% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 58,191 | 29.76% | 60,203 | 48.23% | 57,665 | 28.96% | 51,933 | 56.42% | 54,491 | 38.92% | 55,759 | 50.84% | 28,209 | -41.92% | 25,888 | 23.45% | 24,210 | 15.4% | 27,002 | 13.53% | 29,057 | 29.06% | 28,633 | 35.95% | 27,783 | 68.18% |
攤銷費用 | 17,141 | 8.77% | 16,221 | 13% | 18,845 | 9.46% | 21,203 | 23.04% | 21,070 | 15.05% | 20,085 | 18.31% | 21,159 | -31.44% | 22,118 | 20.04% | 23,982 | 15.26% | 18,268 | 9.15% | 12,179 | 12.18% | 3,953 | 4.96% | 4,189 | 10.28% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (618) | -0.32% | (5,137) | -4.12% | 6,546 | 3.29% | 2,755 | 2.99% | (547) | -0.39% | 358 | 0.33% | (2,063) | 3.07% | 1,482 | 1.34% | 1,328 | 0.84% | 59 | 0.03% | (423) | -0.42% | (952) | -1.2% | (1,297) | -3.18% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (58) | -0.03% | (1,384) | -1.11% | 1,498 | 0.75% | (2,968) | -3.22% | 1,185 | 0.85% | (266) | -0.24% | 305 | -0.45% | 835 | 0.76% | (2,374) | -1.51% | 1,491 | 0.75% | ||||||
利息費用 | 1,872 | 0.96% | 2,225 | 1.78% | 1,535 | 0.77% | 2,043 | 2.22% | 2,117 | 1.51% | 1,305 | 1.19% | 317 | -0.47% | 0 | 0% | 40 | 0.03% | 558 | 0.28% | 2,080 | 2.08% | 2,943 | 3.69% | 2,386 | 5.86% |
利息收入 | (29,194) | -14.93% | (23,855) | -19.11% | (1,529) | -0.77% | (323) | -0.35% | (418) | -0.3% | (493) | -0.45% | (918) | 1.36% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (11) | -0.01% | 37 | 0.03% | 15 | 0.01% | 35 | 0.04% | 118 | 0.08% | 2 | 0% | 29 | -0.04% | ||||||||||||
處分無形資產損失(利益) | 1 | 0% | 0 | 0% | 2 | 0% | ||||||||||||||||||||
其他項目 | (1) | 0% | 314 | 0.25% | 446 | 0.22% | (20) | -0.02% | ||||||||||||||||||
收益費損項目合計 | 47,323 | 24.2% | 48,624 | 38.96% | 85,021 | 42.69% | 96,898 | 105.27% | 78,016 | 55.72% | 76,750 | 69.98% | 47,038 | -69.9% | 49,859 | 45.17% | 46,483 | 29.57% | 47,068 | 23.59% | 42,190 | 42.2% | 32,080 | 40.27% | 33,373 | 81.9% |
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 | (12,972) | -6.63% | (10,217) | -8.19% | 4,960 | 2.49% | (648) | -0.7% | (1,794) | -1.28% | (555) | -0.51% | (131) | 0.19% | ||||||||||||
應收票據(增加)減少 | 8,806 | 4.5% | 14,345 | 11.49% | (14,274) | -7.17% | (5,254) | -5.71% | 6,112 | 4.37% | (2,318) | -2.11% | 4,808 | -7.14% | (2,933) | -2.66% | (797) | -0.51% | 4,171 | 2.09% | (6,353) | -6.35% | 3,185 | 4% | 571 | 1.4% |
應收帳款(增加)減少 | (47,068) | -24.07% | 75,797 | 60.73% | (23,069) | -11.58% | (5,394) | -5.86% | 12,854 | 9.18% | 1,441 | 1.31% | (72,011) | 107.01% | 57,146 | 51.77% | 581 | 0.37% | (48,119) | -24.11% | 36,328 | 36.33% | (47,453) | -59.57% | (13,126) | -32.21% |
其他應收款(增加)減少 | (4,581) | -2.34% | 270 | 0.22% | (171) | -0.09% | (1,983) | -2.15% | 1,646 | 1.18% | 1,161 | 1.06% | (892) | 1.33% | (177) | -0.16% | 5,639 | 3.59% | 1,071 | 0.54% | 18,246 | 18.25% | 15,948 | 20.02% | (22,046) | -54.1% |
存貨(增加)減少 | (49,111) | -25.12% | 74,865 | 59.98% | (34,775) | -17.46% | (75,489) | -82.01% | 73,094 | 52.2% | (26,164) | -23.86% | 1,260 | -1.87% | 87,181 | 78.98% | (51,468) | -32.74% | 37,462 | 18.77% | 29,840 | 29.84% | 89,609 | 112.5% | (26,977) | -66.21% |
預付款項(增加)減少 | 14,363 | 7.35% | (29,286) | -23.46% | 43,515 | 21.85% | (63,958) | -69.48% | (5,480) | -3.91% | (5,077) | -4.63% | 10,616 | -15.78% | (2,163) | -1.96% | (11,010) | -7% | 5,299 | 2.66% | (2,082) | -2.08% | 10,832 | 13.6% | (10,658) | -26.16% |
與營業活動相關之資產之淨變動合計 | (90,563) | -46.32% | 125,774 | 100.77% | (23,814) | -11.96% | (152,726) | -165.92% | 86,432 | 61.73% | (31,512) | -28.73% | (56,350) | 83.74% | 139,054 | 125.97% | (57,055) | -36.29% | (116) | -0.06% | 76,412 | 76.42% | 61,643 | 77.39% | (79,065) | -194.04% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (4,179) | -2.14% | (6,614) | -5.3% | 25,166 | 12.64% | 31,067 | 33.75% | 7,232 | 5.17% | 9,252 | 8.44% | (14,191) | 21.09% | ||||||||||||
應付票據增加(減少) | (3,246) | -1.66% | (6,273) | -5.03% | 6,911 | 3.47% | 1,259 | 1.37% | (201) | -0.14% | (421) | -0.38% | (23) | 0.03% | 570 | 0.52% | 1,545 | 0.98% | (1,546) | -0.77% | 531 | 0.53% | 98 | 0.12% | (602) | -1.48% |
應付帳款增加(減少) | 85,490 | 43.72% | (52,241) | -41.86% | (5,771) | -2.9% | 10,175 | 11.05% | (41,450) | -29.6% | 42,859 | 39.08% | (28,894) | 42.94% | (81,536) | -73.87% | 88,605 | 56.36% | 62,659 | 31.4% | (67,898) | -67.91% | (37,983) | -47.69% | 74,969 | 183.99% |
其他應付款增加(減少) | 29,198 | 14.93% | (16,561) | -13.27% | 21,042 | 10.57% | 27,506 | 29.88% | (8,000) | -5.71% | 7,872 | 7.18% | (6,147) | 9.13% | 4,773 | 4.32% | 1,122 | 0.71% | 11,441 | 5.73% | 954 | 0.95% | 2,447 | 3.07% | 2,866 | 7.03% |
負債準備增加(減少) | (88) | -0.05% | 508 | 0.41% | (448) | -0.22% | 1,748 | 1.9% | (230) | -0.16% | (18) | -0.02% | (3,136) | 4.66% | (1,146) | -1.04% | (2,526) | -1.61% | 2,206 | 1.11% | 12,525 | 12.53% | (5,702) | -7.16% | 788 | 1.93% |
其他流動負債增加(減少) | (1,623) | -0.83% | (3,279) | -2.63% | (9,326) | -4.68% | 5,452 | 5.92% | 13,195 | 9.42% | 2,232 | 2.04% | 1,607 | -2.39% | ||||||||||||
淨確定福利負債增加(減少) | (4,369) | -2.23% | (3,760) | -3.01% | (4,188) | -2.1% | (3,673) | -3.99% | (9,098) | -6.5% | (8,171) | -7.45% | (1,343) | 2% | (3,492) | -3.16% | (11,269) | -7.17% | (3,756) | -1.88% | (2,444) | -2.44% | (458) | -0.57% | (620) | -1.52% |
與營業活動相關之負債之淨變動合計 | 101,183 | 51.75% | (88,220) | -70.68% | 33,386 | 16.76% | 73,534 | 79.89% | (38,552) | -27.53% | 53,605 | 48.88% | (52,127) | 77.46% | (127,765) | -115.75% | 132,469 | 84.27% | 113,932 | 57.1% | (48,975) | -48.98% | (42,266) | -53.06% | 68,627 | 168.42% |
與營業活動相關之資產及負債之淨變動合計 | 10,620 | 5.43% | 37,554 | 30.09% | 9,572 | 4.81% | (79,192) | -86.04% | 47,880 | 34.2% | 22,093 | 20.14% | (108,477) | 161.2% | 11,289 | 10.23% | 75,414 | 47.97% | 113,816 | 57.04% | 27,437 | 27.44% | 19,377 | 24.33% | (10,438) | -25.62% |
調整項目合計 | 57,943 | 29.63% | 86,178 | 69.05% | 94,593 | 47.5% | 17,706 | 19.24% | 125,896 | 89.91% | 98,843 | 90.13% | (61,439) | 91.3% | 61,148 | 55.4% | 121,897 | 77.54% | 160,884 | 80.63% | 69,627 | 69.64% | 51,457 | 64.6% | 22,935 | 56.29% |
營運產生之現金流入(流出) | 177,284 | 90.67% | 135,833 | 108.83% | 208,720 | 104.81% | 96,329 | 104.65% | 145,568 | 103.96% | 115,528 | 105.34% | (60,481) | 89.88% | 120,017 | 108.73% | 162,488 | 103.36% | 208,146 | 104.31% | 109,909 | 109.93% | 80,274 | 100.78% | 40,553 | 99.52% |
收取之利息 | 35,523 | 18.17% | 13,273 | 10.63% | 1,529 | 0.77% | 323 | 0.35% | 418 | 0.3% | 493 | 0.45% | 918 | -1.36% | 547 | 0.5% | 700 | 0.45% | 491 | 0.25% | 1,195 | 1.2% | 1,168 | 1.47% | 1,762 | 4.32% |
支付之利息 | (1,872) | -0.96% | (2,225) | -1.78% | (1,535) | -0.77% | (2,076) | -2.26% | (2,084) | -1.49% | (1,277) | -1.16% | (317) | 0.47% | 0 | 0% | (40) | -0.03% | (558) | -0.28% | (2,080) | -2.08% | (2,943) | -3.69% | (2,386) | -5.86% |
退還(支付)之所得稅 | (15,407) | -7.88% | (22,068) | -17.68% | (9,564) | -4.8% | (2,530) | -2.75% | (3,885) | -2.77% | (5,073) | -4.63% | (7,413) | 11.02% | (10,180) | -9.22% | (5,946) | -3.78% | (8,535) | -4.28% | (9,039) | -9.04% | 1,154 | 1.45% | 762 | 1.87% |
營業活動之淨現金流入(流出) | 195,528 | 100% | 124,813 | 100% | 199,150 | 100% | 92,046 | 100% | 140,017 | 100% | 109,671 | 100% | (67,293) | 100% | 110,384 | 100% | 157,202 | 100% | 199,544 | 100% | 99,985 | 100% | 79,653 | 100% | 40,747 | 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 | (12,440) | -3.35% | (405,090) | 88.41% | 0 | 0% | 0 | 0% | (8,201) | 15.25% | (6,411) | 11.16% | (9,119) | 59.27% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 411,450 | 110.64% | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (18,453) | -4.96% | (21,226) | 4.63% | (32,578) | -16% | (28,132) | 9.54% | (20,702) | 38.49% | (27,811) | 48.4% | (13,363) | 86.85% | (12,293) | 17.3% | (16,714) | 23.97% | (14,455) | 26.87% | (7,020) | 10.96% | (12,720) | 63.51% | (8,978) | 195.6% |
處分不動產、廠房及設備 | 519 | 0.14% | 1,535 | -0.34% | 0 | 0% | 277 | -0.09% | 176 | -0.33% | 0 | 0% | 11 | -0.07% | ||||||||||||
存出保證金增加 | (6,526) | -1.75% | (19,258) | 4.2% | (24,586) | -12.08% | (12,052) | 4.09% | (1,950) | 3.63% | (3,467) | 6.03% | (5,772) | 37.51% | (215) | 0.3% | (2,517) | 3.61% | (1,588) | 2.95% | ||||||
存出保證金減少 | 7,448 | 2% | 9,176 | -2% | 32,613 | 16.02% | 0 | 0% | 1,771 | -2.76% | (790) | 3.94% | 2,455 | -53.49% | ||||||||||||
取得無形資產 | (11,331) | -3.05% | (20,424) | 4.46% | (9,581) | -4.71% | (15,013) | 5.09% | (17,399) | 32.34% | (28,340) | 49.32% | (19,865) | 129.11% | (17,224) | 24.24% | (22,958) | 32.92% | (28,243) | 52.5% | (18,946) | 29.57% | (23,173) | 115.71% | (2,211) | 48.17% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
長期應收租賃款減少 | 3,244 | 0.87% | 2,942 | -0.64% | 1,861 | 0.91% | ||||||||||||||||||||
預付設備款增加 | (2,043) | -0.55% | (9,110) | 1.99% | (5,691) | -2.8% | (3,177) | 1.08% | (5,716) | 10.63% | (77) | 0.13% | (14,952) | 97.18% | (13,455) | 18.94% | (12,156) | 17.43% | (8,088) | 15.03% | (20,159) | 31.47% | ||||
投資活動之淨現金流入(流出) | 371,868 | 100% | (458,185) | 100% | 203,569 | 100% | (294,757) | 100% | (53,792) | 100% | (57,466) | 100% | (15,386) | 100% | (71,055) | 100% | (69,738) | 100% | (53,800) | 100% | (64,066) | 100% | (20,027) | 100% | (4,590) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 20,000 | -35.03% | 0 | 0% | 965,000 | 196.75% | 785,000 | -1633.37% | 410,000 | 2013.16% | 271,000 | -706.59% | 0 | 0% | 30,000 | -106.96% | 485,000 | -466.79% | 255,000 | -188.84% | 1,063,095 | -18104.48% | 545,000 | -664.29% | ||
短期借款減少 | (20,000) | 35.03% | 0 | 0% | (1,030,000) | -210.01% | (800,000) | 1664.59% | (330,000) | -1620.35% | (271,000) | 706.59% | 0 | 0% | (30,000) | 106.96% | (485,000) | 466.79% | (255,000) | 188.84% | (1,103,095) | 18785.68% | (505,000) | 615.54% | ||
租賃本金償還 | (31,125) | 54.51% | (32,333) | 39.11% | (30,252) | 49.5% | (25,332) | -5.16% | (26,485) | 55.11% | (26,666) | -130.93% | ||||||||||||||
發放現金股利 | (25,974) | 45.49% | (50,343) | 60.89% | (31,158) | 50.98% | (7,208) | -1.47% | (6,596) | 13.72% | (32,968) | -161.88% | (32,969) | 85.96% | (32,952) | 102.28% | (32,757) | 116.78% | (37,415) | 36.01% | (23,353) | 17.29% | 0 | 0% | (43,365) | 52.86% |
籌資活動之淨現金流入(流出) | (57,099) | 100% | (82,676) | 100% | (61,121) | 100% | 490,458 | 100% | (48,060) | 100% | 20,366 | 100% | (38,353) | 100% | (32,219) | 100% | (28,049) | 100% | (103,902) | 100% | (135,037) | 100% | (5,872) | 100% | (82,042) | 100% |
匯率變動對現金及約當現金之影響 | 9,879 | (867) | 20,808 | (18,668) | (7,741) | (6,677) | 7,921 | (18,846) | (5,765) | 4,202 | 8,113 | 6,647 | (15,835) | |||||||||||||
本期現金及約當現金增加(減少)數 | 520,176 | (416,915) | 362,406 | 269,079 | 30,424 | 65,894 | (113,111) | (11,736) | 53,650 | 46,044 | (91,005) | 60,401 | (61,720) | |||||||||||||
期初現金及約當現金餘額 | 451,875 | 868,790 | 506,384 | 237,305 | 206,881 | 140,987 | ||||||||||||||||||||
期末現金及約當現金餘額 | 972,051 | 451,875 | 868,790 | 506,384 | 237,305 | 206,881 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 972,051 | 451,875 | 868,790 | 506,384 | 237,305 | 206,881 | 140,987 | 254,098 | 265,834 | 212,184 | 166,140 | 257,145 | 196,744 |
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
精聯(3652) 2024年第4季「營業活動之現金流」單季為NT$2.24億元、較上一季成長756.67%;而今年初至今累積為NT$1.96億元、較去年同期成長56.66%。
單季
精聯(3652) 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$2.24億元,較上一季成長756.67%,為過去11年同期中的第1高。
同時精聯過去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274.34%、--與--。
其中稅前淨利為NT$3,645萬元,收益費損相關之調整項目為NT$1,070萬元,所得稅/利息等之影響數為NT$881萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.96億元,較去年同期成長56.66%,為過去11年同期中的第3高。
同時精聯過去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28.55%、--與--。
其中稅前淨利為NT$1.19億元,收益費損相關之調整項目為NT$4,732萬元,所得稅/利息等之影響數為NT$1,824萬元
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) | 36,448 | 233 | 14,017 | (5,143) | 27,774 | 28,299 | 12,363 | 11,967 | 11,606 | 36,914 | 17,274 | 21,149 | 35,674 | |||||||||||||
收益費損項目合計 | 10,695 | 11,658 | 22,252 | 42,373 | 18,972 | 21,297 | 12,282 | 12,096 | 11,805 | 12,094 | 8,734 | 9,156 | 7,909 | |||||||||||||
折舊費用 | 14,527 | 14,973 | 15,209 | 13,055 | 12,837 | 14,987 | 7,026 | 6,891 | 5,886 | 6,935 | 6,669 | 7,788 | 6,920 | |||||||||||||
攤銷費用 | 4,227 | 3,735 | 4,305 | 5,333 | 5,387 | 5,258 | 4,896 | 5,745 | 6,083 | 5,354 | 3,252 | 1,472 | 1,090 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 168,413 | 89,905 | 65,426 | (33,380) | 57,169 | 14,261 | 4,348 | (19,052) | (43,654) | 56,161 | 54,924 | 102,404 | 12,688 | |||||||||||||
營業活動之淨現金流入(流出) | 224,365 | 103,102 | 106,873 | 4,277 | 105,066 | 66,045 | 32,501 | 6,104 | (18,806) | 103,828 | 82,902 | 138,358 | 56,458 |
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) | 119,341 | 4.89% | 49,655 | 2.21% | 114,127 | 4.86% | 78,623 | 3.34% | 19,672 | 0.98% | 16,685 | 0.8% | 958 | 0.05% | 58,869 | 2.47% | 40,591 | 1.92% | 47,262 | 2.31% | 40,282 | 2.08% | 28,817 | 1.47% | 17,618 | 0.9% |
收益費損項目合計 | 47,323 | 24.2% | 48,624 | 38.96% | 85,021 | 42.69% | 96,898 | 105.27% | 78,016 | 55.72% | 76,750 | 69.98% | 47,038 | -69.9% | 49,859 | 45.17% | 46,483 | 29.57% | 47,068 | 23.59% | 42,190 | 42.2% | 32,080 | 40.27% | 33,373 | 81.9% |
折舊費用 | 58,191 | 29.76% | 60,203 | 48.23% | 57,665 | 28.96% | 51,933 | 56.42% | 54,491 | 38.92% | 55,759 | 50.84% | 28,209 | -41.92% | 25,888 | 23.45% | 24,210 | 15.4% | 27,002 | 13.53% | 29,057 | 29.06% | 28,633 | 35.95% | 27,783 | 68.18% |
攤銷費用 | 17,141 | 8.77% | 16,221 | 13% | 18,845 | 9.46% | 21,203 | 23.04% | 21,070 | 15.05% | 20,085 | 18.31% | 21,159 | -31.44% | 22,118 | 20.04% | 23,982 | 15.26% | 18,268 | 9.15% | 12,179 | 12.18% | 3,953 | 4.96% | 4,189 | 10.28% |
與營業活動相關之資產及負債之淨變動合計 | 10,620 | 5.43% | 37,554 | 30.09% | 9,572 | 4.81% | (79,192) | -86.04% | 47,880 | 34.2% | 22,093 | 20.14% | (108,477) | 161.2% | 11,289 | 10.23% | 75,414 | 47.97% | 113,816 | 57.04% | 27,437 | 27.44% | 19,377 | 24.33% | (10,438) | -25.62% |
營業活動之淨現金流入(流出) | 195,528 | 100% | 124,813 | 100% | 199,150 | 100% | 92,046 | 100% | 140,017 | 100% | 109,671 | 100% | (67,293) | 100% | 110,384 | 100% | 157,202 | 100% | 199,544 | 100% | 99,985 | 100% | 79,653 | 100% | 40,747 | 100% |
投資活動之淨現金流
精聯(3652) 2024年第4季「投資活動之淨現金流」單季為NT$-1,157萬元、較上一季衰退-102.77%;而今年初至今累積為NT$3.72億元、較去年同期成長181.16%。
單季
精聯(3652) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-1,157萬元,較上一季衰退-102.77%,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$3.72億元,較去年同期成長181.16%,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) | 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) | (11,566) | 6,166 | 231,572 | (250,793) | (5,864) | (4,448) | 48,830 | (12,698) | (63,127) | (14,691) | (18,693) | (21,288) | (4,102) | |||||||||||||
取得不動產、廠房及設備 | (3,670) | (7,675) | (8,855) | (11,855) | (5,525) | (4,178) | (4,050) | (3,565) | (3,660) | (2,890) | (2,034) | (5,702) | (1,749) | |||||||||||||
處分不動產、廠房及設備 | 0 | 1,345 | 277 | 138 | 0 | 0 | ||||||||||||||||||||
取得無形資產 | (2,478) | (11,941) | (1,727) | (2,303) | (4,328) | (7,414) | (6,983) | (6,978) | (8,324) | (8,855) | (5,804) | (13,935) | (1,021) | |||||||||||||
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 | (80) | 13,010 | 0 | 1,320 | (6,735) | (4,786) | 19,099 | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | |||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 3,270 | 104 |
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) | 371,868 | 100% | (458,185) | 100% | 203,569 | 100% | (294,757) | 100% | (53,792) | 100% | (57,466) | 100% | (15,386) | 100% | (71,055) | 100% | (69,738) | 100% | (53,800) | 100% | (64,066) | 100% | (20,027) | 100% | (4,590) | 100% |
取得不動產、廠房及設備 | (18,453) | -4.96% | (21,226) | 4.63% | (32,578) | -16% | (28,132) | 9.54% | (20,702) | 38.49% | (27,811) | 48.4% | (13,363) | 86.85% | (12,293) | 17.3% | (16,714) | 23.97% | (14,455) | 26.87% | (7,020) | 10.96% | (12,720) | 63.51% | (8,978) | 195.6% |
處分不動產、廠房及設備 | 519 | 0.14% | 1,535 | -0.34% | 0 | 0% | 277 | -0.09% | 176 | -0.33% | 0 | 0% | 11 | -0.07% | ||||||||||||
取得無形資產 | (11,331) | -3.05% | (20,424) | 4.46% | (9,581) | -4.71% | (15,013) | 5.09% | (17,399) | 32.34% | (28,340) | 49.32% | (19,865) | 129.11% | (17,224) | 24.24% | (22,958) | 32.92% | (28,243) | 52.5% | (18,946) | 29.57% | (23,173) | 115.71% | (2,211) | 48.17% |
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% | (60,000) | -29.47% | (240,000) | 81.42% | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 301,296 | 148.01% | ||||||||||||||||||||||
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 | (12,440) | -3.35% | (405,090) | 88.41% | 0 | 0% | 0 | 0% | (8,201) | 15.25% | (6,411) | 11.16% | (9,119) | 59.27% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 411,450 | 110.64% | ||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 3,270 | -0.71% | 235 | 0.12% | 3,340 | -1.13% | 0 | 0% | 8,640 | -15.03% | 47,674 | -309.85% |
籌資活動之淨現金流
精聯(3652) 2024年第4季「籌資活動之淨現金流」單季為NT$-2,762萬元、較上一季衰退-87.46%;而今年初至今累積為NT$-5,710萬元、較去年同期成長30.94%。
單季
精聯(3652) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-2,762萬元,較上一季衰退-87.46%,為過去11年同期中的第6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$-5,710萬元,較去年同期成長30.94%,為過去11年同期中的第8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) | (27,624) | (8,366) | (7,864) | 324,575 | (40,873) | 3,670 | (70,000) | 0 | 3,312 | (44,479) | (101,451) | (91,522) | (54,742) | |||||||||||||
短期借款增加 | 0 | 0 | 155,000 | 170,000 | 200,000 | 60,000 | 30,000 | 50,000 | 95,000 | 70,000 | 365,000 | |||||||||||||||
短期借款減少 | 0 | (405,000) | (205,000) | (190,000) | (130,000) | (30,000) | (90,000) | (115,000) | (150,000) | (365,000) | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | (56,508) | 0 | 0 | ||||||||||||||||||||||
償還長期借款 | 0 | (4,479) | (1,927) | (11,522) | (11,377) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | (7,208) | 0 | 0 | 0 | 0 | 0 | 0 | (23,353) | 0 | (43,365) | |||||||||||||
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) | (57,099) | 100% | (82,676) | 100% | (61,121) | 100% | 490,458 | 100% | (48,060) | 100% | 20,366 | 100% | (38,353) | 100% | (32,219) | 100% | (28,049) | 100% | (103,902) | 100% | (135,037) | 100% | (5,872) | 100% | (82,042) | 100% |
短期借款增加 | 20,000 | -35.03% | 0 | 0% | 965,000 | 196.75% | 785,000 | -1633.37% | 410,000 | 2013.16% | 271,000 | -706.59% | 0 | 0% | 30,000 | -106.96% | 485,000 | -466.79% | 255,000 | -188.84% | 1,063,095 | -18104.48% | 545,000 | -664.29% | ||
短期借款減少 | (20,000) | 35.03% | 0 | 0% | (1,030,000) | -210.01% | (800,000) | 1664.59% | (330,000) | -1620.35% | (271,000) | 706.59% | 0 | 0% | (30,000) | 106.96% | (485,000) | 466.79% | (255,000) | 188.84% | (1,103,095) | 18785.68% | (505,000) | 615.54% | ||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 40,000 | -29.62% | 80,000 | -1362.4% | 0 | 0% | ||||||||||||||||||
償還長期借款 | 0 | 0% | (67,013) | 64.5% | (153,227) | 113.47% | (45,872) | 781.2% | (79,640) | 97.07% | ||||||||||||||||
發放現金股利 | (25,974) | 45.49% | (50,343) | 60.89% | (31,158) | 50.98% | (7,208) | -1.47% | (6,596) | 13.72% | (32,968) | -161.88% | (32,969) | 85.96% | (32,952) | 102.28% | (32,757) | 116.78% | (37,415) | 36.01% | (23,353) | 17.29% | 0 | 0% | (43,365) | 52.86% |
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。